CashFlowRE
Sign in Sign up
2321 Oakman Blvd 🏷️ Likely Rental
B+ Composite 76.49
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 +4.0/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$99,900

2321 Oakman Blvd · Detroit, MI 48238
4 bd · 2.0 ba · 2,238 sqft · SingleFamily public records · 21 Days on market
Built 1939 6,098 sqft lot Est $132k · 24% under ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

MULTIPLE OFFERS - OFFER DEADLINE FEBRUARY 24TH @ 5PM - Add this 4 bedroom, 2.5 bathroom brick colonial located on the beautiful Oakman Blvd to your rental portfolio today OR make it your next fix-n-flip project, with the ARV as high as 250-275K! There is currently a long-term, excellent tenant in the home on a month-to-month lease who is paying $1,300/month with an excellent payment history! The home features updated vinyl windows, a newer high-efficiency forced air furnace, a 100 amp electrical panel, 4 spacious bedrooms including one with an en suite full bathroom, gorgeous original tile in the bathrooms, an updated kitchen, a 3 seasons room, a 2-car garage, and so much more! CASH, CONVIENTIONAL, OR HARD MONEY ONLY, NO SELLER FINANCING! Sale is subject to court approval.

Key facts

  • 3 seasons room
  • Updated kitchen
  • Brick colonial

Tags

BRICK COLONIALUPDATED VINYL WINDOWS100 AMP ELECTRICAL PANELGORGEOUS ORIGINAL TILEUPDATED KITCHEN3 SEASONS ROOM

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $99,900 price doesn't fit this home's estimated sale value (~$132,042) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $507 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 10.2% in Detroit — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+6.1%/yr); 346 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).
  • At $1,523/mo this rent would consume 55% of the median local household income ($33k/yr) (locally 2172% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k 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 + 6.1% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 27y 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 $100k implies a 233% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1939 — 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
1.52%
Cap rate
12.39%
Cash-on-cash
21.77%
DSCR
1.97
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$132,042
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4205 Fullerton St 0.61mi 4/2.5 2,183 (-2%) 1mo $75,000 $34 64
3300 Waverly St 0.34mi 5/1.5 (+1) 1,988 (-11%) 0mo $115,000 $58 58
3359 Leslie St 0.54mi 3/2.5 (-1) 2,288 (+2%) 10mo $7,000 $3 55
3151 Ewald Cir 0.71mi 3/1.5 (-1) 2,185 (-2%) 2mo $127,000 $58 54
2989 Oakman Ct 0.39mi 4/1.5 1,919 (-14%) 4mo $60,000 $31 52
2978 Doris St 0.45mi 4/2.0 1,934 (-14%) 5mo $33,000 $17 52
12805 Broadstreet Ave 0.57mi 4/2.5 2,457 (+10%) 7mo $145,000 $59 49
3010 Fullerton St 0.66mi 4/2.0 1,993 (-11%) 2mo $123,000 $62 49
4357 Fullerton St 0.66mi 4/2.5 2,112 (-6%) 12mo $125,000 $59 48
4268 Sturtevant St 0.66mi 4/1.5 2,102 (-6%) 12mo $210,000 $100 47
3790 Fullerton St 0.56mi 3/2.5 (-1) 2,534 (+13%) 7mo $248,000 $98 39
4069 Sturtevant St 0.66mi 3/3.5 (-1) 1,921 (-14%) 2mo $320,000 $167 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 · 6.14% rent growth · sell at horizon

5-year hold
IRR
17.9%
Equity multiple
1.75×
Total profit
$21,117
Equity at exit
$14,895
10-year hold
IRR
28.5%
Equity multiple
3.93×
Total profit
$81,826
Equity at exit
$8,638

Cash invested: $27,972 (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 48238

Home prices YoY
-14.4%
Rents YoY
6.1%
Active inventory
346
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,523 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$130 /mo · $1,559/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$507

Break-even live

Break-even rent $880
Max offer price $99,900
Occupancy floor 62%

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
$24,975
Closing costs
$2,997
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3209 W Grand St Detroit, MI 3.0 1.0 1550 $1,103 $0.71 43d 1 0.33mi
3747 Tyler St Detroit, MI 3.0 1.0 2600 $1,700 $0.65 23d 1 0.35mi
4341 Glendale St Detroit, MI 4.0 2.5 1832 $1,680 $0.92 4d 1 0.55mi
13225 Santa Rosa Dr Detroit, MI 5.0 2.0 2100 $1,700 $0.81 4d 1 0.55mi
12546 Broadstreet Ave Detroit, MI 3.0 1.5 1899 $1,250 $0.66 44d 1 0.69mi
2986 Richton St Detroit, MI 3.0 1.0 2600 $1,200 $0.46 16d 1 0.84mi
2474 Fullerton St Detroit, MI 3.0 1.0 1400 $1,300 $0.93 14d 1 0.93mi
14242 Ohio St Detroit, MI 4.0 1.0 1400 $1,000 $0.71 43d 1 1.02mi
3322 Webb St Detroit, MI 3.0 1.0 1600 $1,250 $0.78 16d 1 1.02mi
3322 Webb St Unit 2 Detroit, MI 3.0 1.0 1656 $1,350 $0.82 43d 1 1.03mi
3322 Webb St Unit 1 Detroit, MI 3.0 1.0 1656 $1,350 $0.82 43d 1 1.03mi
15537 Normandy St Detroit, MI 3.0 1.0 2626 $1,400 $0.53 43d 1 1.05mi
Ohio St Unit 4 Detroit, MI 4.0 1.5 1400 $750 $0.54 43d 1 1.06mi
3241 Lawrence St Detroit, MI 4.0 2.0 2636 $1,800 $0.68 16d 1 1.19mi
3031 Lawrence St Detroit, MI 4.0 1.0 1700 $1,600 $0.94 16d 1 1.21mi
12303 Cloverlawn St Detroit, MI 3.0 1.5 1454 $1,400 $0.96 43d 1 1.24mi
15457 Cloverlawn St Detroit, MI 3.0 2.0 1500 $1,275 $0.85 24d 1 1.29mi
2655 Collingwood St Detroit, MI 4.0 1.5 1881 $2,700 $1.44 1d 1 1.35mi
2925 Calvert St Detroit, MI 3.0 1.0 1400 $1,300 $0.93 16d 1 1.36mi
15756 Ohio St Detroit, MI 5.0 2.0 1934 $1,700 $0.88 24d 1 1.47mi
16503 Linwood St Detroit, MI 4.0 2.0 2415 $1,800 $0.75 3d 1 1.47mi

Listing history 25 events

  1. 2026-03-04
    status Pending 783-char remark
    Show marketing remark (783 chars)

    MULTIPLE OFFERS - OFFER DEADLINE FEBRUARY 24TH @ 5PM - Add this 4 bedroom, 2.5 bathroom brick colonial located on the beautiful Oakman Blvd to your rental portfolio today OR make it your next fix-n-flip project, with the ARV as high as 250-275K! There is currently a long-term, excellent tenant in the home on a month-to-month lease who is paying $1,300/month with an excellent payment history! The home features updated vinyl windows, a newer high-efficiency forced air furnace, a 100 amp electrical panel, 4 spacious bedrooms including one with an en suite full bathroom, gorgeous original tile in the bathrooms, an updated kitchen, a 3 seasons room, a 2-car garage, and so much more! CASH, CONVIENTIONAL, OR HARD MONEY ONLY, NO SELLER FINANCING! Sale is subject to court approval.

  2. 2026-03-04
    status Pending
    Show marketing remark (783 chars)

    MULTIPLE OFFERS - OFFER DEADLINE FEBRUARY 24TH @ 5PM - Add this 4 bedroom, 2.5 bathroom brick colonial located on the beautiful Oakman Blvd to your rental portfolio today OR make it your next fix-n-flip project, with the ARV as high as 250-275K! There is currently a long-term, excellent tenant in the home on a month-to-month lease who is paying $1,300/month with an excellent payment history! The home features updated vinyl windows, a newer high-efficiency forced air furnace, a 100 amp electrical panel, 4 spacious bedrooms including one with an en suite full bathroom, gorgeous original tile in the bathrooms, an updated kitchen, a 3 seasons room, a 2-car garage, and so much more! CASH, CONVIENTIONAL, OR HARD MONEY ONLY, NO SELLER FINANCING! Sale is subject to court approval.

  3. 2026-02-11
    listed $99,900 Active
  4. 2026-02-10
    listed $99,900 Active 783-char remark
    Show marketing remark (783 chars)

    MULTIPLE OFFERS - OFFER DEADLINE FEBRUARY 24TH @ 5PM - Add this 4 bedroom, 2.5 bathroom brick colonial located on the beautiful Oakman Blvd to your rental portfolio today OR make it your next fix-n-flip project, with the ARV as high as 250-275K! There is currently a long-term, excellent tenant in the home on a month-to-month lease who is paying $1,300/month with an excellent payment history! The home features updated vinyl windows, a newer high-efficiency forced air furnace, a 100 amp electrical panel, 4 spacious bedrooms including one with an en suite full bathroom, gorgeous original tile in the bathrooms, an updated kitchen, a 3 seasons room, a 2-car garage, and so much more! CASH, CONVIENTIONAL, OR HARD MONEY ONLY, NO SELLER FINANCING! Sale is subject to court approval.

  5. 2015-04-03
    historical
  6. 2015-04-03
    historical
  7. 2015-02-05
    listed $89,900 Active
  8. 2015-02-04
    listed $89,900
  9. 2009-03-13
    soldstatus $30,000
  10. 2009-03-13
    soldstatus $30,000
  11. 2009-03-03
    historical
  12. 2008-12-20
    listed $57,556
  13. 2008-12-20
    listed $57,556
  14. 2008-12-09
    historical
  15. 2008-09-09
    listed $62,560
  16. 2005-04-06
    soldstatus $174,000
  17. 2005-02-04
    soldstatus $174,000
  18. 2004-10-25
    historical
  19. 2004-10-24
    listed $179,900
  20. 2004-09-19
    listed $187,900
  21. 2000-03-25
    historical
  22. 1999-10-24
    historical
  23. 1999-10-23
    listed $166,000
  24. 1999-09-10
    listed $169,900
  25. 1999-08-27
    soldstatus $116,000

ⓘ 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
$1,559 · $130/mo
Projected year-2 tax
$1,559 · $130/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
$18,271
− Mortgage interest
−$5,596
− Property taxes
−$1,559
− Insurance
−$500
− Repairs & maintenance
−$1,462
− Management
−$1,462
− Depreciation
−$2,906
Taxable income
$4,787
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,149
After-tax cash flow
$4,940/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)
24,731
Household income
$33,315
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2172.0

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% Two or more races 3% White 1%
Foreign-born
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
▼ -31.96%
Current HPI
189.6227
Rent YoY
▲ 6.14%
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

-13.9% since first listed
25 events — show timeline
  • 2026-03-04 Pending MiRealSource-MiMLS
  • 2026-03-04 Pending REALCOMP
  • 2026-02-11 Listed $99,900 REALCOMP
  • 2026-02-10 Listed $99,900 MiRealSource-MiMLS
  • 2015-04-03 Listing Removed REALCOMP
  • 2015-04-03 Listing Removed MiRealSource-MiMLS
  • 2015-02-05 Listed $89,900 REALCOMP
  • 2015-02-04 Listed $89,900 MiRealSource-MiMLS
  • 2009-03-13 Sold (MLS) $30,000 MiRealSource-MiMLS
  • 2009-03-13 Sold (MLS) $30,000 REALCOMP
  • 2009-03-03 Listing Removed MiRealSource-MiMLS
  • 2008-12-20 Listed $57,556 MiRealSource-MiMLS
  • 2008-12-20 Listed $57,556 REALCOMP
  • 2008-12-09 Listing Removed REALCOMP
  • 2008-09-09 Listed $62,560 REALCOMP
  • 2005-04-06 Sold (Public Records) $174,000 Public Records
  • 2005-02-04 Sold (MLS) $174,000 REALCOMP
  • 2004-10-25 Listing Removed REALCOMP
  • 2004-10-24 Listed $179,900 REALCOMP
  • 2004-09-19 Listed $187,900 REALCOMP
  • 2000-03-25 Listing Removed REALCOMP
  • 1999-10-24 Listing Removed REALCOMP
  • 1999-10-23 Listed $166,000 REALCOMP
  • 1999-09-10 Listed $169,900 REALCOMP
  • 1999-08-27 Sold (Public Records) $116,000 Public Records

Property tax history

+0.8%/yr

Latest (2025): $1,559 · -54.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…