CashFlowRE
Sign in Sign up
17147 Dresden St
D Composite 41.18
Why this score? — see what drove the D 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 +14.2/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.9/10.0
  • DSCR +4.3/10.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$139,000

17147 Dresden St · Detroit, MI 48205
3 bd · 1.5 ba · 1,763 sqft · SingleFamily public records · 48 Days on market
Built 1929 6,098 sqft lot $79/sqft · 87% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this beautifully remodeled 3-bedroom, 2-bath residence! From the moment you step inside, you'll appreciate the thoughtful updates and modern amenities throughout. The updated kitchen serves as the centerpiece of the home, featuring sleek finishes and contemporary design. Porcelain tile floors in the kitchen and bathrooms add a touch of elegance, while luxury vinyl flooring enhances the spacious open floor plan. Upstairs, you'll find a master bedroom with a full ensuite bathroom, offering comfort and privacy. Additional highlights include a brand-new furnace and hot water tank, plus the convenience of a 2-car garage. Ideally located near the City Airport redevelopment area, this home offers exceptional potential and value.

Key facts

  • Updated kitchen
  • Master bedroom
  • Ensuite bathroom

Tags

REMODELED RESIDENCEUPDATED KITCHENPORCELAIN TILE FLOORSLUXURY VINYL FLOORINGMASTER BEDROOMENSUITE BATHROOM

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Water available; Public sewer
  • Home design: Single-family residence; One and one-half story; Ground-level entry
  • Construction: Brick construction; Block foundation
  • Exterior features: Paved road access; Lot dimensions approximately 46.72 x 126.47 (0.14 acres)

Interior

  • Bedrooms: Total of 6 rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Walk-out, daylight unfinished basement

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 3-bed/1.5-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $22 ($265/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (0.8% below list).
  • Recommended offer: $135k (3.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 10.2% in Detroit — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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 (+1.3%/yr); 373 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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).
  • This rent runs 42% of the median local income ($39k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $139k implies a 99% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,830 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.99%
Cap rate
6.48%
Cash-on-cash
0.68%
DSCR
1.03
GRM
8.4

CMA / ARV

ARV (median comp)
$73,621
List price
$139,000
Delta
88.80%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12082 Engleside St 0.26mi 3/1.0 1,758 (-0%) 14mo $40,000 $23 74
17434 Annott St 0.21mi 2/1.5 (-1) 1,868 (+6%) 14mo $85,000 $46 64
17841 Hoover St 0.36mi 3/1.0 1,906 (+8%) 8mo $70,000 $37 61
12016 Nashville St 0.32mi 4/1.0 (+1) 1,590 (-10%) 4mo $65,000 $41 58
11747 Minden St 0.46mi 3/1.5 1,827 (+4%) 20mo $125,000 $68 56
12037 Kennebec St 0.10mi 3/1.0 1,533 (-13%) 20mo $40,000 $26 55
11867 Engleside St 0.24mi 3/1.0 1,500 (-15%) 9mo $60,000 $40 55
13034 Greiner St 0.57mi 4/2.0 (+1) 1,806 (+2%) 13mo $67,500 $37 52
11062 Kenmoor St 0.64mi 3/2.0 1,670 (-5%) 13mo $55,000 $33 48
12854 Hickory St 0.75mi 3/1.0 1,512 (-14%) 8mo $75,000 $50 33
18680 Waltham St 0.73mi 3/1.0 1,936 (+10%) 19mo $77,500 $40 32
11058 Minden St 0.74mi 4/1.5 (+1) 1,510 (-14%) 15mo $30,000 $20 24

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.33% rent growth · sell at horizon

5-year hold
IRR
-17.2%
Equity multiple
0.40×
Total profit
$-23,312
Equity at exit
$20,725
10-year hold
IRR
-13.0%
Equity multiple
0.30×
Total profit
$-27,184
Equity at exit
$12,018

Cash invested: $38,920 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
373
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,379 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$280 /mo · $3,364/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$22

Break-even live

Break-even rent $1,351
Max offer price $139,000
Occupancy floor 93%

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
$34,750
Closing costs
$4,170
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17241 Rowe St Detroit, MI 3.0 1.5 1316 $1,450 $1.10 17d 1 0.17mi
11785 Nashville St Detroit, MI 3.0 2.0 1360 $1,450 $1.07 3d 1 0.30mi
18457 Hoover St Unit 57 Detroit, MI 2.0 1.0 1950 $850 $0.44 14d 1 0.60mi
18947 Runyon St Detroit, MI 3.0 1.0 1614 $1,100 $0.68 43d 1 0.87mi
18961 Teppert St Detroit, MI 3.0 1.5 2015 $1,250 $0.62 12d 1 0.91mi
11171 Charlemagne Ave Unit A Detroit, MI 3.0 1.0 1598 $1,200 $0.75 43d 1 0.94mi
8205 E Outer Dr Detroit, MI 3.0 1.5 1874 $1,400 $0.75 17d 1 1.05mi
19419 Westphalia St Detroit, MI 3.0 1.0 1293 $1,325 $1.02 17d 1 1.18mi
14201 Mayfield St Detroit, MI 4.0 1.5 1296 $1,250 $0.96 43d 1 1.19mi
11806 Wilshire Dr Detroit, MI 4.0 3.0 2000 $1,600 $0.80 24d 1 1.23mi
7600 Dobel St Detroit, MI 3.0 1.0 1234 $1,400 $1.13 16d 1 1.32mi

Listing history 27 events

  1. 2026-06-18
    days on market $139,000 Active 48 DOM
  2. 2026-06-17
    days on market $139,000 Active 47 DOM
  3. 2026-06-15
    days on market $139,000 Active 45 DOM
  4. 2026-06-13
    days on market $139,000 Active 43 DOM
  5. 2026-06-13
    days on market $139,000 Active 42 DOM
  6. 2026-06-09
    days on market $139,000 Active 39 DOM
  7. 2026-06-08
    days on market $139,000 Active 38 DOM
  8. 2026-06-07
    days on market $139,000 Active 37 DOM
  9. 2026-06-04
    days on market $139,000 Active 34 DOM
  10. 2026-06-03
    days on market $139,000 Active 33 DOM
  11. 2026-06-02
    days on market $139,000 Active 32 DOM
  12. 2026-06-01
    days on market $139,000 Active 31 DOM
  13. 2026-05-31
    days on market $139,000 Active 30 DOM
  14. 2026-05-01
    price $139,000 747-char remark
    Show marketing remark (747 chars)

    Welcome home to this beautifully remodeled 3-bedroom, 2-bath residence! From the moment you step inside, you'll appreciate the thoughtful updates and modern amenities throughout. The updated kitchen serves as the centerpiece of the home, featuring sleek finishes and contemporary design. Porcelain tile floors in the kitchen and bathrooms add a touch of elegance, while luxury vinyl flooring enhances the spacious open floor plan. Upstairs, you'll find a master bedroom with a full ensuite bathroom, offering comfort and privacy. Additional highlights include a brand-new furnace and hot water tank, plus the convenience of a 2-car garage. Ideally located near the City Airport redevelopment area, this home offers exceptional potential and value.

  15. 2026-05-01
    price $139,000 759-char remark
    Show marketing remark (747 chars)

    Welcome home to this beautifully remodeled 3-bedroom, 2-bath residence! From the moment you step inside, you'll appreciate the thoughtful updates and modern amenities throughout. The updated kitchen serves as the centerpiece of the home, featuring sleek finishes and contemporary design. Porcelain tile floors in the kitchen and bathrooms add a touch of elegance, while luxury vinyl flooring enhances the spacious open floor plan. Upstairs, you'll find a master bedroom with a full ensuite bathroom, offering comfort and privacy. Additional highlights include a brand-new furnace and hot water tank, plus the convenience of a 2-car garage. Ideally located near the City Airport redevelopment area, this home offers exceptional potential and value.

  16. 2026-05-01
    listed $149,000 Active 747-char remark
    Show marketing remark (747 chars)

    Welcome home to this beautifully remodeled 3-bedroom, 2-bath residence! From the moment you step inside, you'll appreciate the thoughtful updates and modern amenities throughout. The updated kitchen serves as the centerpiece of the home, featuring sleek finishes and contemporary design. Porcelain tile floors in the kitchen and bathrooms add a touch of elegance, while luxury vinyl flooring enhances the spacious open floor plan. Upstairs, you'll find a master bedroom with a full ensuite bathroom, offering comfort and privacy. Additional highlights include a brand-new furnace and hot water tank, plus the convenience of a 2-car garage. Ideally located near the City Airport redevelopment area, this home offers exceptional potential and value.

  17. 2026-05-01
    listed $149,000 Active 759-char remark
    Show marketing remark (747 chars)

    Welcome home to this beautifully remodeled 3-bedroom, 2-bath residence! From the moment you step inside, you'll appreciate the thoughtful updates and modern amenities throughout. The updated kitchen serves as the centerpiece of the home, featuring sleek finishes and contemporary design. Porcelain tile floors in the kitchen and bathrooms add a touch of elegance, while luxury vinyl flooring enhances the spacious open floor plan. Upstairs, you'll find a master bedroom with a full ensuite bathroom, offering comfort and privacy. Additional highlights include a brand-new furnace and hot water tank, plus the convenience of a 2-car garage. Ideally located near the City Airport redevelopment area, this home offers exceptional potential and value.

  18. 2012-11-15
    historical
  19. 2012-11-15
    historical
  20. 2012-11-02
    listed $6,000
  21. 2012-11-02
    listed $6,000
  22. 2003-07-02
    soldstatus $70,000
  23. 2003-07-02
    soldstatus $70,000
  24. 2003-05-06
    historical
  25. 2003-03-06
    listed $64,900
  26. 2003-03-05
    listed $64,900
  27. 2002-07-15
    soldstatus $80,052

ⓘ 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
$3,364 · $280/mo
Projected year-2 tax
$3,364 · $280/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 3/10 Moderate 7 d/yr ≥96°F today · 15 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
$16,545
− Mortgage interest
−$7,786
− Property taxes
−$3,364
− Insurance
−$695
− Repairs & maintenance
−$1,324
− Management
−$1,324
− Depreciation
−$4,044
Taxable loss
−$1,991
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$478
After-tax cash flow
$742/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)
34,187
Household income
$38,966
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2121.0

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 (93%)
Race & ethnicity
Black 93% White 3% Two or more races 2%
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
▼ -91.80%
Current HPI
235.0926
Rent YoY
▲ 1.33%
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

+73.6% since first listed
14 events — show timeline
  • 2026-05-01 Price Changed $139,000 MiRealSource-MiMLS
  • 2026-05-01 Price Changed $139,000 REALCOMP
  • 2026-05-01 Listed $149,000 REALCOMP
  • 2026-05-01 Listed $149,000 MiRealSource-MiMLS
  • 2012-11-15 Listing Removed MiRealSource-MiMLS
  • 2012-11-15 Listing Removed REALCOMP
  • 2012-11-02 Listed $6,000 MiRealSource-MiMLS
  • 2012-11-02 Listed $6,000 REALCOMP
  • 2003-07-02 Sold (MLS) $70,000 MiRealSource-MiMLS
  • 2003-07-02 Sold (MLS) $70,000 REALCOMP
  • 2003-05-06 Listing Removed MiRealSource-MiMLS
  • 2003-03-06 Listed $64,900 MiRealSource-MiMLS
  • 2003-03-05 Listed $64,900 REALCOMP
  • 2002-07-15 Sold (Public Records) $80,052 Public Records

Property tax history

+6.6%/yr

Latest (2025): $3,364 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…