CashFlowRE
Sign in Sign up
331 Detroit St
D Composite 42.53
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 +13.6/30.0
  • ARV discount +8.3/15.0
  • Livability +4.4/5.0
  • DSCR +4.1/10.0
  • 1% rule +3.9/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

331 Detroit St · Trenton, MI 48183
3 bd · 1.0 ba · 924 sqft · SingleFamily public records · 16 Days on market
Built 1973 4,356 sqft lot Est $168k · at est.

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

Listing remarks MLS

Great opportunity in this 3 bed ranch in Trenton! This home has been well cared for with a nice size living room, large kitchen, updated roof, windows and updated bath. The basement has poured walls and glass block windows. Nice sized privacy fenced yard with shed; Refrigerator, stove, washer and dryer stay! If you've been looking for a solid house in a nice neighborhood, then come and check this out. This home would make a great move for a first time buyer, down sizer or it would make it a rental! Get keys at closing and move right in! Buyer to assume city certs and get C of O.

Key facts

  • Updated bath
  • Shed
  • Poured walls

Tags

UPDATED ROOFUPDATED BATHPOURED WALLSGLASS BLOCK WINDOWSPRIVACY FENCED YARDSHED

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry
  • Construction: Brick and vinyl siding construction
  • Exterior features: Asphalt roof; Paved road access; Lot approximately 0.1 acres (40 x 109); No pool

Interior

  • Kitchen: Dishwasher; Free-standing gas range; Free-standing refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Ceiling fan(s); Forced air (natural gas)
  • Interior features: Dishwasher; Free-standing gas range; Free-standing refrigerator; Ceiling fan(s); Central air; Forced air heating; Natural gas heating; Unfinished basement
  • Laundry & utility: Washer; Dryer

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 $165k.

Deal economics

  • At list price, monthly cash flow is $9 ($113/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $147k (11.0% below list).
  • Recommended offer: $147k (11.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.9% in Trenton — 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 88/100 on livability (#15 in MI, #250 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+.
  • Riverview Community School District (suburban): math 28% / reading 45% proficiency, ranked #253 of 540 in MI (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Forest Elementary School (math 32% / reading 47%, grade F, #606 of 1,397 statewide, top 48%, 438 students, 41% FRL); Seitz Middle School (math 28% / reading 44%, grade F, #269 of 493 statewide, top 56%, 600 students, 53% FRL); Riverview Community High School (math 30% / reading 59%, grade F, #214 of 713 statewide, top 36%, 883 students, 41% FRL).
  • Market conditions: 181 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 26y 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 $135k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $146,889 (11.0% below list)

Questions for the listing agent

  1. Built in 1973 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  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
0.89%
Cap rate
6.36%
Cash-on-cash
0.24%
DSCR
1.01
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$168,168
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18747 Riverview St 0.44mi 2/1.0 (-1) 912 (-1%) 6mo $185,000 $203 67
18765 Riverview St 0.42mi 3/1.0 800 (-13%) 4mo $120,000 $150 55
18580 Marsha St 0.57mi 3/1.0 1,036 (+12%) 1mo $210,000 $203 52
18530 Matthews St 0.58mi 3/1.0 1,036 (+12%) 1mo $180,000 $174 52
18616 Koester St 0.71mi 3/2.0 988 (+7%) 4mo $185,800 $188 48
18772 Hamann St 0.62mi 3/1.0 1,036 (+12%) 6mo $170,000 $164 46
18216 Wendy Ct 0.67mi 3/1.0 1,036 (+12%) 4mo $188,900 $182 45
18552 Hinton St 0.66mi 3/1.0 1,036 (+12%) 6mo $185,000 $179 44
18582 Hamann St 0.68mi 3/1.0 1,036 (+12%) 5mo $206,000 $199 43
18575 Hinton St 0.63mi 3/1.0 1,036 (+12%) 9mo $175,000 $169 43
18721 Koester St 0.66mi 3/1.0 1,036 (+12%) 9mo $205,000 $198 42
18305 Hinton St 0.70mi 3/1.0 1,036 (+12%) 10mo $175,000 $169 39

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.9%
Equity multiple
0.43×
Total profit
$-26,108
Equity at exit
$24,602
10-year hold
IRR
-7.5%
Equity multiple
0.53×
Total profit
$-21,845
Equity at exit
$14,266

Cash invested: $46,200 (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 48183

Active inventory
181
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,469 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$217 /mo · $2,604/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$9

Break-even live

Break-even rent $1,457
Max offer price $165,000
Occupancy floor 94%

Sensitivity live

Price -10% $103 -5% $56 +0% $9 +5% $-37 +10% $-84
Rent -10% $-107 -5% $-49 +0% $9 +5% $67 +10% $125
Rate -1.0pp $93 -0.5pp $51 base $9 +0.5pp $-33 +1.0pp $-77

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
$41,250
Closing costs
$4,950
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17400 Fort St Riverview, MI 1.0–2.0 1.0 800 $1,225 $1.53 0d 11 1.28mi

Listing history 40 events

  1. 2026-06-07
    statusdays on market $165,000 Pending 16 DOM
  2. 2026-06-04
    days on market $165,000 Active 14 DOM
  3. 2026-06-03
    days on market $165,000 Active 13 DOM
  4. 2026-06-02
    days on market $165,000 Active 12 DOM
  5. 2026-06-01
    days on market $165,000 Active 11 DOM
  6. 2026-05-31
    days on market $165,000 Active 10 DOM
  7. 2026-05-20
    listed $165,000 Active
    Show marketing remark (585 chars)

    Great opportunity in this 3 bed ranch in Trenton! This home has been well cared for with a nice size living room, large kitchen, updated roof, windows and updated bath. The basement has poured walls and glass block windows. Nice sized privacy fenced yard with shed; Refrigerator, stove, washer and dryer stay! If you've been looking for a solid house in a nice neighborhood, then come and check this out. This home would make a great move for a first time buyer, down sizer or it would make it a rental! Get keys at closing and move right in! Buyer to assume city certs and get C of O.

  8. 2026-05-20
    listed $165,000 Active 585-char remark
    Show marketing remark (585 chars)

    Great opportunity in this 3 bed ranch in Trenton! This home has been well cared for with a nice size living room, large kitchen, updated roof, windows and updated bath. The basement has poured walls and glass block windows. Nice sized privacy fenced yard with shed; Refrigerator, stove, washer and dryer stay! If you've been looking for a solid house in a nice neighborhood, then come and check this out. This home would make a great move for a first time buyer, down sizer or it would make it a rental! Get keys at closing and move right in! Buyer to assume city certs and get C of O.

  9. 2022-08-01
    soldstatus $135,000
  10. 2022-07-19
    soldstatus $135,000 Sold 334-char remark
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  11. 2022-07-19
    soldstatus $135,000 Closed
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  12. 2022-06-14
    status Pending
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  13. 2022-06-14
    status Pending 334-char remark
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  14. 2022-06-01
    price $145,000
  15. 2022-05-31
    price $145,000 334-char remark
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  16. 2022-04-25
    status Active
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  17. 2022-04-25
    status Active 334-char remark
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  18. 2022-04-17
    status Pending
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  19. 2022-04-17
    status Pending 334-char remark
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  20. 2022-04-08
    listed $155,000 Active 334-char remark
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  21. 2022-04-08
    listed $155,000 Active
    Show marketing remark (334 chars)

    Come home to this very well kept ranch in desirable Trenton. There are 3 nice size bedrooms, an updated bathroom, a spacious living room that has plenty of space for entertaining and a very nice size updated kitchen. Walk out into your large backyard, great for entertaining. This home will not last long. Make your appointment today!

  22. 2019-09-10
    soldstatus $107,000
  23. 2005-10-31
    soldstatus $120,000
  24. 2005-09-01
    soldstatus $120,000
  25. 2005-09-01
    soldstatus $120,000
  26. 2005-08-01
    historical
  27. 2005-07-19
    listed $115,900
  28. 2005-07-19
    listed $115,900
  29. 2002-07-18
    soldstatus $102,000
  30. 2002-05-14
    soldstatus $102,000
  31. 2002-05-14
    soldstatus $102,000
  32. 2002-03-26
    historical
  33. 2002-01-22
    listed $99,000
  34. 2002-01-22
    listed $99,000
  35. 2000-06-23
    soldstatus $81,600
  36. 2000-05-26
    soldstatus $81,600
  37. 2000-05-26
    soldstatus $81,600
  38. 2000-02-12
    listed $87,900
  39. 2000-02-12
    listed $87,900
  40. 1999-10-20
    soldstatus $9,296

ⓘ 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
$2,604 · $217/mo
Projected year-2 tax
$2,604 · $217/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 3/10 Moderate 3 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
$17,627
− Mortgage interest
−$9,243
− Property taxes
−$2,604
− Insurance
−$825
− Repairs & maintenance
−$1,410
− Management
−$1,410
− Depreciation
−$4,800
Taxable loss
−$2,665
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$640
After-tax cash flow
$753/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
Riverview Community School District
NCES district ID
2629910
Math proficiency
28% ▼ -8.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$51,029
Composite
31.63/100
National rank
#5935
State rank
#253 of 540 in MI

Livability — Trenton

Score
88/100
State rank
#15
US rank
#250

Category grades

Amenities B+ Commute A Cost of living A+ Crime A+ Employment B+ Housing A+ Health & safety B- User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Trenton, MI
County
Wayne County · 1,562,939 people
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
41,765
Household income
$83,508
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
836.0

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 White (82%)
Race & ethnicity
White 82% Hispanic / Latino 6% Black 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 15% Lithuanian 4% Slovak 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Other Indo-European 3% Spanish 2%

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
▼ -222.34%
Current HPI
216.3623
Rent YoY
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

+1675.0% since first listed
34 events — show timeline
  • 2026-05-20 Listed $165,000 MiRealSource-MiMLS
  • 2026-05-20 Listed $165,000 REALCOMP
  • 2022-08-01 Sold (Public Records) $135,000 Public Records
  • 2022-07-19 Sold (MLS) $135,000 MiRealSource-MiMLS
  • 2022-07-19 Sold (MLS) $135,000 REALCOMP
  • 2022-06-14 Pending MiRealSource-MiMLS
  • 2022-06-14 Pending REALCOMP
  • 2022-06-01 Price Changed $145,000 MiRealSource-MiMLS
  • 2022-05-31 Price Changed $145,000 REALCOMP
  • 2022-04-25 Relisted MiRealSource-MiMLS
  • 2022-04-25 Relisted REALCOMP
  • 2022-04-17 Pending MiRealSource-MiMLS
  • 2022-04-17 Pending REALCOMP
  • 2022-04-08 Listed $155,000 MiRealSource-MiMLS
  • 2022-04-08 Listed $155,000 REALCOMP
  • 2019-09-10 Sold (Public Records) $107,000 Public Records
  • 2005-10-31 Sold (Public Records) $120,000 Public Records
  • 2005-09-01 Sold (MLS) $120,000 MiRealSource-MiMLS
  • 2005-09-01 Sold (MLS) $120,000 REALCOMP
  • 2005-08-01 Listing Removed MiRealSource-MiMLS
  • 2005-07-19 Listed $115,900 MiRealSource-MiMLS
  • 2005-07-19 Listed $115,900 REALCOMP
  • 2002-07-18 Sold (Public Records) $102,000 Public Records
  • 2002-05-14 Sold (MLS) $102,000 MiRealSource-MiMLS
  • 2002-05-14 Sold (MLS) $102,000 REALCOMP
  • 2002-03-26 Listing Removed MiRealSource-MiMLS
  • 2002-01-22 Listed $99,000 MiRealSource-MiMLS
  • 2002-01-22 Listed $99,000 REALCOMP
  • 2000-06-23 Sold (Public Records) $81,600 Public Records
  • 2000-05-26 Sold (MLS) $81,600 MiRealSource-MiMLS
  • 2000-05-26 Sold (MLS) $81,600 REALCOMP
  • 2000-02-12 Listed $87,900 MiRealSource-MiMLS
  • 2000-02-12 Listed $87,900 REALCOMP
  • 1999-10-20 Sold (Public Records) $9,296 Public Records

Property tax history

+30.0%/yr

Latest (2025): $2,604 · -20.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…