CashFlowRE
Sign in Sign up
15226 Bringard Dr
B+ Composite 75.29
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
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$50,000

15226 Bringard Dr · Detroit, MI 48205
3 bd · 1.0 ba · 1,136 sqft · SingleFamily public records · 29 Days on market
Built 1949 4,792 sqft lot Est $87k · 43% under

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

Listing remarks MLS

Take a look at this brick bungalow located on the east side of Detroit. This three bedroom, one bathroom property is a great income producing asset. Schedule your showing today!

Key facts

  • 4,792 sq ft lot
  • Garage
  • Built 1949

Property features AI

Finance

  • Financial info: Annual tax: $6,221

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps
  • Construction: Brick construction; Block foundation
  • Exterior features: Paved road access; Lot approximately 0.11 acres (37 x 123.96)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No air conditioning
  • Interior features: Full, unfinished basement

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 $50k.

Deal economics

  • At list price, monthly cash flow is $704 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 23.2% vs local median 10.0% 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: 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: Fisher Magnet Lower Academy (456 students, 93% FRL); Fisher Magnet Upper Academy (math 15% / reading 44%, grade F, #341 of 493 statewide, top 69%, 378 students, 93% FRL); Denby High School (math 24% / reading 24%, grade F, #481 of 713 statewide, top 81%, 537 students, 88% FRL) — zoned schools at 91% FRL track the district average.
  • Market conditions: Rents rising (+1.3%/yr); 376 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 41% 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 $346 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 + 1.3% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 28y 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 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $49,250 (1.5% below list)

Questions for the listing agent

  1. Built in 1949 — 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
2.66%
Cap rate
23.19%
Cash-on-cash
60.34%
DSCR
3.68
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$87,472
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15275 Eastburn St 0.06mi 3/1.0 1,100 (-3%) 2mo $56,000 $51 91
14910 Fairmount Dr 0.22mi 3/1.0 1,116 (-2%) 1mo $15,000 $13 86
15011 Bringard Dr 0.09mi 3/1.0 1,208 (+6%) 2mo $125,000 $103 84
14788 Rossini Dr 0.31mi 3/1.0 1,099 (-3%) 1mo $82,000 $75 79
15644 Carlisle St 0.33mi 3/1.0 1,055 (-7%) 1mo $129,900 $123 72
16267 Edmore Dr 0.67mi 3/1.0 1,100 (-3%) 1mo $122,500 $111 63
19953 Regent Dr 0.58mi 3/1.0 1,038 (-9%) 2mo $55,000 $53 57
16092 Manning St 0.67mi 3/1.5 1,200 (+6%) 0mo $20,000 $17 57
14076 Rossini Dr 0.70mi 3/1.0 1,055 (-7%) 0mo $90,000 $85 55
16260 Bringard Dr 0.65mi 3/1.0 1,036 (-9%) 1mo $80,000 $77 54
16209 Tacoma St 0.68mi 3/1.0 968 (-15%) 1mo $62,900 $65 43
16291 Fairmount Dr 0.70mi 3/1.0 977 (-14%) 2mo $112,000 $115 43

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 · 1.33% rent growth · sell at horizon

5-year hold
IRR
57.2%
Equity multiple
3.47×
Total profit
$34,559
Equity at exit
$7,455
10-year hold
IRR
61.5%
Equity multiple
6.66×
Total profit
$79,197
Equity at exit
$4,323

Cash invested: $14,000 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
376
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,329 high interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$704

Break-even live

Break-even rent $437
Max offer price $50,000
Occupancy floor 42%

Sensitivity live

Price -10% $739 -5% $721 +0% $704 +5% $687 +10% $669
Rent -10% $599 -5% $652 +0% $704 +5% $756 +10% $809
Rate -1.0pp $729 -0.5pp $717 base $704 +0.5pp $691 +1.0pp $678

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
$12,500
Closing costs
$1,500
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
15503 Edmore Dr Detroit, MI 3.0 1.0 1285 $1,100 $0.86 45d 1 0.21mi
15663 Carlisle St Detroit, MI 2.0 1.0 803 $1,050 $1.31 16d 1 0.35mi
15604 Coram St Detroit, MI 3.0 1.0 1210 $1,000 $0.83 45d 1 0.60mi
16242 Bringard Dr Detroit, MI 3.0 1.0 1350 $1,300 $0.96 6d 1 0.63mi
14134 Collingham Dr Detroit, MI 3.0 1.5 1300 $1,350 $1.04 45d 1 0.65mi
16291 Eastburn St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 26d 1 0.67mi
14504 Coram St Detroit, MI 3.0 1.0 1203 $1,175 $0.98 26d 1 0.69mi
16225 Manning St Detroit, MI 4.0 2.0 1036 $1,475 $1.42 45d 1 0.70mi
14068 Carlisle St Detroit, MI 3.0 1.0 1020 $1,300 $1.27 26d 1 0.72mi
16410 Edmore Dr Detroit, MI 3.0 1.0 850 $1,250 $1.47 16d 1 0.73mi
14461 Lappin St Detroit, MI 3.0 1.5 989 $1,150 $1.16 19d 1 0.76mi
15616 E 7 Mile Rd Detroit, MI 3.0 1.5 1150 $1,150 $1.00 19d 1 0.79mi
15909 Maddelein St Detroit, MI 3.0 1.0 894 $1,266 $1.42 45d 1 0.79mi
16446 E State Fair St Detroit, MI 2.0 1.0 1200 $1,350 $1.12 26d 1 0.80mi
14481 Maddelein St Detroit, MI 3.0 1.0 1200 $1,100 $0.92 45d 1 0.80mi
16031 E 7 Mile Rd #5 Detroit, MI 2.0 1.0 1204 $1,200 $1.00 4d 1 0.86mi
16212 Maddelein St Detroit, MI 2.0 1.0 800 $1,200 $1.50 14d 1 0.91mi
13693 Edmore Dr Detroit, MI 3.0 1.5 1269 $1,550 $1.22 13d 1 0.95mi
18530 Kingsville St Harper Woods, MI 3.0 1.5 1396 $1,375 $0.98 19d 1 1.01mi
20215 Schoenherr St Unit 1 Detroit, MI 2.0 1.0 1000 $1,200 $1.20 19d 1 1.07mi
13669 Pfent St Detroit, MI 3.0 2.0 1031 $1,374 $1.33 19d 1 1.11mi
20227 Pelkey St Detroit, MI 3.0 1.0 968 $1,350 $1.39 19d 1 1.13mi
20242 Hickory St Detroit, MI 3.0 1.0 747 $1,300 $1.74 13d 1 1.16mi
13501 Vernon Ave Warren, MI 2.0 1.0 850 $1,300 $1.53 26d 1 1.18mi
15494 Mapleridge St Detroit, MI 3.0 1.0 937 $1,275 $1.36 45d 1 1.19mi
12716 Riad St Detroit, MI 3.0 1.0 974 $1,275 $1.31 19d 1 1.20mi
20027 Alcoy St Detroit, MI 3.0 1.0 1000 $1,349 $1.35 19d 1 1.25mi
15238 Seymour St Detroit, MI 3.0 1.0 1064 $1,300 $1.22 0d 1 1.31mi
19152 Woodside St Harper Woods, MI 3.0 1.0 916 $1,500 $1.64 19d 1 1.33mi
19220 Alcoy St Detroit, MI 3.0 1.0 1023 $1,350 $1.32 19d 1 1.37mi
22030 Cushing Ave Eastpointe, MI 3.0 2.0 1300 $1,650 $1.27 6d 1 1.37mi
19144 Moross Rd Detroit, MI 2.0 1.0 900 $1,050 $1.17 45d 1 1.39mi
15010 Cedargrove St Detroit, MI 3.0 1.5 1018 $1,350 $1.33 45d 1 1.43mi
12846 Georgiana Ave Warren, MI 3.0 1.0 912 $1,300 $1.43 26d 1 1.45mi
19170 Joann St Detroit, MI 4.0 1.0 1020 $1,400 $1.37 45d 1 1.45mi
19610 Westphalia St Detroit, MI 3.0 1.0 1200 $1,595 $1.33 19d 1 1.45mi
12807 Coleen Ave Warren, MI 3.0 1.0 1080 $1,250 $1.16 26d 1 1.48mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 16d 1 1.48mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 45d 1 1.48mi
19365 Kingsville St Harper Woods, MI 4.0 1.5 996 $1,650 $1.66 16d 1 1.49mi

Listing history 41 events

  1. 2026-06-21
    days on market $50,000 Active 29 DOM
  2. 2026-06-18
    days on market $50,000 Active 26 DOM
  3. 2026-06-17
    days on market $50,000 Active 25 DOM
  4. 2026-06-15
    days on market $50,000 Active 23 DOM
  5. 2026-06-13
    days on market $50,000 Active 21 DOM
  6. 2026-06-13
    days on market $50,000 Active 20 DOM
  7. 2026-06-09
    days on market $50,000 Active 17 DOM
  8. 2026-06-08
    days on market $50,000 Active 16 DOM
  9. 2026-06-07
    days on market $50,000 Active 15 DOM
  10. 2026-06-04
    days on market $50,000 Active 12 DOM
  11. 2026-06-03
    days on market $50,000 Active 11 DOM
  12. 2026-06-02
    days on market $50,000 Active 10 DOM
  13. 2026-06-01
    days on market $50,000 Active 9 DOM
  14. 2026-05-31
    days on market $50,000 Active 8 DOM
  15. 2026-05-23
    listed $50,000 Active 177-char remark
    Show marketing remark (177 chars)

    Take a look at this brick bungalow located on the east side of Detroit. This three bedroom, one bathroom property is a great income producing asset. Schedule your showing today!

  16. 2026-05-23
    listed $50,000 Active
    Show marketing remark (177 chars)

    Take a look at this brick bungalow located on the east side of Detroit. This three bedroom, one bathroom property is a great income producing asset. Schedule your showing today!

  17. 2022-04-25
    soldstatus $59,000
  18. 2020-08-21
    soldstatus $41,500 Sold 242-char remark
    Show marketing remark (242 chars)

    Three bedroom brick bungalow with a tenant paying $700/m rent. PLEASE DO NOT DISTURB THE TENANT. All room sizes are estimated, property sold as-is, buyer to obtain certificate of compliance if needed. Interior photos prior to tenants move-in.

  19. 2020-08-21
    soldstatus $41,500 Closed
    Show marketing remark (242 chars)

    Three bedroom brick bungalow with a tenant paying $700/m rent. PLEASE DO NOT DISTURB THE TENANT. All room sizes are estimated, property sold as-is, buyer to obtain certificate of compliance if needed. Interior photos prior to tenants move-in.

  20. 2020-07-31
    status Pending
    Show marketing remark (242 chars)

    Three bedroom brick bungalow with a tenant paying $700/m rent. PLEASE DO NOT DISTURB THE TENANT. All room sizes are estimated, property sold as-is, buyer to obtain certificate of compliance if needed. Interior photos prior to tenants move-in.

  21. 2020-07-31
    status Pending 242-char remark
    Show marketing remark (242 chars)

    Three bedroom brick bungalow with a tenant paying $700/m rent. PLEASE DO NOT DISTURB THE TENANT. All room sizes are estimated, property sold as-is, buyer to obtain certificate of compliance if needed. Interior photos prior to tenants move-in.

  22. 2020-07-10
    listed $45,000 Active 242-char remark
    Show marketing remark (242 chars)

    Three bedroom brick bungalow with a tenant paying $700/m rent. PLEASE DO NOT DISTURB THE TENANT. All room sizes are estimated, property sold as-is, buyer to obtain certificate of compliance if needed. Interior photos prior to tenants move-in.

  23. 2020-07-10
    listed $45,000 Active
    Show marketing remark (242 chars)

    Three bedroom brick bungalow with a tenant paying $700/m rent. PLEASE DO NOT DISTURB THE TENANT. All room sizes are estimated, property sold as-is, buyer to obtain certificate of compliance if needed. Interior photos prior to tenants move-in.

  24. 2008-04-28
    soldstatus $25,000
  25. 2008-04-28
    soldstatus $25,000
  26. 2008-04-25
    historical
  27. 2008-03-07
    listed $32,900
  28. 2008-03-07
    historical
  29. 2008-03-05
    listed $32,900
  30. 2008-02-26
    listed $65,720
  31. 2007-12-27
    historical
  32. 2007-11-26
    listed $29,900
  33. 2007-11-26
    historical
  34. 2007-08-20
    listed $34,900
  35. 2007-08-20
    historical
  36. 2007-05-31
    listed $55,000
  37. 1998-10-15
    soldstatus $70,000
  38. 1998-08-10
    soldstatus $70,000
  39. 1998-07-13
    historical
  40. 1998-06-10
    listed $72,500
  41. 1991-06-11
    soldstatus $41,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥96°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
$15,942
− Mortgage interest
−$2,801
− Property taxes
−$750
− Insurance
−$250
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$1,455
Taxable income
$8,136
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,953
After-tax cash flow
$6,495/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)
34,187
Household income
$38,966
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2121.0

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 (93%)
Race & ethnicity
Black 93% White 3% Two or more races 2%
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
▼ -91.80%
Current HPI
235.0926
Rent YoY
▲ 1.33%
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

+20.5% since first listed
27 events — show timeline
  • 2026-05-23 Listed $50,000 REALCOMP
  • 2026-05-23 Listed $50,000 MiRealSource-MiMLS
  • 2022-04-25 Sold (Public Records) $59,000 Public Records
  • 2020-08-21 Sold (MLS) $41,500 MiRealSource-MiMLS
  • 2020-08-21 Sold (MLS) $41,500 REALCOMP
  • 2020-07-31 Pending MiRealSource-MiMLS
  • 2020-07-31 Pending REALCOMP
  • 2020-07-10 Listed $45,000 MiRealSource-MiMLS
  • 2020-07-10 Listed $45,000 REALCOMP
  • 2008-04-28 Sold (MLS) $25,000 MiRealSource-MiMLS
  • 2008-04-28 Sold (MLS) $25,000 REALCOMP
  • 2008-04-25 Listing Removed MiRealSource-MiMLS
  • 2008-03-07 Listing Removed REALCOMP
  • 2008-03-07 Listed $32,900 REALCOMP
  • 2008-03-05 Listed $32,900 MiRealSource-MiMLS
  • 2008-02-26 Listed $65,720 REALCOMP
  • 2007-12-27 Listing Removed REALCOMP
  • 2007-11-26 Listing Removed REALCOMP
  • 2007-11-26 Listed $29,900 REALCOMP
  • 2007-08-20 Listing Removed REALCOMP
  • 2007-08-20 Listed $34,900 REALCOMP
  • 2007-05-31 Listed $55,000 REALCOMP
  • 1998-10-15 Sold (Public Records) $70,000 Public Records
  • 1998-08-10 Sold (MLS) $70,000 MiRealSource-MiMLS
  • 1998-07-13 Listing Removed MiRealSource-MiMLS
  • 1998-06-10 Listed $72,500 MiRealSource-MiMLS
  • 1991-06-11 Sold (Public Records) $41,500 Public Records

Property tax history

+13.1%/yr

Latest (2025): $2,820 · -54.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…