CashFlowRE
Sign in Sign up
19447 Sunset St
C+ Composite 61.64
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$64,900

19447 Sunset St · Detroit, MI 48234
2 bd · 1.0 ba · 736 sqft · SingleFamily public records · 26 Days on market
Built 1943 4,356 sqft lot Est $49k · 34% over

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

Listing remarks MLS

Clean 2 bedroom, 1 bath home with garage. Features newer carpet in the bedrooms, updated bathroom toilet, and a well maintained kitchen. Unfinished attic space with stair access offers additional storage or future potential. Property is being sold as is. Furnace and hot water tank are not currently present. Great opportunity for investors or renovation buyers.

Key facts

  • Newer carpet
  • Additional storage
  • Stair access

Tags

NEWER CARPETUPDATED BATHROOM TOILETWELL MAINTAINED KITCHENUNFINISHED ATTIC SPACESTAIR ACCESSADDITIONAL STORAGE

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level with ground-level entry
  • Construction: Brick construction; Block foundation
  • Exterior features: Paved road access; Lot approximately 0.1 acre (40 x 112.5)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Unfinished basement; 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 $65k.

Deal economics

  • At list price, monthly cash flow is $446 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $64k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.5% vs local median 10.1% 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 (+6.7%/yr); 227 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 40% of the median local income ($35k/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 $449 of loan paydown is wiped out by about $2k 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 + 6.7% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 24y ago; this cycle's ask has dropped $4k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,926 (1.5% below list)

Questions for the listing agent

  1. Built in 1943 — 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
1.81%
Cap rate
14.53%
Cash-on-cash
29.42%
DSCR
2.31
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$48,576
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19255 Binder St 0.23mi 2/1.0 719 (-2%) 3mo $38,500 $54 82
19667 Sunset St 0.09mi 3/1.5 (+1) 752 (+2%) 4mo $28,500 $38 82
19942 Binder St 0.27mi 3/1.0 (+1) 696 (-5%) 5mo $70,000 $101 69
19300 Binder St 0.19mi 2/1.0 820 (+11%) 4mo $10,000 $12 69
19676 Conley St 0.48mi 2/1.0 720 (-2%) 9mo $50,000 $69 66
20203 Moenart St 0.71mi 2/1.0 725 (-2%) 3mo $48,000 $66 62
20499 Binder St 0.63mi 3/1.0 (+1) 712 (-3%) 6mo $72,100 $101 55
19725 Lamont St 0.35mi 3/1.0 (+1) 835 (+14%) 4mo $10,000 $12 53
20270 Dean Ave 0.50mi 3/1.0 (+1) 792 (+8%) 7mo $55,000 $69 53
20006 Anglin St 0.73mi 2/1.0 726 (-1%) 12mo $55,000 $76 53
19656 Mitchell St 0.56mi 2/1.0 814 (+11%) 11mo $33,000 $41 48
20180 Charest St 0.66mi 3/1.0 (+1) 840 (+14%) 5mo $45,000 $54 37

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 · 6.72% rent growth · sell at horizon

5-year hold
IRR
28.2%
Equity multiple
2.24×
Total profit
$22,446
Equity at exit
$9,677
10-year hold
IRR
37.9%
Equity multiple
5.20×
Total profit
$76,396
Equity at exit
$5,611

Cash invested: $18,172 (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 48234

Home prices YoY
-11.9%
Rents YoY
6.7%
Active inventory
227
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,172 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$113 /mo · $1,357/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$446

Break-even live

Break-even rent $608
Max offer price $64,900
Occupancy floor 57%

Sensitivity live

Price -10% $482 -5% $464 +0% $446 +5% $427 +10% $409
Rent -10% $353 -5% $399 +0% $446 +5% $492 +10% $538
Rate -1.0pp $478 -0.5pp $462 base $446 +0.5pp $429 +1.0pp $412

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
$16,225
Closing costs
$1,947
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18662 Sunset St Detroit, MI 2.0 1.0 726 $1,250 $1.72 19d 1 0.52mi
18475 Wexford St Unit 1 Detroit, MI 2.0 1.0 500 $950 $1.90 25d 1 0.68mi
21155 Warner Ave Warren, MI 2.0 1.0 756 $1,029 $1.36 25d 1 1.18mi
21516 Dequindre Rd Warren, MI 1.0–2.0 1.0 837 $1,375 $1.64 23d 1 1.47mi

Listing history 49 events

  1. 2026-06-21
    days on market $64,900 Active 26 DOM
  2. 2026-06-18
    days on market $64,900 Active 23 DOM
  3. 2026-06-17
    days on market $64,900 Active 22 DOM
  4. 2026-06-15
    days on market $64,900 Active 20 DOM
  5. 2026-06-13
    days on market $64,900 Active 18 DOM
  6. 2026-06-13
    days on market $64,900 Active 17 DOM
  7. 2026-06-10
    price $64,900 Active 14 DOM
  8. 2026-06-09
    days on market $69,000 Active 14 DOM
  9. 2026-06-08
    days on market $69,000 Active 13 DOM
  10. 2026-06-07
    days on market $69,000 Active 12 DOM
  11. 2026-06-04
    days on market $69,000 Active 9 DOM
  12. 2026-06-03
    days on market $69,000 Active 8 DOM
  13. 2026-06-02
    days on market $69,000 Active 7 DOM
  14. 2026-06-01
    days on market $69,000 Active 6 DOM
  15. 2026-05-31
    days on market $69,000 Active 5 DOM
  16. 2026-05-26
    listed $69,000 Active
    Show marketing remark (362 chars)

    Clean 2 bedroom, 1 bath home with garage. Features newer carpet in the bedrooms, updated bathroom toilet, and a well maintained kitchen. Unfinished attic space with stair access offers additional storage or future potential. Property is being sold as is. Furnace and hot water tank are not currently present. Great opportunity for investors or renovation buyers.

  17. 2026-05-26
    listed $69,000 Active 362-char remark
    Show marketing remark (362 chars)

    Clean 2 bedroom, 1 bath home with garage. Features newer carpet in the bedrooms, updated bathroom toilet, and a well maintained kitchen. Unfinished attic space with stair access offers additional storage or future potential. Property is being sold as is. Furnace and hot water tank are not currently present. Great opportunity for investors or renovation buyers.

  18. 2021-04-26
    soldstatus $69,000
  19. 2021-03-22
    soldstatus $26,500 Sold 171-char remark
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  20. 2020-06-19
    status Pending
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  21. 2020-06-19
    status Pending 171-char remark
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  22. 2020-03-10
    status Active
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  23. 2020-03-10
    status Active 171-char remark
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  24. 2019-12-27
    status Pending
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  25. 2019-12-27
    status Pending 171-char remark
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  26. 2019-10-14
    price $29,900
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  27. 2019-10-14
    price $29,900 171-char remark
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  28. 2019-05-07
    status Active
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  29. 2019-05-07
    status Active 171-char remark
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  30. 2019-05-07
    historical 171-char remark
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  31. 2019-05-06
    historical
  32. 2019-03-26
    listed $69,900 Active 171-char remark
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  33. 2019-03-26
    listed $69,900 Active
    Show marketing remark (171 chars)

    Nice income property. Currently leased for 700.00 monthly. Do not approach the home or the tenants. Accepted offer needed prior to showing. Purchaser to use Liberty Title.

  34. 2017-07-10
    soldstatus $15,000 Sold
  35. 2017-07-10
    soldstatus $15,000 Closed
  36. 2017-06-06
    status Pending
  37. 2017-06-06
    status Pending
  38. 2017-06-01
    listed $16,900 Active
  39. 2017-06-01
    listed $16,900 Active
  40. 2011-08-23
    soldstatus $6,000
  41. 2011-08-23
    soldstatus $6,000
  42. 2011-08-23
    soldstatus $6,000
  43. 2011-08-09
    historical
  44. 2011-08-09
    historical
  45. 2011-04-21
    listed $6,000
  46. 2011-04-21
    listed $6,000
  47. 2011-04-21
    listed $6,000
  48. 2002-11-12
    soldstatus $67,500
  49. 2002-08-01
    listed $68,500

ⓘ 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
$1,357 · $113/mo
Projected year-2 tax
$1,357 · $113/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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$14,065
− Mortgage interest
−$3,635
− Property taxes
−$1,357
− Insurance
−$324
− Repairs & maintenance
−$1,125
− Management
−$1,125
− Depreciation
−$1,888
Taxable income
$4,610
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,106
After-tax cash flow
$4,240/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)
32,760
Household income
$35,322
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
2372.0

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 1%
Common ancestry
Romanian 1%
Foreign-born
2% · Canada, Vietnam, Philippines
Languages at home
97% English-only · 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
▼ -44.65%
Current HPI
328.8978
Rent YoY
▲ 6.72%
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

+0.7% since first listed
34 events — show timeline
  • 2026-05-26 Listed $69,000 REALCOMP
  • 2026-05-26 Listed $69,000 MiRealSource-MiMLS
  • 2021-04-26 Sold (Public Records) $69,000 Public Records
  • 2021-03-22 Sold (MLS) $26,500 REALCOMP
  • 2020-06-19 Pending MiRealSource-MiMLS
  • 2020-06-19 Pending REALCOMP
  • 2020-03-10 Relisted MiRealSource-MiMLS
  • 2020-03-10 Relisted REALCOMP
  • 2019-12-27 Pending MiRealSource-MiMLS
  • 2019-12-27 Pending REALCOMP
  • 2019-10-14 Price Changed $29,900 MiRealSource-MiMLS
  • 2019-10-14 Price Changed $29,900 REALCOMP
  • 2019-05-07 Relisted MiRealSource-MiMLS
  • 2019-05-07 Relisted REALCOMP
  • 2019-05-07 Listing Removed REALCOMP
  • 2019-05-06 Listing Removed MiRealSource-MiMLS
  • 2019-03-26 Listed $69,900 MiRealSource-MiMLS
  • 2019-03-26 Listed $69,900 REALCOMP
  • 2017-07-10 Sold (MLS) $15,000 MiRealSource-MiMLS
  • 2017-07-10 Sold (MLS) $15,000 REALCOMP
  • 2017-06-06 Pending MiRealSource-MiMLS
  • 2017-06-06 Pending REALCOMP
  • 2017-06-01 Listed $16,900 MiRealSource-MiMLS
  • 2017-06-01 Listed $16,900 REALCOMP
  • 2011-08-23 Sold (MLS) $6,000 MiRealSource-MiMLS
  • 2011-08-23 Sold (MLS) $6,000 REALCOMP
  • 2011-08-23 Sold (MLS) $6,000 MiRealSource-MiMLS
  • 2011-08-09 Listing Removed MiRealSource-MiMLS
  • 2011-08-09 Listing Removed MiRealSource-MiMLS
  • 2011-04-21 Listed $6,000 MiRealSource-MiMLS
  • 2011-04-21 Listed $6,000 REALCOMP
  • 2011-04-21 Listed $6,000 MiRealSource-MiMLS
  • 2002-11-12 Sold (MLS) $67,500 REALCOMP
  • 2002-08-01 Listed $68,500 REALCOMP

Property tax history

+0.1%/yr

Latest (2025): $1,357 · -54.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…