CashFlowRE
Sign in Sign up
15709 Turner St
D Composite 43.99
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • 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

$33,000

15709 Turner St · Detroit, MI 48238
4 bd · 2.5 ba · 2,521 sqft · Townhouse public records · 81 Days on market
Built 1928 4,356 sqft lot $13/sqft · 74% below area ↓ 27% since listing

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

Listing remarks MLS

GREAT LOCATION. LOCATED ON THE EDGE OF THE UNIVERSITY DISTRICT. BLOCKS AWAY FROM THE DETROIT GOLF CLUB AND UNIVERSITY OF DETROIT MERCY. Beautiful brick Tudor ready for renovations. So many wonderful vintage features. This beauty could be converted to a single-family residence of over 2500+ sq ft or keep it as a duplex. The possibilities are endless. Each floor has TWO BEDROOMS, FAMILY ROOM, DINING ROOM, FIRE PLACE, A FULL BATH, and a KITCHEN. First floor features an extra room off the Dining Room. The second floor features a three-season room with a terrace. Full basement. Many windows let in plenty of natural light. Come and see the potential! ARV - $140,000-$145,000, rent - $1000+ per unit.

Key facts

  • University district
  • Vintage features
  • Great location

Tags

GREAT LOCATIONUNIVERSITY DISTRICTDETROIT GOLF CLUBUNIVERSITY OF DETROIT MERCYBRICK TUDORVINTAGE FEATURES

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/2.5-bath townhouse listed at $33k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $33k).
  • Recommended offer: $31k (6.0% below list) — sets the bar for market timing.
  • Cap rate 47.8% 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: Mary Mcleod Bethune Elementarymiddle School (706 students, 91% FRL); Mumford High School (math 24% / reading 24%, grade F, #481 of 713 statewide, top 81%, 889 students, 86% FRL) — zoned schools at 89% FRL track the district average.
  • Market conditions: Rents rising fast (+6.1%/yr); 353 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 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 $1,733/mo this rent would consume 62% 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 $228 of loan paydown is wiped out by about $990 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 $9k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($31k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts 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 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $31,020 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
5.25%
Cap rate
47.78%
Cash-on-cash
148.16%
DSCR
7.59
GRM
1.6

CMA / ARV

ARV (median comp)
$125,647
List price
$33,000
Delta
-73.74%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.14% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.90×
Total profit
$72,987
Equity at exit
$4,920
10-year hold
IRR
Equity multiple
20.69×
Total profit
$181,941
Equity at exit
$2,853

Cash invested: $9,240 (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
353
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,733 high interval (Pro) →
Mortgage (P&I)
$173
Tax est. 1.5%
$41 /mo · $495/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$1,141

Break-even live

Break-even rent $289
Max offer price $33,000
Occupancy floor 29%

Sensitivity live

Price -10% $1,164 -5% $1,152 +0% $1,141 +5% $1,129 +10% $1,118
Rent -10% $1,004 -5% $1,072 +0% $1,141 +5% $1,209 +10% $1,278
Rate -1.0pp $1,157 -0.5pp $1,149 base $1,141 +0.5pp $1,132 +1.0pp $1,124

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
$8,250
Closing costs
$990
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15756 Ohio St Detroit, MI 5.0 2.0 1934 $1,700 $0.88 27d 1 0.33mi
16211 Kentucky St Detroit, MI 4.0 2.0 2168 $1,945 $0.90 1d 1 0.64mi
15537 Normandy St Detroit, MI 3.0 1.0 2626 $1,400 $0.53 46d 1 1.15mi
16503 Linwood St Detroit, MI 4.0 2.0 2415 $1,800 $0.75 6d 1 1.16mi
13225 Santa Rosa Dr Detroit, MI 5.0 2.0 2100 $1,700 $0.81 7d 1 1.44mi

Listing history 30 events

  1. 2026-06-22
    days on market $33,000 Active Under Contract 81 DOM
  2. 2026-06-21
    statusdays on market $33,000 Active Under Contract 80 DOM
  3. 2026-06-18
    days on market $33,000 Active 77 DOM
  4. 2026-06-17
    days on market $33,000 Active 76 DOM
  5. 2026-06-15
    days on market $33,000 Active 74 DOM
  6. 2026-06-13
    days on market $33,000 Active 72 DOM
  7. 2026-06-13
    days on market $33,000 Active 71 DOM
  8. 2026-06-09
    days on market $33,000 Active 68 DOM
  9. 2026-06-08
    days on market $33,000 Active 67 DOM
  10. 2026-06-07
    days on market $33,000 Active 66 DOM
  11. 2026-06-04
    days on market $33,000 Active 63 DOM
  12. 2026-06-03
    days on market $33,000 Active 62 DOM
  13. 2026-06-02
    days on market $33,000 Active 61 DOM
  14. 2026-06-01
    days on market $33,000 Active 60 DOM
  15. 2026-05-31
    days on market $33,000 Active 59 DOM
  16. 2026-04-15
    status Active 701-char remark
    Show marketing remark (701 chars)

    GREAT LOCATION. LOCATED ON THE EDGE OF THE UNIVERSITY DISTRICT. BLOCKS AWAY FROM THE DETROIT GOLF CLUB AND UNIVERSITY OF DETROIT MERCY. Beautiful brick Tudor ready for renovations. So many wonderful vintage features. This beauty could be converted to a single-family residence of over 2500+ sq ft or keep it as a duplex. The possibilities are endless. Each floor has TWO BEDROOMS, FAMILY ROOM, DINING ROOM, FIRE PLACE, A FULL BATH, and a KITCHEN. First floor features an extra room off the Dining Room. The second floor features a three-season room with a terrace. Full basement. Many windows let in plenty of natural light. Come and see the potential! ARV - $140,000-$145,000, rent - $1000+ per unit.

  17. 2026-04-14
    historical 701-char remark
    Show marketing remark (701 chars)

    GREAT LOCATION. LOCATED ON THE EDGE OF THE UNIVERSITY DISTRICT. BLOCKS AWAY FROM THE DETROIT GOLF CLUB AND UNIVERSITY OF DETROIT MERCY. Beautiful brick Tudor ready for renovations. So many wonderful vintage features. This beauty could be converted to a single-family residence of over 2500+ sq ft or keep it as a duplex. The possibilities are endless. Each floor has TWO BEDROOMS, FAMILY ROOM, DINING ROOM, FIRE PLACE, A FULL BATH, and a KITCHEN. First floor features an extra room off the Dining Room. The second floor features a three-season room with a terrace. Full basement. Many windows let in plenty of natural light. Come and see the potential! ARV - $140,000-$145,000, rent - $1000+ per unit.

  18. 2026-04-01
    listed $33,000 Active 701-char remark
    Show marketing remark (701 chars)

    GREAT LOCATION. LOCATED ON THE EDGE OF THE UNIVERSITY DISTRICT. BLOCKS AWAY FROM THE DETROIT GOLF CLUB AND UNIVERSITY OF DETROIT MERCY. Beautiful brick Tudor ready for renovations. So many wonderful vintage features. This beauty could be converted to a single-family residence of over 2500+ sq ft or keep it as a duplex. The possibilities are endless. Each floor has TWO BEDROOMS, FAMILY ROOM, DINING ROOM, FIRE PLACE, A FULL BATH, and a KITCHEN. First floor features an extra room off the Dining Room. The second floor features a three-season room with a terrace. Full basement. Many windows let in plenty of natural light. Come and see the potential! ARV - $140,000-$145,000, rent - $1000+ per unit.

  19. 2026-04-01
    listed $33,000 Active 701-char remark
    Show marketing remark (701 chars)

    GREAT LOCATION. LOCATED ON THE EDGE OF THE UNIVERSITY DISTRICT. BLOCKS AWAY FROM THE DETROIT GOLF CLUB AND UNIVERSITY OF DETROIT MERCY. Beautiful brick Tudor ready for renovations. So many wonderful vintage features. This beauty could be converted to a single-family residence of over 2500+ sq ft or keep it as a duplex. The possibilities are endless. Each floor has TWO BEDROOMS, FAMILY ROOM, DINING ROOM, FIRE PLACE, A FULL BATH, and a KITCHEN. First floor features an extra room off the Dining Room. The second floor features a three-season room with a terrace. Full basement. Many windows let in plenty of natural light. Come and see the potential! ARV - $140,000-$145,000, rent - $1000+ per unit.

  20. 2026-04-01
    historical
    Show marketing remark (701 chars)

    GREAT LOCATION. LOCATED ON THE EDGE OF THE UNIVERSITY DISTRICT. BLOCKS AWAY FROM THE DETROIT GOLF CLUB AND UNIVERSITY OF DETROIT MERCY. Beautiful brick Tudor ready for renovations. So many wonderful vintage features. This beauty could be converted to a single-family residence of over 2500+ sq ft or keep it as a duplex. The possibilities are endless. Each floor has TWO BEDROOMS, FAMILY ROOM, DINING ROOM, FIRE PLACE, A FULL BATH, and a KITCHEN. First floor features an extra room off the Dining Room. The second floor features a three-season room with a terrace. Full basement. Many windows let in plenty of natural light. Come and see the potential! ARV - $140,000-$145,000, rent - $1000+ per unit.

  21. 2026-03-27
    status Active
  22. 2026-03-27
    historical
  23. 2025-12-03
    price $33,000
  24. 2025-12-02
    status Active
  25. 2025-12-02
    status Active
  26. 2025-12-02
    price $33,000
  27. 2025-10-21
    historical
  28. 2025-10-21
    historical
  29. 2025-09-22
    listed $45,000 Active
  30. 2025-09-22
    listed $45,000 Active

ⓘ 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 ≥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
$20,794
− Mortgage interest
−$1,849
− Property taxes
−$495
− Insurance
−$165
− Repairs & maintenance
−$1,663
− Management
−$1,663
− Depreciation
−$960
Taxable income
$13,998
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,360
After-tax cash flow
$10,331/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

-26.7% since first listed
15 events — show timeline
  • 2026-04-15 Relisted REALCOMP
  • 2026-04-14 Listing Removed REALCOMP
  • 2026-04-01 Listing Removed MiRealSource-MiMLS
  • 2026-04-01 Listed $33,000 MiRealSource-MiMLS
  • 2026-04-01 Listed $33,000 REALCOMP
  • 2026-03-27 Relisted REALCOMP
  • 2026-03-27 Listing Removed REALCOMP
  • 2025-12-03 Price Changed $33,000 MiRealSource-MiMLS
  • 2025-12-02 Relisted MiRealSource-MiMLS
  • 2025-12-02 Relisted REALCOMP
  • 2025-12-02 Price Changed $33,000 REALCOMP
  • 2025-10-21 Listing Removed REALCOMP
  • 2025-10-21 Listing Removed MiRealSource-MiMLS
  • 2025-09-22 Listed $45,000 REALCOMP
  • 2025-09-22 Listed $45,000 MiRealSource-MiMLS

Property tax history

+3.2%/yr

Latest (2025): $2,236 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…