🏷️ Likely Rental
2321 Oakman Blvd · Detroit, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 17.9%
- Equity multiple
- 1.75×
- Total profit
- $21,117
- Equity at exit
- $14,895
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-03-04status 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.
-
2026-03-04status 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.
-
2026-02-11$99,900 Active
-
2026-02-10$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.
-
2015-04-03historical
-
2015-04-03historical
-
2015-02-05$89,900 Active
-
2015-02-04$89,900
-
2009-03-13soldstatus $30,000
-
2009-03-13soldstatus $30,000
-
2009-03-03historical
-
2008-12-20$57,556
-
2008-12-20$57,556
-
2008-12-09historical
-
2008-09-09$62,560
-
2005-04-06soldstatus $174,000
-
2005-02-04soldstatus $174,000
-
2004-10-25historical
-
2004-10-24$179,900
-
2004-09-19$187,900
-
2000-03-25historical
-
1999-10-24historical
-
1999-10-23$166,000
-
1999-09-10$169,900
-
1999-08-27soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
-13.9% since first listed25 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%/yrLatest (2025): $1,559 · -54.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…