CashFlowRE
Sign in Sign up
2627 Casper St
C+ Composite 63.9
Why this score? — see what drove the C+ 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 +23.2/30.0
  • Appreciation +10.0/10.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$135,000

2627 Casper St · Detroit, MI 48209
4 bd · 1.0 ba · 985 sqft · SingleFamily public records · 7 Days on market
Built 1926 3,485 sqft lot Est $135k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 2627 Casper a beautifully maintained 4-bedroom, 1 bath home offering 900+ sq feet. Step inside to a bright and inviting living area. The kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking. Formal dining room. All four bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Outside, enjoy a large fenced-in backyard. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

Key facts

  • 3,485 sq ft lot
  • Built 1926
  • Listed 7 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 single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).

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: 66 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $14k of equity ($933 loan paydown + $14k appreciation (10.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y 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 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,000

Questions for the listing agent

  1. Built in 1926 — 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
1.08%
Cap rate
8.47%
Cash-on-cash
7.76%
DSCR
1.35
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$134,945
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2627 Casper St 0.00mi 4/1.0 985 (0%) 0mo $135,000 $137 100
2627 Casper St 0.00mi 4/1.0 985 (0%) 0mo $135,000 $137 100
7821 Navy St 0.43mi 3/2.0 (-1) 1,000 (+2%) 3mo $135,000 $135 66
2713 Casper St 0.05mi 3/1.0 (-1) 1,100 (+12%) 9mo $125,000 $114 66

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.9%
Equity multiple
3.36×
Total profit
$89,096
Equity at exit
$121,619
10-year hold
IRR
25.9%
Equity multiple
7.62×
Total profit
$250,149
Equity at exit
$262,275

Cash invested: $37,800 (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 48209

Home prices YoY
21.8%
Active inventory
66
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,460 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$145 /mo · $1,742/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$244

Break-even live

Break-even rent $1,151
Max offer price $135,000
Occupancy floor 78%

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
$33,750
Closing costs
$4,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2488 Woodmere St Detroit, MI 3.0 1.0 1000 $1,453 $1.45 5d 1 0.50mi

Listing history 14 events

  1. 2026-04-22
    status Pending 620-char remark
    Show marketing remark (620 chars)

    Welcome to 2627 Casper a beautifully maintained 4-bedroom, 1 bath home offering 900+ sq feet. Step inside to a bright and inviting living area. The kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking. Formal dining room. All four bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Outside, enjoy a large fenced-in backyard. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

  2. 2026-04-22
    status Pending
    Show marketing remark (620 chars)

    Welcome to 2627 Casper a beautifully maintained 4-bedroom, 1 bath home offering 900+ sq feet. Step inside to a bright and inviting living area. The kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking. Formal dining room. All four bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Outside, enjoy a large fenced-in backyard. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

  3. 2026-04-16
    listed $135,000 Active 620-char remark
    Show marketing remark (620 chars)

    Welcome to 2627 Casper a beautifully maintained 4-bedroom, 1 bath home offering 900+ sq feet. Step inside to a bright and inviting living area. The kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking. Formal dining room. All four bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Outside, enjoy a large fenced-in backyard. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

  4. 2026-04-16
    listed $135,000 Active
    Show marketing remark (620 chars)

    Welcome to 2627 Casper a beautifully maintained 4-bedroom, 1 bath home offering 900+ sq feet. Step inside to a bright and inviting living area. The kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking. Formal dining room. All four bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Outside, enjoy a large fenced-in backyard. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

  5. 2026-04-15
    historical $135,000 620-char remark
    Show marketing remark (620 chars)

    Welcome to 2627 Casper a beautifully maintained 4-bedroom, 1 bath home offering 900+ sq feet. Step inside to a bright and inviting living area. The kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking. Formal dining room. All four bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Outside, enjoy a large fenced-in backyard. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

  6. 2023-08-16
    soldstatus $118,000
  7. 2023-08-04
    soldstatus $118,000 Sold 629-char remark
    Show marketing remark (629 chars)

    Take a look at this beautiful Colonial home located off Casper St in the heart of SOUTHWEST Detroit! This home features 4 bedrooms and 1 full bathroom making this perfect for first-time buyers or a family looking for more space!! The property comes with central air, a newer furnace (2021) + HWT (2021), and a carport in the back for parking + an accessible ramp! This home is conveniently located near schools, restaurants, and everything else this vibrant community has to offer! (10 minutes from downtown!) Add your finishing touches to make this YOUR home! Do not miss this amazing opportunity!! Call for a private showing!

  8. 2023-08-04
    soldstatus $118,000 Closed
    Show marketing remark (629 chars)

    Take a look at this beautiful Colonial home located off Casper St in the heart of SOUTHWEST Detroit! This home features 4 bedrooms and 1 full bathroom making this perfect for first-time buyers or a family looking for more space!! The property comes with central air, a newer furnace (2021) + HWT (2021), and a carport in the back for parking + an accessible ramp! This home is conveniently located near schools, restaurants, and everything else this vibrant community has to offer! (10 minutes from downtown!) Add your finishing touches to make this YOUR home! Do not miss this amazing opportunity!! Call for a private showing!

  9. 2023-06-20
    status Pending
    Show marketing remark (629 chars)

    Take a look at this beautiful Colonial home located off Casper St in the heart of SOUTHWEST Detroit! This home features 4 bedrooms and 1 full bathroom making this perfect for first-time buyers or a family looking for more space!! The property comes with central air, a newer furnace (2021) + HWT (2021), and a carport in the back for parking + an accessible ramp! This home is conveniently located near schools, restaurants, and everything else this vibrant community has to offer! (10 minutes from downtown!) Add your finishing touches to make this YOUR home! Do not miss this amazing opportunity!! Call for a private showing!

  10. 2023-06-20
    status Pending 629-char remark
    Show marketing remark (629 chars)

    Take a look at this beautiful Colonial home located off Casper St in the heart of SOUTHWEST Detroit! This home features 4 bedrooms and 1 full bathroom making this perfect for first-time buyers or a family looking for more space!! The property comes with central air, a newer furnace (2021) + HWT (2021), and a carport in the back for parking + an accessible ramp! This home is conveniently located near schools, restaurants, and everything else this vibrant community has to offer! (10 minutes from downtown!) Add your finishing touches to make this YOUR home! Do not miss this amazing opportunity!! Call for a private showing!

  11. 2023-06-16
    listed $109,999 Active
    Show marketing remark (629 chars)

    Take a look at this beautiful Colonial home located off Casper St in the heart of SOUTHWEST Detroit! This home features 4 bedrooms and 1 full bathroom making this perfect for first-time buyers or a family looking for more space!! The property comes with central air, a newer furnace (2021) + HWT (2021), and a carport in the back for parking + an accessible ramp! This home is conveniently located near schools, restaurants, and everything else this vibrant community has to offer! (10 minutes from downtown!) Add your finishing touches to make this YOUR home! Do not miss this amazing opportunity!! Call for a private showing!

  12. 2023-06-16
    listed $109,999 Active 629-char remark
    Show marketing remark (629 chars)

    Take a look at this beautiful Colonial home located off Casper St in the heart of SOUTHWEST Detroit! This home features 4 bedrooms and 1 full bathroom making this perfect for first-time buyers or a family looking for more space!! The property comes with central air, a newer furnace (2021) + HWT (2021), and a carport in the back for parking + an accessible ramp! This home is conveniently located near schools, restaurants, and everything else this vibrant community has to offer! (10 minutes from downtown!) Add your finishing touches to make this YOUR home! Do not miss this amazing opportunity!! Call for a private showing!

  13. 2023-06-13
    historical $109,999
    Show marketing remark (629 chars)

    Take a look at this beautiful Colonial home located off Casper St in the heart of SOUTHWEST Detroit! This home features 4 bedrooms and 1 full bathroom making this perfect for first-time buyers or a family looking for more space!! The property comes with central air, a newer furnace (2021) + HWT (2021), and a carport in the back for parking + an accessible ramp! This home is conveniently located near schools, restaurants, and everything else this vibrant community has to offer! (10 minutes from downtown!) Add your finishing touches to make this YOUR home! Do not miss this amazing opportunity!! Call for a private showing!

  14. 2023-06-13
    historical $109,999 629-char remark
    Show marketing remark (629 chars)

    Take a look at this beautiful Colonial home located off Casper St in the heart of SOUTHWEST Detroit! This home features 4 bedrooms and 1 full bathroom making this perfect for first-time buyers or a family looking for more space!! The property comes with central air, a newer furnace (2021) + HWT (2021), and a carport in the back for parking + an accessible ramp! This home is conveniently located near schools, restaurants, and everything else this vibrant community has to offer! (10 minutes from downtown!) Add your finishing touches to make this YOUR home! Do not miss this amazing opportunity!! Call for a private showing!

ⓘ 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
$1,742 · $145/mo
Projected year-2 tax
$1,910 · $159/mo
Expected delta
+$169/yr (+$14/mo · 9.7%)

ⓘ 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 ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 8 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
$17,525
− Mortgage interest
−$7,562
− Property taxes
−$1,742
− Insurance
−$675
− Repairs & maintenance
−$1,402
− Management
−$1,402
− Depreciation
−$3,927
Taxable income
$815
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$196
After-tax cash flow
$2,737/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)
27,184
Household income
$43,161
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
831.0

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 Hispanic (76%)
Race & ethnicity
Hispanic / Latino 76% White 17% Two or more races 14% Black 6% Native American 2%
Hispanic origin (detail)
Mexican 58% Puerto Rican 7% Cuban 1%
Common ancestry
Romanian 2% Lithuanian 0%
Foreign-born
26% · Canada
Languages at home
38% English-only · Spanish 62%

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
▲ 73.77%
Current HPI
412.9753
Rent YoY
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

+22.7% since first listed
14 events — show timeline
  • 2026-04-22 Pending MiRealSource-MiMLS
  • 2026-04-22 Pending REALCOMP
  • 2026-04-16 Listed $135,000 MiRealSource-MiMLS
  • 2026-04-16 Listed $135,000 REALCOMP
  • 2026-04-15 Coming Soon $135,000 MiRealSource-MiMLS
  • 2023-08-16 Sold (Public Records) $118,000 Public Records
  • 2023-08-04 Sold (MLS) $118,000 MiRealSource-MiMLS
  • 2023-08-04 Sold (MLS) $118,000 REALCOMP
  • 2023-06-20 Pending MiRealSource-MiMLS
  • 2023-06-20 Pending REALCOMP
  • 2023-06-16 Listed $109,999 MiRealSource-MiMLS
  • 2023-06-16 Listed $109,999 REALCOMP
  • 2023-06-13 Coming Soon $109,999 MiRealSource-MiMLS
  • 2023-06-13 Coming Soon $109,999 REALCOMP

Property tax history

+5.6%/yr

Latest (2025): $1,742 · -39.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…