CashFlowRE
Sign in Sign up
12716 Conner St
C Composite 58.87
Why this score? — see what drove the C 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 +25.5/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • 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

$104,900

12716 Conner St · Detroit, MI 48205
3 bd · 1.0 ba · 694 sqft · SingleFamily public records · 62 Days on market
Built 1945 4,792 sqft lot $151/sqft · 199% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

At 12716 Conner in Detroit, this 3-bedroom single-family home pairs practical upgrades with ready-to-go cash flow, already rented at $1,262per month through Section 8 which pays 100 percent of rent. From the newer vinyl windows to the expansive wood deck and fenced yard, the home is positioned to support a low-drama, buy-and-hold strategy with tangible improvements you can see. Inside, 1,100 sq ft is laid out for straightforward living, with 3 bedrooms, 1 bath, and a refresh that immediately reads clean and cared for. Fresh paint throughout sets a bright baseline, while hardwood floors on the 1st floor add durability where it matters most. Upstairs bedrooms feature new carpet for comfort and a finished feel, and the updated mechanicals and plumbing help reduce surprise expenses, including a new furnace, new hot water tank, and new PEX plumbing. Step out back and the expansive wood deck becomes an easy extension of the living space, ideal for grilling, outdoor dining, or simply adding a feature tenants consistently value. The 4,925 sq ft lot provides a fenced yard for separation and usability, while the detached garage adds secure storage and practical parking flexibility that can help protect condition over time. If you are looking for a single-family rental with solid fundamentals, meaningful updates, and existing monthly income in place, this Detroit property delivers the kind of straightforward profile long-term investors appreciate. Reach out to schedule a showing and request the details on the current tenancy and property improvements.

Key facts

  • Newer vinyl windows
  • Fenced yard
  • New carpet

Tags

NEWER VINYL WINDOWSEXPANSIVE WOOD DECKFENCED YARDHARDWOOD FLOORSNEW CARPETUPDATED MECHANICALS

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 $105k.

Deal economics

  • At list price, monthly cash flow is $245 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $99k (6.0% below list) — sets the bar for market timing.

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; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 39% 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 $725 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

  • It's been on market 62 days — a 6% lower offer ($99k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y 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 $69k; list at $105k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,606 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 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 1945 — 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. 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
1.21%
Cap rate
9.10%
Cash-on-cash
10.01%
DSCR
1.45
GRM
6.9

CMA / ARV

ARV (median comp)
$55,577
List price
$104,900
Delta
88.75%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11544 Kennebec St 0.39mi 2/1.0 (-1) 795 (+15%) 18mo $35,000 $44 38
11443 Christy St 0.38mi 2/1.0 (-1) 780 (+12%) 23mo $28,000 $36 38

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
-3.2%
Equity multiple
0.88×
Total profit
$-3,459
Equity at exit
$15,641
10-year hold
IRR
4.5%
Equity multiple
1.30×
Total profit
$8,901
Equity at exit
$9,070

Cash invested: $29,372 (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
6.9×

Monthly cashflow live

Estimated rent
$1,272 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$166 /mo · $1,991/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$245

Break-even live

Break-even rent $962
Max offer price $104,900
Occupancy floor 76%

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
$26,225
Closing costs
$3,147
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
7533 Quinn St Unit 1 Detroit, MI 2.0 1.0 700 $850 $1.21 43d 1 1.44mi

Listing history 27 events

  1. 2026-06-18
    days on market $104,900 Active 62 DOM
  2. 2026-06-17
    days on market $104,900 Active 61 DOM
  3. 2026-06-15
    days on market $104,900 Active 59 DOM
  4. 2026-06-13
    days on market $104,900 Active 57 DOM
  5. 2026-06-13
    days on market $104,900 Active 56 DOM
  6. 2026-06-09
    days on market $104,900 Active 53 DOM
  7. 2026-06-08
    days on market $104,900 Active 52 DOM
  8. 2026-06-07
    days on market $104,900 Active 51 DOM
  9. 2026-06-04
    days on market $104,900 Active 48 DOM
  10. 2026-06-03
    days on market $104,900 Active 47 DOM
  11. 2026-06-02
    days on market $104,900 Active 46 DOM
  12. 2026-06-01
    days on market $104,900 Active 45 DOM
  13. 2026-05-31
    days on market $104,900 Active 44 DOM
  14. 2026-04-17
    listed $110,000 Active 1566-char remark
    Show marketing remark (1566 chars)

    At 12716 Conner in Detroit, this 3-bedroom single-family home pairs practical upgrades with ready-to-go cash flow, already rented at $1,262per month through Section 8 which pays 100 percent of rent. From the newer vinyl windows to the expansive wood deck and fenced yard, the home is positioned to support a low-drama, buy-and-hold strategy with tangible improvements you can see. Inside, 1,100 sq ft is laid out for straightforward living, with 3 bedrooms, 1 bath, and a refresh that immediately reads clean and cared for. Fresh paint throughout sets a bright baseline, while hardwood floors on the 1st floor add durability where it matters most. Upstairs bedrooms feature new carpet for comfort and a finished feel, and the updated mechanicals and plumbing help reduce surprise expenses, including a new furnace, new hot water tank, and new PEX plumbing. Step out back and the expansive wood deck becomes an easy extension of the living space, ideal for grilling, outdoor dining, or simply adding a feature tenants consistently value. The 4,925 sq ft lot provides a fenced yard for separation and usability, while the detached garage adds secure storage and practical parking flexibility that can help protect condition over time. If you are looking for a single-family rental with solid fundamentals, meaningful updates, and existing monthly income in place, this Detroit property delivers the kind of straightforward profile long-term investors appreciate. Reach out to schedule a showing and request the details on the current tenancy and property improvements.

  15. 2026-04-17
    listed $110,000 Active 1566-char remark
    Show marketing remark (1566 chars)

    At 12716 Conner in Detroit, this 3-bedroom single-family home pairs practical upgrades with ready-to-go cash flow, already rented at $1,262per month through Section 8 which pays 100 percent of rent. From the newer vinyl windows to the expansive wood deck and fenced yard, the home is positioned to support a low-drama, buy-and-hold strategy with tangible improvements you can see. Inside, 1,100 sq ft is laid out for straightforward living, with 3 bedrooms, 1 bath, and a refresh that immediately reads clean and cared for. Fresh paint throughout sets a bright baseline, while hardwood floors on the 1st floor add durability where it matters most. Upstairs bedrooms feature new carpet for comfort and a finished feel, and the updated mechanicals and plumbing help reduce surprise expenses, including a new furnace, new hot water tank, and new PEX plumbing. Step out back and the expansive wood deck becomes an easy extension of the living space, ideal for grilling, outdoor dining, or simply adding a feature tenants consistently value. The 4,925 sq ft lot provides a fenced yard for separation and usability, while the detached garage adds secure storage and practical parking flexibility that can help protect condition over time. If you are looking for a single-family rental with solid fundamentals, meaningful updates, and existing monthly income in place, this Detroit property delivers the kind of straightforward profile long-term investors appreciate. Reach out to schedule a showing and request the details on the current tenancy and property improvements.

  16. 2024-09-27
    soldstatus $69,000
  17. 2024-09-19
    soldstatus $69,000 Sold
  18. 2024-09-19
    soldstatus $69,000 Closed
  19. 2024-07-11
    listed $69,000 Active
  20. 2024-07-11
    listed $69,000 Active
  21. 2023-09-27
    historical
  22. 2023-09-27
    historical
  23. 2023-03-22
    price $75,000
  24. 2023-03-22
    price $75,000
  25. 2022-10-04
    listed $80,000 Active
  26. 2022-10-04
    listed $80,000 Active
  27. 2022-07-25
    price $1,000

ⓘ 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
$1,991 · $166/mo
Projected year-2 tax
$1,991 · $166/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 5/10 Major FEMA zone X (unshaded) · 36% chance over 30 yrs
  • 🔥 Wildfire 2/10 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
$15,261
− Mortgage interest
−$5,876
− Property taxes
−$1,991
− Insurance
−$524
− Repairs & maintenance
−$1,221
− Management
−$1,221
− Depreciation
−$3,052
Taxable income
$1,376
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$330
After-tax cash flow
$2,609/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

+10900.0% since first listed
14 events — show timeline
  • 2026-04-17 Listed $110,000 REALCOMP
  • 2026-04-17 Listed $110,000 MiRealSource-MiMLS
  • 2024-09-27 Sold (Public Records) $69,000 Public Records
  • 2024-09-19 Sold (MLS) $69,000 MiRealSource-MiMLS
  • 2024-09-19 Sold (MLS) $69,000 REALCOMP
  • 2024-07-11 Listed $69,000 MiRealSource-MiMLS
  • 2024-07-11 Listed $69,000 REALCOMP
  • 2023-09-27 Listing Removed MiRealSource-MiMLS
  • 2023-09-27 Listing Removed REALCOMP
  • 2023-03-22 Price Changed $75,000 MiRealSource-MiMLS
  • 2023-03-22 Price Changed $75,000 REALCOMP
  • 2022-10-04 Listed $80,000 MiRealSource-MiMLS
  • 2022-10-04 Listed $80,000 REALCOMP
  • 2022-07-25 Price Changed $1,000 RENT.

Property tax history

+3.9%/yr

Latest (2025): $1,991 · +65.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…