CashFlowRE
Sign in Sign up
15545 Woodbine
D+ Composite 47.66
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.9/30.0
  • DSCR +4.6/10.0
  • 1% rule +3.5/10.0
  • Rent growth +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$139,900

15545 Woodbine · Redford, MI 48239
2 bd · 1.0 ba · 1,314 sqft · SingleFamily public records · 23 Days on market
Built 1948 6,970 sqft lot Est $172k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * * Make this your primary residence or investment property * * * . Conveniently located in Redford near Telegraph, on a corner lot, is this quaint two-bedroom bungalow with a den that has sliding patio doors that lead to the deck in the backyard and the garage. Spacious kitchen. Appliances included. Sorry no basement and no central air. Fresh paint and new carpet throughout. All measurements are estimated, buyer/agent to verify all information. Warranty Deed. Sorry no land contracts. * * This property is also listed for rent (mls# 20261020939), whichever happens first, the other will be withdrawn * * . * Listing broker is the Seller. *

Key facts

  • Fresh paint
  • New carpet
  • Deck in the backyard

Tags

CORNER LOTSLIDING PATIO DOORSDECK IN THE BACKYARDSPACIOUS KITCHENFRESH PAINTNEW CARPET

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Sewer available
  • Home design: Single-family residence; One-and-a-half story; Ground-level entry
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Paved road access; Pets allowed (cats and dogs)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Gas water heater; Total of 3 rooms

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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $41 ($494/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 $118k (15.3% below list).
  • Recommended offer: $118k (15.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Redford Union Schools District No. 1 (suburban): math 8% / reading 23% proficiency, ranked #489 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.2%/yr); 188 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 85% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 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 23 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 21y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,500 (15.3% below list)

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.85%
Cap rate
6.65%
Cash-on-cash
1.26%
DSCR
1.06
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$172,134
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15342 Wormer 0.24mi 2/2.0 1,199 (-9%) 2mo $65,000 $54 69
16101 Salem St 0.42mi 3/2.0 (+1) 1,333 (+1%) 3mo $70,000 $53 67
15869 Wormer 0.19mi 2/1.0 1,508 (+15%) 7mo $85,000 $56 60
16186 Fenton St 0.36mi 2/1.0 1,488 (+13%) 4mo $60,000 $40 58
24850 Midland 0.36mi 3/1.0 (+1) 1,136 (-14%) 1mo $161,500 $142 55
15711 Wormer 0.07mi 3/2.5 (+1) 1,508 (+15%) 14mo $230,000 $153 50
15552 Dixie 0.31mi 3/1.0 (+1) 1,156 (-12%) 15mo $151,000 $131 48
16166 W Parkway St 0.68mi 3/1.0 (+1) 1,416 (+8%) 4mo $35,000 $25 48
15847 Knight 0.35mi 3/2.0 (+1) 1,452 (+10%) 14mo $295,000 $203 46
15920 Bramell St 0.74mi 3/1.0 (+1) 1,409 (+7%) 11mo $55,000 $39 40
15122 Salem Ct 0.56mi 3/1.5 (+1) 1,139 (-13%) 13mo $215,000 $189 34
16004 Sumner St 0.73mi 3/1.0 (+1) 1,136 (-14%) 7mo $155,000 $136 32

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.50×
Total profit
$-19,776
Equity at exit
$20,860
10-year hold
IRR
-4.9%
Equity multiple
0.68×
Total profit
$-12,720
Equity at exit
$12,096

Cash invested: $39,172 (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 48239

Rents YoY
3.2%
Active inventory
188
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,185 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$103 /mo · $1,237/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$41

Break-even live

Break-even rent $1,133
Max offer price $139,900
Occupancy floor 92%

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
$34,975
Closing costs
$4,197
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15490 Dixie Redford, MI 3.0 1.0 912 $1,600 $1.75 4d 1 0.29mi
16131 Dale St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 17d 1 0.30mi
16207 Woodbine St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 4d 1 0.33mi
16800 Wormer St Detroit, MI 3.0 1.0 912 $1,250 $1.37 17d 1 0.57mi
16896 Salem St Detroit, MI 3.0 1.0 1150 $1,300 $1.13 43d 1 0.73mi
15847 Chatham St Detroit, MI 3.0 1.0 909 $1,325 $1.46 4d 1 0.76mi
17324 Salem St Detroit, MI 2.0 1.0 989 $1,200 $1.21 24d 1 0.97mi
14292 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.00mi
14286 Riverview St Unit HF Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.00mi
14302 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14296 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.01mi
14294 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14300 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.01mi
14298 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.01mi
14262 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.01mi
14260 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14266 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14268 Riverview St Detroit, MI 2.0 1.0 900 $850 $0.94 43d 1 1.01mi
14264 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14284 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.01mi
14282 Riverview St Detroit, MI 2.0 1.0 900 $800 $0.89 43d 1 1.01mi
14252 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.01mi
14310 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14250 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14246 Riverview St Unit RB Detroit, MI 2.0 1.0 900 $895 $0.99 43d 1 1.01mi
14246 Riverview St Unit A Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.01mi
14246 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14244 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14283 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.01mi
14248 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.02mi
14258 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.02mi
14280 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.02mi
14276 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.02mi
14278 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.03mi
14274 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.03mi
14270 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 43d 1 1.03mi
14254 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.03mi
14253 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.03mi
14251 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.03mi
14256 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 43d 1 1.03mi

Listing history 36 events

  1. 2026-06-18
    days on market $139,900 Active 23 DOM
  2. 2026-06-17
    days on market $139,900 Active 22 DOM
  3. 2026-06-16
    days on market $139,900 Active 21 DOM
  4. 2026-06-15
    days on market $139,900 Active 20 DOM
  5. 2026-06-13
    days on market $139,900 Active 18 DOM
  6. 2026-06-13
    days on market $139,900 Active 17 DOM
  7. 2026-06-09
    days on market $139,900 Active 14 DOM
  8. 2026-06-08
    days on market $139,900 Active 13 DOM
  9. 2026-06-07
    days on market $139,900 Active 12 DOM
  10. 2026-06-04
    days on market $139,900 Active 9 DOM
  11. 2026-06-03
    days on market $139,900 Active 8 DOM
  12. 2026-06-02
    days on market $139,900 Active 7 DOM
  13. 2026-06-01
    remarks 657-char remark
  14. 2026-06-01
    days on market $139,900 Active 6 DOM
  15. 2026-05-31
    days on market $139,900 Active 5 DOM
  16. 2026-05-26
    listed $139,900 Active
  17. 2026-05-24
    listed $139,900 Active 652-char remark
    Show marketing remark (652 chars)

    * * * Make this your primary residence or investment property * * * . Conveniently located in Redford near Telegraph, on a corner lot, is this quaint two-bedroom bungalow with a den that has sliding patio doors that lead to the deck in the backyard and the garage. Spacious kitchen. Appliances included. Sorry no basement and no central air. Fresh paint and new carpet throughout. All measurements are estimated, buyer/agent to verify all information. Warranty Deed. Sorry no land contracts. * * This property is also listed for rent (mls# 20261020939), whichever happens first, the other will be withdrawn * * . * Listing broker is the Seller. *

  18. 2026-05-16
    listed $1,350
  19. 2026-05-16
    historical $1,350
  20. 2026-05-16
    listed $1,350
  21. 2026-04-27
    historical $1,350
  22. 2026-04-01
    listed $1,350
  23. 2017-11-21
    soldstatus $264,000
  24. 2011-05-06
    soldstatus $14,000 163-char remark
    Show marketing remark (163 chars)

    HUD Home sold 'As-Is'. FHA #261-879033. FHA insurability code IE, Lead Based Paint notices. Up to 3% commission to selling broker. Access w/ HUD key, show anytime.

  25. 2011-05-06
    soldstatus $14,000
    Show marketing remark (163 chars)

    HUD Home sold 'As-Is'. FHA #261-879033. FHA insurability code IE, Lead Based Paint notices. Up to 3% commission to selling broker. Access w/ HUD key, show anytime.

  26. 2011-03-18
    historical 163-char remark
    Show marketing remark (163 chars)

    HUD Home sold 'As-Is'. FHA #261-879033. FHA insurability code IE, Lead Based Paint notices. Up to 3% commission to selling broker. Access w/ HUD key, show anytime.

  27. 2011-01-25
    listed $14,000 163-char remark
    Show marketing remark (163 chars)

    HUD Home sold 'As-Is'. FHA #261-879033. FHA insurability code IE, Lead Based Paint notices. Up to 3% commission to selling broker. Access w/ HUD key, show anytime.

  28. 2011-01-25
    listed $14,000
    Show marketing remark (163 chars)

    HUD Home sold 'As-Is'. FHA #261-879033. FHA insurability code IE, Lead Based Paint notices. Up to 3% commission to selling broker. Access w/ HUD key, show anytime.

  29. 2010-09-16
    historical
  30. 2009-03-31
    listed $18,900
  31. 2009-02-02
    historical
  32. 2008-12-09
    listed $59,900
  33. 2006-06-13
    historical
  34. 2005-10-19
    listed $119,900
  35. 2000-07-27
    soldstatus $80,000
  36. 1997-09-08
    soldstatus $65,000

ⓘ 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
$1,237 · $103/mo
Projected year-2 tax
$1,696 · $141/mo
Expected delta
+$459/yr (+$38/mo · 37.1%)

ⓘ 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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$14,220
− Mortgage interest
−$7,837
− Property taxes
−$1,237
− Insurance
−$700
− Repairs & maintenance
−$1,138
− Management
−$1,138
− Depreciation
−$4,070
Taxable loss
−$1,898
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$455
After-tax cash flow
$949/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
Redford Union Schools District No. 1
NCES district ID
2629460
Math proficiency
8% ▼ -6.00%
Reading proficiency
23% ▬ 0.00%
Median HH income
$49,778
Composite
14.1/100
National rank
#9460
State rank
#489 of 540 in MI

Livability — Redford

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Wayne County · 1,562,939 people
City population
572,865
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
36,976
Household income
$71,151
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
1052.0

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
Majority Black (58%)
Race & ethnicity
Black 58% White 34% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Romanian 7% Slovak 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Arabic 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
▼ -202.97%
Current HPI
236.1136
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

+115.2% since first listed
21 events — show timeline
  • 2026-05-26 Listed $139,900 REALCOMP
  • 2026-05-24 Listed $139,900 MiRealSource-MiMLS
  • 2026-05-16 Listed for Rent $1,350 REALSOURCE
  • 2026-05-16 Rental Removed $1,350 REALCOMP
  • 2026-05-16 Listed for Rent $1,350 REALCOMP
  • 2026-04-27 Rental Removed $1,350 REALSOURCE
  • 2026-04-01 Listed for Rent $1,350 REALSOURCE
  • 2017-11-21 Sold (Public Records) $264,000 Public Records
  • 2011-05-06 Sold (MLS) $14,000 REALCOMP
  • 2011-05-06 Sold (MLS) $14,000 MiRealSource-MiMLS
  • 2011-03-18 Listing Removed MiRealSource-MiMLS
  • 2011-01-25 Listed $14,000 REALCOMP
  • 2011-01-25 Listed $14,000 MiRealSource-MiMLS
  • 2010-09-16 Listing Removed REALCOMP
  • 2009-03-31 Listed $18,900 REALCOMP
  • 2009-02-02 Listing Removed REALCOMP
  • 2008-12-09 Listed $59,900 REALCOMP
  • 2006-06-13 Listing Removed REALCOMP
  • 2005-10-19 Listed $119,900 REALCOMP
  • 2000-07-27 Sold (Public Records) $80,000 Public Records
  • 1997-09-08 Sold (Public Records) $65,000 Public Records

Property tax history

-2.3%/yr

Latest (2025): $1,237 · -47.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…