CashFlowRE
Sign in Sign up
11690 Marlowe St
B+ Composite 76.35
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
  • Rent growth +3.9/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$46,450

11690 Marlowe St · Detroit, MI 48227
3 bd · 1.0 ba · 965 sqft · SingleFamily public records · 20 Days on market
Built 1938 4,356 sqft lot $48/sqft · at area comps Est $90k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom 1 bathroom brick ranch home on Detroit's west side off I-96 and Southfield Freeway. House has fire damage that's mostly cosmetic to the interior The home is still structurally solid. Bring a flashlight when viewing the property. Basement was not affected by the fire. This property is 1 of 20 properties that seller is liquidating their inventory.

Key facts

  • Structurally solid
  • Brick ranch home
  • 4,356 sq ft lot

Tags

BRICK RANCH HOMESTRUCTURALLY SOLIDBASEMENT NOT AFFECTED

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Sewer available
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Brick construction; Block foundation; Built area reported as 965 above grade and 965 below grade
  • Exterior features: Paved road access; Lot approximately 0.1 acre (40 x 107.25)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No cooling
  • Interior features: Unfinished basement; Five total 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 3-bed/1.0-bath single-family listed at $46k.

Deal economics

  • At list price, monthly cash flow is $757 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $46k).
  • Recommended offer: $46k (1.5% below list) — sets the bar for market timing.
  • Cap rate 25.9% vs local median 10.2% 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 fast (+5.6%/yr); 385 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($37k/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 $322 of loan paydown is wiped out by about $1k 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 + 5.6% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
  • Current owner paid $26k; list at $46k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $45,753 (1.5% below list)

Questions for the listing agent

  1. Built in 1938 — 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. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.94%
Cap rate
25.85%
Cash-on-cash
69.86%
DSCR
4.11
GRM
2.8

CMA / ARV

ARV (median comp)
$89,601
List price
$46,450
Delta
-48.16%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11669 Strathmoor St 0.09mi 3/1.0 974 (+1%) 2mo $30,000 $31 93
12832 Terry St 0.61mi 3/1.0 981 (+2%) 4mo $40,000 $41 66
9973 Winthrop St 0.64mi 3/1.0 960 (-0%) 5mo $75,000 $78 65
9910 Coyle St 0.46mi 3/1.0 904 (-6%) 4mo $56,000 $62 65
9997 Robson St 0.38mi 3/1.0 865 (-10%) 3mo $35,000 $40 62
12057 Forrer St 0.67mi 3/1.0 1,000 (+4%) 1mo $45,000 $45 62
11360 Prest St 0.44mi 3/1.0 842 (-13%) 3mo $55,000 $65 56
9930 Whitcomb St 0.51mi 3/1.0 1,078 (+12%) 2mo $35,000 $32 55
9599 Whitcomb St 0.61mi 3/1.0 1,060 (+10%) 1mo $55,000 $52 54
9606 Sussex St 0.56mi 3/2.0 1,060 (+10%) 4mo $76,000 $72 50
13209 Terry St 0.70mi 3/1.5 1,044 (+8%) 2mo $54,500 $52 50
9371 Lauder St 0.69mi 3/1.0 1,100 (+14%) 5mo $40,250 $37 40

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 · 5.59% rent growth · sell at horizon

5-year hold
IRR
72.3%
Equity multiple
4.41×
Total profit
$44,367
Equity at exit
$6,926
10-year hold
IRR
76.9%
Equity multiple
9.97×
Total profit
$116,603
Equity at exit
$4,016

Cash invested: $13,006 (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 48227

Rents YoY
5.6%
Active inventory
385
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,365 high interval (Pro) →
Mortgage (P&I)
$244
Tax est. 1.5%
$58 /mo · $697/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$757

Break-even live

Break-even rent $406
Max offer price $46,450
Occupancy floor 40%

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
$11,612
Closing costs
$1,394
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12039 Lauder St Detroit, MI 3.0 1.5 1000 $1,500 $1.50 24d 1 0.13mi
11634 Sussex St Detroit, MI 3.0 1.0 1091 $1,326 $1.22 24d 1 0.26mi
10015 Robson St Detroit, MI 3.0 2.0 1000 $1,400 $1.40 17d 1 0.34mi
11397 Whitcomb St Detroit, MI 3.0 1.0 1070 $1,400 $1.31 16d 1 0.37mi
11393 Prest St Detroit, MI 3.0 1.0 900 $1,550 $1.72 16d 1 0.43mi
9917 Sussex St Detroit, MI 2.0 1.0 800 $1,375 $1.72 43d 1 0.48mi
9590 Marlowe St Detroit, MI 2.0 1.0 877 $1,430 $1.63 43d 1 0.49mi
11345 Greenfield Rd Detroit, MI 2.0 1.0 700 $1,050 $1.50 12d 1 0.50mi
12754 Marlowe St Detroit, MI 3.0 2.0 1008 $1,400 $1.39 16d 1 0.57mi
13717 Keal St Detroit, MI 2.0 1.0 799 $1,000 $1.25 43d 1 0.57mi
14740 W Chicago Unit B Detroit, MI 2.0 1.0 900 $845 $0.94 43d 1 0.58mi
9546 Sussex St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 43d 1 0.59mi
12121 Montrose St Detroit, MI 3.0 1.0 874 $1,373 $1.57 21d 1 0.61mi
9973 Winthrop St Detroit, MI 3.0 1.0 960 $1,400 $1.46 43d 1 0.61mi
9936 Montrose St Detroit, MI 3.0 1.0 963 $1,200 $1.25 16d 1 0.66mi
9386 Coyle St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 1d 1 0.68mi
13331 Strathmoor St Detroit, MI 3.0 1.0 1084 $1,100 $1.01 16d 1 0.83mi
9340 Hartwell St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 43d 1 0.94mi
9222 Forrer St Detroit, MI 3.0 1.0 947 $1,450 $1.53 16d 1 0.94mi
9345 Rutherford St Unit 3 Detroit, MI 2.0 1.0 850 $1,050 $1.24 24d 1 0.98mi
12775 Plymouth Rd Unit 16 Detroit, MI 2.0 1.0 1009 $825 $0.82 43d 1 1.03mi
10002 Manor Unit 2 Detroit, MI 3.0 1.0 1100 $1,150 $1.05 43d 1 1.17mi
10002 Manor Unit 1 Detroit, MI 2.0 1.0 1000 $1,050 $1.05 43d 1 1.17mi
8604 Whitcomb St Detroit, MI 3.0 2.0 1033 $1,300 $1.26 43d 1 1.19mi
9558 Meyers Rd Detroit, MI 3.0 1.0 950 $1,150 $1.21 43d 1 1.20mi
12711 Grandmont Ave Detroit, MI 3.0 1.0 1000 $1,400 $1.40 17d 1 1.20mi
12840 Grandmont Ave Detroit, MI 3.0 1.0 1100 $1,200 $1.09 43d 1 1.22mi
14264 Coyle St Detroit, MI 2.0 1.0 1000 $1,150 $1.15 43d 1 1.23mi
14284 Cruse St Detroit, MI 3.0 1.0 1121 $1,150 $1.03 16d 1 1.31mi
12468 Mendota St Detroit, MI 2.0 1.0 1100 $1,100 $1.00 43d 1 1.35mi
12468 Mendota St Detroit, MI 2.0 1.0 1100 $1,000 $0.91 24d 1 1.35mi
8212 Lauder St Detroit, MI 3.0 1.0 1026 $1,150 $1.12 43d 1 1.39mi
10345 Crocuslawn Ave Unit 2 Detroit, MI 2.0 1.0 850 $950 $1.12 43d 1 1.41mi
8114 Marlowe St Unit home Detroit, MI 3.0 1.0 985 $1,350 $1.37 43d 1 1.47mi
10303 Morley St #1 Detroit, MI 2.0 1.0 950 $950 $1.00 43d 1 1.48mi
14559 Strathmoor St Detroit, MI 2.0 1.0 1033 $1,150 $1.11 20d 1 1.49mi

Listing history 7 events

  1. 2026-06-03
    status $46,450 Pending 20 DOM
  2. 2026-06-02
    days on market $46,450 Active 20 DOM
    Show marketing remark (357 chars)

    3 bedroom 1 bathroom brick ranch home on Detroit's west side off I-96 and Southfield Freeway. House has fire damage that's mostly cosmetic to the interior The home is still structurally solid. Bring a flashlight when viewing the property. Basement was not affected by the fire. This property is 1 of 20 properties that seller is liquidating their inventory.

  3. 2026-06-01
    days on market $46,450 Active 19 DOM
  4. 2026-05-31
    days on market $46,450 Active 18 DOM
  5. 2026-05-13
    listed $46,450 Active 357-char remark
    Show marketing remark (357 chars)

    3 bedroom 1 bathroom brick ranch home on Detroit's west side off I-96 and Southfield Freeway. House has fire damage that's mostly cosmetic to the interior The home is still structurally solid. Bring a flashlight when viewing the property. Basement was not affected by the fire. This property is 1 of 20 properties that seller is liquidating their inventory.

  6. 2026-05-13
    listed $46,450 Active 357-char remark
    Show marketing remark (357 chars)

    3 bedroom 1 bathroom brick ranch home on Detroit's west side off I-96 and Southfield Freeway. House has fire damage that's mostly cosmetic to the interior The home is still structurally solid. Bring a flashlight when viewing the property. Basement was not affected by the fire. This property is 1 of 20 properties that seller is liquidating their inventory.

  7. 2022-07-04
    price $1,100

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

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 · 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
$16,377
− Mortgage interest
−$2,602
− Property taxes
−$697
− Insurance
−$232
− Repairs & maintenance
−$1,310
− Management
−$1,310
− Depreciation
−$1,351
Taxable income
$8,875
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,130
After-tax cash flow
$6,956/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)
40,302
Household income
$36,527
Rent vs Own
40.9% rent · 59.1% own
Severe rent burden
2371.0

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 (95%)
Race & ethnicity
Black 95% Two or more races 3% White 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -125.00%
Current HPI
186.4158
Rent YoY
▲ 5.59%
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

+2263.6% since first listed
7 events — show timeline
  • 2026-06-12 Sold (MLS) $26,000 MiRealSource-MiMLS
  • 2026-06-12 Sold (MLS) $26,000 REALCOMP
  • 2026-06-02 Pending MiRealSource-MiMLS
  • 2026-06-02 Pending REALCOMP
  • 2026-05-13 Listed $46,450 MiRealSource-MiMLS
  • 2026-05-13 Listed $46,450 REALCOMP
  • 2022-07-04 Price Changed $1,100 RENT.

Property tax history

+12.6%/yr

Latest (2025): $4,325 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…