CashFlowRE
Sign in Sign up
18911 Oakfield St
D Composite 43.85
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 +15.3/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.6/10.0
  • DSCR +4.7/10.0
  • 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

$129,000

18911 Oakfield St · Detroit, MI 48235
3 bd · 1.0 ba · 820 sqft · SingleFamily public records · 4 Days on market
Built 1944 5,227 sqft lot

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

Listing remarks MLS

18911 Oakfield is a clean, updated 3-bedroom Detroit ranch offering the space, style, and peace of mind today's buyers are looking for. Enjoy an updated kitchen with white cabinetry, black hardware, stainless steel appliances, a refreshed bathroom, comfortable bedrooms, and a finished basement perfect for extra living space, entertaining, a home office, or a workout area. With a fenced yard, garage, updated landscaping, and major updates already handled, this home is move-in ready and easy to love. Whether you're buying your first home, downsizing, or adding a solid property to your investment portfolio, this one checks the right boxes.

Key facts

  • Fenced yard
  • Finished basement
  • Updated kitchen

Tags

UPDATED KITCHENFENCED YARDFINISHED BASEMENTUPDATED LANDSCAPING

Property features AI

Finance

  • Other: Pets allowed

Exterior

  • Parking: Detached garage (approximately 1.5 car)
  • Utilities: Sewer available; Water available
  • Home design: Single-family residence; One level; Ground-level entry with steps; Brick construction
  • Construction: Brick exterior; Block foundation; Asphalt roof
  • Exterior features: Back yard with fencing; Fenced lot; Paved road access

Interior

  • Kitchen: Free-standing refrigerator; Gas water heater
  • Bedrooms: 4 total rooms (bedrooms included)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Partially furnished; Finished basement
  • Laundry & utility: Has heating system

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 $129k.

Deal economics

  • At list price, monthly cash flow is $47 ($560/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $129k).
  • Cap rate 6.7% vs local median 10.0% 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: 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.
  • Zoned schools: John R King Academic And Performing Arts Academy (math 2% / reading 8%, grade F, #1,325 of 1,397 statewide, top 99%, 814 students, 92% FRL); Henry Ford High School (math 24% / reading 24%, grade F, #481 of 713 statewide, top 81%, 712 students, 86% FRL) — zoned schools at 89% FRL track the district average.
  • Market conditions: Rents rising (+3.2%/yr); 291 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 $892 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 10y 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.
  • Current owner paid $30k; list at $129k implies a 331% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1944 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,000

Questions for the listing agent

  1. Built in 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.06%
Cap rate
6.73%
Cash-on-cash
1.55%
DSCR
1.07
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$82,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18950 Biltmore St 0.20mi 2/1.0 (-1) 781 (-5%) 1mo $46,000 $59 76
18416 Curtis St 0.56mi 3/1.0 820 (0%) 5mo $72,500 $88 70
17706 Stahelin Ave 0.75mi 3/1.0 818 (-0%) 0mo $106,000 $130 65
19365 Fenmore St 0.37mi 3/1.0 912 (+11%) 1mo $94,900 $104 64
19177 Stahelin Ave 0.68mi 3/1.0 816 (-0%) 5mo $60,000 $74 63
19307 Fenmore St 0.30mi 2/1.0 (-1) 725 (-12%) 3mo $72,500 $100 60
17227 Curtis St 0.42mi 3/1.0 717 (-13%) 2mo $77,000 $107 57
18697 Glastonbury Rd 0.41mi 2/1.0 (-1) 895 (+9%) 4mo $98,500 $110 57
19751 Oakfield St 0.54mi 2/1.0 (-1) 735 (-10%) 1mo $17,500 $24 52
19900 Southfield Rd 0.64mi 3/1.0 898 (+10%) 4mo $110,000 $122 51
19975 Ferguson St 0.74mi 3/1.0 889 (+8%) 1mo $50,650 $57 51
19510 Ferguson St 0.53mi 2/1.0 (-1) 717 (-13%) 3mo $21,000 $29 46

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
-13.4%
Equity multiple
0.52×
Total profit
$-17,478
Equity at exit
$19,234
10-year hold
IRR
-3.9%
Equity multiple
0.74×
Total profit
$-9,528
Equity at exit
$11,154

Cash invested: $36,120 (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
291
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,369 high interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$305 /mo · $3,655/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$47

Break-even live

Break-even rent $1,310
Max offer price $129,000
Occupancy floor 92%

Sensitivity live

Price -10% $120 -5% $83 +0% $47 +5% $10 +10% $-26
Rent -10% $-61 -5% $-7 +0% $47 +5% $101 +10% $155
Rate -1.0pp $112 -0.5pp $79 base $47 +0.5pp $13 +1.0pp $-21

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
$32,250
Closing costs
$3,870
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
19307 Lindsay St Detroit, MI 2.0 1.0 900 $1,100 $1.22 0d 1 0.22mi
18494 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,600 $1.60 18d 1 0.32mi
18276 Oakfield St Detroit, MI 2.0 1.0 726 $1,175 $1.62 45d 1 0.34mi
19736 Gilchrist St Detroit, MI 2.0 1.0 696 $995 $1.43 14d 1 0.51mi
18268 Mansfield St Detroit, MI 2.0 1.0 800 $1,200 $1.50 18d 1 0.58mi
19818 Fenmore St Detroit, MI 3.0 1.0 902 $1,275 $1.41 45d 1 0.59mi
18400 Rutherford St Detroit, MI 3.0 1.0 1050 $1,400 $1.33 5d 1 0.59mi
19467 Rutherford St Detroit, MI 3.0 1.0 1002 $1,200 $1.20 18d 1 0.63mi
19440 Rutherford St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 26d 1 0.64mi
19918 Southfield Fwy Detroit, MI 3.0 1.0 915 $1,375 $1.50 16d 1 0.64mi
17573 Asbury Park Detroit, MI 3.0 2.0 990 $1,400 $1.41 0d 1 0.65mi
19329 Stahelin Ave Unit 1 Detroit, MI 3.0 1.5 833 $1,250 $1.50 45d 1 0.71mi
19445 Avon Ave Detroit, MI 3.0 1.0 1023 $1,550 $1.52 45d 1 0.71mi
19970 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,000 $1.00 45d 1 0.74mi
20043 Fenmore St Detroit, MI 3.0 1.0 1030 $1,423 $1.38 0d 1 0.76mi
18427 Greenfield Rd Detroit, MI 2.0 1.0 952 $980 $1.03 6d 1 0.80mi
18699 Shaftsbury Ave Detroit, MI 2.0 1.0 800 $1,000 $1.25 45d 1 0.83mi
18452 Shaftsbury Ave Detroit, MI 3.0 1.0 927 $1,500 $1.62 18d 1 0.83mi
18659 Shaftsbury Ave Detroit, MI 3.0 1.0 763 $1,323 $1.73 0d 1 0.83mi
20203 Gilchrist St Detroit, MI 3.0 1.0 1031 $1,250 $1.21 6d 1 0.84mi
17654 Sunderland Rd Detroit, MI 3.0 1.0 1100 $1,500 $1.36 45d 1 0.85mi
18481 Prest St Detroit, MI 3.0 1.5 1100 $1,300 $1.18 21d 1 0.85mi
20210 Biltmore St Detroit, MI 3.0 1.0 1033 $1,350 $1.31 26d 1 0.86mi
19176 Grandville Ave Detroit, MI 3.0 1.0 941 $1,300 $1.38 6d 1 0.88mi
20259 Oakfield St Detroit, MI 3.0 1.0 1056 $1,250 $1.18 18d 1 0.88mi
20068 Faust Ave Detroit, MI 2.0 1.0 750 $1,100 $1.47 26d 1 0.89mi
19372 Grandville Ave Detroit, MI 2.0 1.5 733 $1,025 $1.40 0d 1 0.92mi
20011 Avon Ave Detroit, MI 3.0 1.0 1000 $1,200 $1.20 6d 1 0.94mi
20314 Gilchrist St Detroit, MI 3.0 1.0 1042 $1,500 $1.44 6d 1 0.94mi
18450 Edinborough Rd Detroit, MI 3.0 1.0 1000 $1,500 $1.50 45d 1 1.01mi
17165 Prevost St Detroit, MI 3.0 1.0 1060 $2,400 $2.26 3d 1 1.01mi
20527 Rosemont Ave Detroit, MI 2.0 2.0 975 $1,528 $1.57 45d 1 1.04mi
20555 Motor Dr Detroit, MI 1.0–2.0 1.0 750 $1,222 $1.63 16d 5 1.19mi
20271 Grandville Ave Detroit, MI 3.0 1.0 1010 $1,550 $1.53 25d 1 1.28mi
19457 Evergreen Rd Detroit, MI 2.0 1.0 1100 $1,200 $1.09 45d 1 1.29mi
18134 Vaughan St Detroit, MI 3.0 1.0 1060 $1,150 $1.08 18d 1 1.33mi
18461 Heyden St Detroit, MI 2.0 1.0 1000 $1,050 $1.05 6d 1 1.34mi
18556 Kentfield St Detroit, MI 3.0 1.0 952 $1,250 $1.31 4d 1 1.36mi
18191 Heyden St Detroit, MI 2.0 1.0 917 $1,100 $1.20 26d 1 1.38mi
18205 Stout St Detroit, MI 3.0 1.0 901 $1,078 $1.20 26d 1 1.49mi

Listing history 3 events

  1. 2026-06-21
    days on market $129,000 Active 4 DOM
  2. 2026-06-17
    remarks 644-char remark
  3. 2026-06-17
    listed $129,000 Active 1 DOM

ⓘ 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
$3,655 · $305/mo
Projected year-2 tax
$3,655 · $305/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 ≥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
$16,427
− Mortgage interest
−$7,226
− Property taxes
−$3,655
− Insurance
−$645
− Repairs & maintenance
−$1,314
− Management
−$1,314
− Depreciation
−$3,753
Taxable loss
−$1,480
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$355
After-tax cash flow
$915/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

+258.3% since first listed
32 events — show timeline
  • 2026-06-10 Listed $129,000 MiRealSource-MiMLS
  • 2026-06-10 Listed $129,000 REALCOMP
  • 2025-10-19 Listing Removed REALCOMP
  • 2025-10-19 Listing Removed MiRealSource-MiMLS
  • 2025-10-02 Price Changed $135,000 MiRealSource-MiMLS
  • 2025-10-02 Price Changed $135,000 REALCOMP
  • 2025-09-24 Listed $140,000 REALCOMP
  • 2025-09-24 Listing Removed MiRealSource-MiMLS
  • 2025-09-24 Listing Removed REALCOMP
  • 2025-09-24 Listed $140,000 MiRealSource-MiMLS
  • 2025-09-06 Price Changed $142,900 MiRealSource-MiMLS
  • 2025-09-05 Price Changed $142,900 REALCOMP
  • 2025-09-03 Price Changed $149,900 MiRealSource-MiMLS
  • 2025-09-03 Price Changed $149,900 REALCOMP
  • 2025-08-25 Listed $155,000 REALCOMP
  • 2025-08-25 Listed $155,000 MiRealSource-MiMLS
  • 2019-05-28 Sold (Public Records) $29,900 Public Records
  • 2016-08-27 Listing Removed REALCOMP
  • 2016-08-27 Listing Removed MiRealSource-MiMLS
  • 2016-08-26 Listing Removed MiRealSource-MiMLS
  • 2016-05-26 Listed $35,000 MiRealSource-MiMLS
  • 2016-05-26 Listed $35,000 MiRealSource-MiMLS
  • 2016-05-26 Listed $35,000 REALCOMP
  • 2016-04-22 Listing Removed REALCOMP
  • 2016-04-22 Listing Removed MiRealSource-MiMLS
  • 2016-04-12 Listed $17,900 MiRealSource-MiMLS
  • 2016-04-10 Price Changed $17,900 REALCOMP
  • 2016-03-15 Price Changed $20,900 REALCOMP
  • 2016-03-04 Relisted REALCOMP
  • 2016-03-02 Listing Removed REALCOMP
  • 2016-02-09 Listed $24,380 REALCOMP
  • 1996-07-15 Sold (Public Records) $36,000 Public Records

Property tax history

+10.9%/yr

Latest (2025): $3,655 · -37.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…