CashFlowRE
Sign in Sign up
18432 Greenfield Rd
B+ Composite 75.77
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$68,500

18432 Greenfield Rd · Detroit, MI 48235
4 bd · 1.0 ba · 966 sqft · Townhouse public records · 64 Days on market
Built 1953 2,614 sqft lot $71/sqft · 41% below area Est $116k · 41% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this brick home located in a quiet Detroit neighborhood - a great opportunity for investors or buyers looking to add value! Please note: This listing is for ONE unit of a duplex (not the entire property). This unit offers 2 bedrooms and 1 full bathroom, featuring a functional layout with hardwood floors that bring warmth and character throughout. The home includes access to a spacious basement, and a private backyard. Large windows allow for natural light, creating a bright interior space with great potential. This property presents a great opportunity to build equity or create a rental investment. Conveniently located near major freeways, shopping, and everyday amenities. Furnace and water tank will be in working condition at the time of closing (final inspection). Don't miss this opportunity to bring your vision to life!

Key facts

  • 2,614 sq ft lot
  • Built 1953
  • Listed 63 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath townhouse listed at $68k.

Deal economics

  • At list price, monthly cash flow is $579 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $68k).
  • Recommended offer: $64k (6.0% below list) — sets the bar for market timing.
  • Cap rate 16.4% vs local median 10.1% in Detroit — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 73/100 on livability (#218 in MI) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment F.
  • Detroit Public Schools Community District (urban): math 10% / reading 24% proficiency, ranked #499 of 540 in MI (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 90% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.2%/yr); 290 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,525/mo this rent would consume 47% of the median local household income ($39k/yr) (locally 3064% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $474 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.2% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 12y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $68k implies a 357% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.2% of price; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $64,389 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.23%
Cap rate
16.44%
Cash-on-cash
36.25%
DSCR
2.61
GRM
3.7

CMA / ARV

ARV (median comp)
$116,356
List price
$68,500
Delta
-41.13%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.25% rent growth · sell at horizon

5-year hold
IRR
32.4%
Equity multiple
2.37×
Total profit
$26,307
Equity at exit
$10,214
10-year hold
IRR
39.7%
Equity multiple
4.78×
Total profit
$72,488
Equity at exit
$5,923

Cash invested: $19,180 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Michigan
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

ZIP-level market 48235

Rents YoY
3.2%
Active inventory
290
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,525 high interval (Pro) →
Mortgage (P&I)
$359
Tax from tax record
$238 /mo · $2,850/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$579

Break-even live

Break-even rent $791
Max offer price $68,500
Occupancy floor 57%

Sensitivity live

Price -10% $618 -5% $599 +0% $579 +5% $560 +10% $541
Rent -10% $459 -5% $519 +0% $579 +5% $640 +10% $700
Rate -1.0pp $614 -0.5pp $597 base $579 +0.5pp $562 +1.0pp $544

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$17,125
Closing costs
$2,055
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18481 Prest St Detroit, MI 3.0 1.5 1100 $1,300 $1.18 20d 1 0.08mi
18400 Rutherford St Detroit, MI 3.0 1.0 1050 $1,400 $1.33 4d 1 0.30mi
17165 Prevost St Detroit, MI 3.0 1.0 1060 $2,400 $2.26 3d 1 0.61mi
19440 Rutherford St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 25d 1 0.73mi
19467 Rutherford St Detroit, MI 3.0 1.0 1002 $1,200 $1.20 17d 1 0.77mi
18010 Lesure St Detroit, MI 3.0 1.0 1010 $1,550 $1.53 25d 1 0.88mi
18494 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,600 $1.60 17d 1 1.08mi
16505 Stansbury St Detroit, MI 3.0 1.0 1100 $1,250 $1.14 12d 1 1.22mi
19818 Fenmore St Detroit, MI 3.0 1.0 902 $1,275 $1.41 44d 1 1.29mi
20210 Biltmore St Detroit, MI 3.0 1.0 1033 $1,350 $1.31 25d 1 1.31mi
20203 Gilchrist St Detroit, MI 3.0 1.0 1031 $1,250 $1.21 6d 1 1.35mi
19918 Southfield Fwy Detroit, MI 3.0 1.0 915 $1,375 $1.50 16d 1 1.35mi
20314 Gilchrist St Detroit, MI 3.0 1.0 1042 $1,500 $1.44 6d 1 1.42mi
20043 Fenmore St Detroit, MI 3.0 1.0 1030 $1,453 $1.41 44d 1 1.43mi
20259 Oakfield St Detroit, MI 3.0 1.0 1056 $1,250 $1.18 17d 1 1.46mi
15736 Biltmore St Detroit, MI 3.0 1.5 1000 $1,200 $1.20 17d 1 1.46mi
19970 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,000 $1.00 44d 1 1.47mi

Listing history 37 events

  1. 2026-06-17
    days on market $68,500 Active 64 DOM
  2. 2026-06-15
    days on market $68,500 Active 62 DOM
  3. 2026-06-13
    days on market $68,500 Active 60 DOM
  4. 2026-06-13
    days on market $68,500 Active 59 DOM
  5. 2026-06-09
    days on market $68,500 Active 56 DOM
  6. 2026-06-08
    days on market $68,500 Active 55 DOM
  7. 2026-06-07
    days on market $68,500 Active 54 DOM
  8. 2026-06-04
    days on market $68,500 Active 51 DOM
  9. 2026-06-03
    days on market $68,500 Active 50 DOM
  10. 2026-06-02
    days on market $68,500 Active 49 DOM
  11. 2026-06-01
    days on market $68,500 Active 48 DOM
  12. 2026-05-31
    days on market $68,500 Active 47 DOM
  13. 2026-05-06
    price $68,500 847-char remark
    Show marketing remark (847 chars)

    Welcome to this brick home located in a quiet Detroit neighborhood - a great opportunity for investors or buyers looking to add value! Please note: This listing is for ONE unit of a duplex (not the entire property). This unit offers 2 bedrooms and 1 full bathroom, featuring a functional layout with hardwood floors that bring warmth and character throughout. The home includes access to a spacious basement, and a private backyard. Large windows allow for natural light, creating a bright interior space with great potential. This property presents a great opportunity to build equity or create a rental investment. Conveniently located near major freeways, shopping, and everyday amenities. Furnace and water tank will be in working condition at the time of closing (final inspection). Don't miss this opportunity to bring your vision to life!

  14. 2026-05-05
    price $68,500 858-char remark
    Show marketing remark (858 chars)

    Welcome to this brick home located in a quiet Detroit neighborhood — a great opportunity for investors or buyers looking to add value! Please note: This listing is for ONE unit of a duplex (not the entire property). This unit offers 2 bedrooms and 1 full bathroom, featuring a functional layout with hardwood floors that bring warmth and character throughout. The home includes access to a spacious basement, and a private backyard. Large windows allow for natural light, creating a bright interior space with great potential. This property presents a great opportunity to build equity or create a rental investment. Conveniently located near major freeways, shopping, and everyday amenities. Furnace and water tank will be in working condition at the time of closing (final inspection). Don’t miss this opportunity to bring your vision to life!

  15. 2026-04-15
    listed $79,000 Active 847-char remark
    Show marketing remark (858 chars)

    Welcome to this brick home located in a quiet Detroit neighborhood — a great opportunity for investors or buyers looking to add value! Please note: This listing is for ONE unit of a duplex (not the entire property). This unit offers 2 bedrooms and 1 full bathroom, featuring a functional layout with hardwood floors that bring warmth and character throughout. The home includes access to a spacious basement, and a private backyard. Large windows allow for natural light, creating a bright interior space with great potential. This property presents a great opportunity to build equity or create a rental investment. Conveniently located near major freeways, shopping, and everyday amenities. Furnace and water tank will be in working condition at the time of closing (final inspection). Don’t miss this opportunity to bring your vision to life!

  16. 2026-04-15
    listed $79,000 Active 858-char remark
    Show marketing remark (858 chars)

    Welcome to this brick home located in a quiet Detroit neighborhood — a great opportunity for investors or buyers looking to add value! Please note: This listing is for ONE unit of a duplex (not the entire property). This unit offers 2 bedrooms and 1 full bathroom, featuring a functional layout with hardwood floors that bring warmth and character throughout. The home includes access to a spacious basement, and a private backyard. Large windows allow for natural light, creating a bright interior space with great potential. This property presents a great opportunity to build equity or create a rental investment. Conveniently located near major freeways, shopping, and everyday amenities. Furnace and water tank will be in working condition at the time of closing (final inspection). Don’t miss this opportunity to bring your vision to life!

  17. 2026-04-14
    historical $79,000 847-char remark
    Show marketing remark (847 chars)

    Welcome to this brick home located in a quiet Detroit neighborhood - a great opportunity for investors or buyers looking to add value! Please note: This listing is for ONE unit of a duplex (not the entire property). This unit offers 2 bedrooms and 1 full bathroom, featuring a functional layout with hardwood floors that bring warmth and character throughout. The home includes access to a spacious basement, and a private backyard. Large windows allow for natural light, creating a bright interior space with great potential. This property presents a great opportunity to build equity or create a rental investment. Conveniently located near major freeways, shopping, and everyday amenities. Furnace and water tank will be in working condition at the time of closing (final inspection). Don't miss this opportunity to bring your vision to life!

  18. 2021-01-07
    historical
  19. 2021-01-06
    status Pending
  20. 2021-01-06
    status Pending
  21. 2021-01-04
    historical
  22. 2020-12-29
    historical
  23. 2020-12-28
    listed $44,520 Active
  24. 2020-12-28
    listed $44,520 Active
  25. 2017-04-17
    soldstatus $15,000 Sold
  26. 2017-04-17
    soldstatus $15,000 Closed
  27. 2017-03-16
    status Pending
  28. 2017-03-16
    status Pending
  29. 2017-03-07
    listed $14,900 Active
  30. 2017-03-07
    listed $14,900 Active
  31. 2015-12-01
    historical
  32. 2015-11-30
    historical
  33. 2015-10-26
    listed $19,900 Active
  34. 2015-10-26
    listed $19,900
  35. 2014-09-19
    soldstatus $550
  36. 2014-09-06
    historical
  37. 2014-08-27
    listed $550

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$2,850 · $238/mo
Projected year-2 tax
$2,850 · $238/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,300
− Mortgage interest
−$3,837
− Property taxes
−$2,850
− Insurance
−$342
− Repairs & maintenance
−$1,464
− Management
−$1,464
− Depreciation
−$1,993
Taxable income
$6,349
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,524
After-tax cash flow
$5,430/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Detroit Public Schools Community District
NCES district ID
2601103
Math proficiency
10% ▼ -2.00%
Reading proficiency
24% ▲ 6.00%
Median HH income
$25,815
Composite
13.06/100
National rank
#9564
State rank
#499 of 540 in MI

Livability — Detroit

Score
73/100
State rank
#218
US rank
#5427

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime F Employment F Housing A+ Health & safety B- User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Detroit, MI
County
Wayne County · 1,562,939 people
City population
572,865
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
45,600
Household income
$39,265
Rent vs Own
46.5% rent · 53.5% own
Severe rent burden
3064.0

Population outlook (Wayne County) Hauer SSP2

Today (2025)
1,675,273 people
By 2030
1,620,300 · -3.3%
By 2040
1,502,341 · -10.3%
By 2050
1,384,039 · -17.4%
By 2075
1,124,592 · -32.9%
By 2100
881,193 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (94%)
Race & ethnicity
Black 94% White 3% Two or more races 2% Hispanic / Latino 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Wayne

2024 margin
Strong D (+29.0) · D 62.7% · R 33.7% · Other 3.6%
2008→2024 swing
-20.5pp toward R · 2008: 49.5pp · 2024: 29.0pp
All cycles
2024: D+29.0 2020: D+38.1 2016: D+37.3 2012: D+46.9 2008: D+49.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -153.02%
Current HPI
263.6326
Rent YoY
▲ 3.25%
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+244.2% since first listed
25 events — show timeline
  • 2026-05-06 Price Changed $68,500 MiRealSource-MiMLS
  • 2026-05-05 Price Changed $68,500 REALCOMP
  • 2026-04-15 Listed $79,000 MiRealSource-MiMLS
  • 2026-04-15 Listed $79,000 REALCOMP
  • 2026-04-14 Coming Soon $79,000 MiRealSource-MiMLS
  • 2021-01-07 Listing Removed REALCOMP
  • 2021-01-06 Pending MiRealSource-MiMLS
  • 2021-01-06 Pending REALCOMP
  • 2021-01-04 Listing Removed REALCOMP
  • 2020-12-29 Listing Removed MiRealSource-MiMLS
  • 2020-12-28 Listed $44,520 MiRealSource-MiMLS
  • 2020-12-28 Listed $44,520 REALCOMP
  • 2017-04-17 Sold (MLS) $15,000 MiRealSource-MiMLS
  • 2017-04-17 Sold (MLS) $15,000 REALCOMP
  • 2017-03-16 Pending MiRealSource-MiMLS
  • 2017-03-16 Pending REALCOMP
  • 2017-03-07 Listed $14,900 MiRealSource-MiMLS
  • 2017-03-07 Listed $14,900 REALCOMP
  • 2015-12-01 Listing Removed REALCOMP
  • 2015-11-30 Listing Removed MiRealSource-MiMLS
  • 2015-10-26 Listed $19,900 REALCOMP
  • 2015-10-26 Listed $19,900 MiRealSource-MiMLS
  • 2014-09-19 Sold (MLS) $550 MiRealSource-MiMLS
  • 2014-09-06 Listing Removed MiRealSource-MiMLS
  • 2014-08-27 Listed $550 MiRealSource-MiMLS

Property tax history

+8.7%/yr

Latest (2025): $2,850 · -54.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…