CashFlowRE
Sign in Sign up
16810 Bringard Dr
D Composite 44.64
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 +19.9/30.0
  • 1% rule +8.2/10.0
  • DSCR +6.3/10.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$109,900

16810 Bringard Dr · Detroit, MI 48205
4 bd · 1.0 ba · 1,113 sqft · SingleFamily public records · 9 Days on market
Built 1946 6,534 sqft lot Est $86k · 28% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice, Brick Bungalow Featuring 4 Bedrooms, 1 Bathroom, 1.5 Car Garage! Home has Full Basement for Extra Storage. Home is tenant occupied, please do not walk property without an appointment.

Key facts

  • Brick bungalow
  • Extra storage
  • Full basement

Tags

BRICK BUNGALOWFULL BASEMENTEXTRA STORAGE

Property features AI

Exterior

  • Parking: Detached garage (about 1.5 spaces)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half levels; Ground-level entry with steps
  • Construction: Brick construction; Block foundation; Above-grade finished area reported; below-grade finished area present
  • Exterior features: Paved road access; Lot approximately 0.15 acres (45 x 141.43)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished basement; Six total rooms

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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $133 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 7.7% vs local median 10.2% in Detroit — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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 (+1.3%/yr); 373 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 45% 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 $760 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.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 24y 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 $11k; list at $110k implies a 942% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.2% of price; built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,900

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.32%
Cap rate
7.74%
Cash-on-cash
5.17%
DSCR
1.23
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$85,701
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16267 Edmore Dr 0.34mi 3/1.0 (-1) 1,100 (-1%) 1mo $122,500 $111 76
19977 Cushing St 0.15mi 3/1.0 (-1) 1,188 (+7%) 2mo $60,000 $51 75
19745 Kelly Rd Rd 0.35mi 3/1.0 (-1) 1,176 (+6%) 1mo $105,000 $89 68
16260 Bringard Dr 0.33mi 3/1.0 (-1) 1,036 (-7%) 0mo $80,000 $77 68
16444 Edmore Dr 0.23mi 4/2.0 1,234 (+11%) 1mo $50,000 $41 66
16291 Fairmount Dr 0.31mi 3/1.0 (-1) 977 (-12%) 2mo $112,000 $115 59
18905 Woodland St 0.48mi 3/1.5 (-1) 1,023 (-8%) 1mo $105,000 $103 56
16092 Manning St 0.57mi 3/1.5 (-1) 1,200 (+8%) 0mo $20,000 $17 53
15644 Carlisle St 0.74mi 3/1.0 (-1) 1,055 (-5%) 0mo $129,900 $123 51
16209 Tacoma St 0.47mi 3/1.0 (-1) 968 (-13%) 1mo $62,900 $65 51
16062 Carlisle St 0.49mi 3/1.0 (-1) 957 (-14%) 1mo $42,000 $44 48
16062 CARLISLE St 0.49mi 3/1.0 (-1) 957 (-14%) 1mo $42,000 $44 48

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
-10.5%
Equity multiple
0.62×
Total profit
$-11,583
Equity at exit
$16,386
10-year hold
IRR
-4.3%
Equity multiple
0.74×
Total profit
$-7,992
Equity at exit
$9,502

Cash invested: $30,772 (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
373
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,447 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$388 /mo · $4,661/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$133

Break-even live

Break-even rent $1,279
Max offer price $109,900
Occupancy floor 86%

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
$27,475
Closing costs
$3,297
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16410 Edmore Dr Detroit, MI 3.0 1.0 850 $1,250 $1.47 14d 1 0.26mi
16291 Eastburn St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 24d 1 0.30mi
16242 Bringard Dr Detroit, MI 3.0 1.0 1350 $1,300 $0.96 4d 1 0.34mi
16225 Manning St Detroit, MI 4.0 2.0 1036 $1,475 $1.42 43d 1 0.48mi
19152 Woodside St Harper Woods, MI 3.0 1.0 916 $1,500 $1.64 17d 1 0.68mi
18530 Kingsville St Harper Woods, MI 3.0 1.5 1396 $1,375 $0.98 17d 1 0.77mi
15503 Edmore Dr Detroit, MI 3.0 1.0 1285 $1,100 $0.86 43d 1 0.80mi
15909 Maddelein St Detroit, MI 3.0 1.0 894 $1,266 $1.42 43d 1 0.82mi
15604 Coram St Detroit, MI 3.0 1.0 1210 $1,000 $0.83 43d 1 0.92mi
19365 Kingsville St Harper Woods, MI 4.0 1.5 996 $1,650 $1.66 14d 1 0.96mi
22030 Cushing Ave Eastpointe, MI 3.0 2.0 1300 $1,650 $1.27 4d 1 0.99mi
20015 Lochmoor St Harper Woods, MI 3.0 1.0 1006 $1,500 $1.49 16d 1 1.00mi
15616 E 7 Mile Rd Detroit, MI 3.0 1.5 1150 $1,150 $1.00 17d 1 1.01mi
19661 Kenosha St Harper Woods, MI 3.0 2.0 1000 $1,400 $1.40 24d 1 1.02mi
19442 Kingsville St Harper Woods, MI 3.0 1.0 1000 $1,500 $1.50 17d 1 1.03mi
19435 McCormick St Detroit, MI 3.0 2.0 1148 $1,300 $1.13 17d 1 1.05mi
12716 Riad St Detroit, MI 3.0 1.0 974 $1,275 $1.31 17d 1 1.06mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 14d 1 1.12mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 43d 1 1.13mi
20270 Hollywood St Harper Woods, MI 3.0 1.0 1228 $1,650 $1.34 1d 1 1.25mi
19982 McCormick St Detroit, MI 3.0 1.0 866 $1,200 $1.39 3d 1 1.29mi
11776 Rossiter St Detroit, MI 3.0 1.0 964 $1,150 $1.19 11d 1 1.34mi
15494 Mapleridge St Detroit, MI 3.0 1.0 937 $1,275 $1.36 43d 1 1.40mi
11911 Lansdowne St Detroit, MI 4.0 1.0 1350 $1,400 $1.04 43d 1 1.42mi
10985 Peerless St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 4d 1 1.46mi
11689 Wayburn St Detroit, MI 3.0 1.0 1142 $1,350 $1.18 43d 1 1.46mi
11620 Rossiter St Detroit, MI 3.0 1.0 1140 $1,200 $1.05 17d 1 1.46mi
20461 Kingsville St Harper Woods, MI 4.0 1.0 1100 $1,399 $1.27 14d 1 1.48mi
14504 Coram St Detroit, MI 3.0 1.0 1203 $1,175 $0.98 24d 1 1.50mi

Listing history 8 events

  1. 2026-06-18
    days on market $109,900 Active 9 DOM
  2. 2026-06-17
    days on market $109,900 Active 8 DOM
  3. 2026-06-16
    days on market $109,900 Active 7 DOM
  4. 2026-06-15
    days on market $109,900 Active 6 DOM
  5. 2026-06-13
    days on market $109,900 Active 4 DOM
  6. 2026-06-13
    days on market $109,900 Active 3 DOM
  7. 2026-06-10
    remarks 189-char remark
  8. 2026-06-10
    listed $109,900 Active 1 DOM

ⓘ 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
$4,661 · $388/mo
Projected year-2 tax
$4,661 · $388/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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$17,363
− Mortgage interest
−$6,156
− Property taxes
−$4,661
− Insurance
−$550
− Repairs & maintenance
−$1,389
− Management
−$1,389
− Depreciation
−$3,197
Taxable income
$21
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5
After-tax cash flow
$1,585/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

+129.0% since first listed
26 events — show timeline
  • 2026-06-09 Listed $109,900 MiRealSource-MiMLS
  • 2026-06-09 Listed $109,900 REALCOMP
  • 2025-12-11 Rental Removed $1,300 PROPERTYWARE
  • 2025-12-09 Listed for Rent $1,300 PROPERTYWARE
  • 2025-12-03 Rental Removed $1,300 PROPERTYWARE
  • 2025-09-26 Listed for Rent $1,300 PROPERTYWARE
  • 2025-06-20 Rental Removed $1,300 PROPERTYWARE
  • 2025-06-15 Listed for Rent $1,300 PROPERTYWARE
  • 2010-02-09 Sold (MLS) $10,550 REALCOMP
  • 2010-02-09 Sold (MLS) $10,550 MiRealSource-MiMLS
  • 2009-11-27 Listing Removed MiRealSource-MiMLS
  • 2009-11-20 Listing Removed REALCOMP
  • 2009-11-20 Listed $9,000 REALCOMP
  • 2009-11-20 Listed $9,000 MiRealSource-MiMLS
  • 2009-07-22 Listing Removed MiRealSource-MiMLS
  • 2009-07-10 Listing Removed REALCOMP
  • 2009-07-10 Listing Removed MiRealSource-MiMLS
  • 2009-07-10 Listed $15,500 MiRealSource-MiMLS
  • 2009-07-10 Listed $15,500 REALCOMP
  • 2009-02-20 Listed $15,500 REALCOMP
  • 2009-02-20 Listed $15,500 MiRealSource-MiMLS
  • 2003-01-08 Sold (Public Records) $105,000 Public Records
  • 2002-08-30 Sold (MLS) $105,000 MiRealSource-MiMLS
  • 2002-07-18 Listing Removed MiRealSource-MiMLS
  • 2002-06-19 Listed $99,500 MiRealSource-MiMLS
  • 2002-02-21 Sold (Public Records) $48,000 Public Records

Property tax history

+13.9%/yr

Latest (2025): $4,661 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…