CashFlowRE
Sign in Sign up
14752 Petoskey Ave
B- Composite 68.99
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$54,000

14752 Petoskey Ave · Detroit, MI 48238
3 bd · 1.0 ba · 1,029 sqft · SingleFamily public records · 1 Days on market
Built 1947 4,356 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special located at 14752 Petoskey, a solid brick bungalow offering 3 bedrooms and 1.5 bathrooms in Detroit's Dexter-Fenkell neighborhood. Built in 1947 with approximately 1,000+ square feet, this property presents a strong value-add opportunity for investors looking to renovate and capitalize on rental or resale potential . Situated in a federally designated Opportunity Zone, this is an ideal play for long-term appreciation and tax advantages. Convenient location near major roads, shopping, and access to key Detroit corridors. Perfect for fix-and-flip or buy-and-hold investors looking for upside at an attractive entry point. BATVAI.

Key facts

  • Brick bungalow
  • Opportunity zone
  • Convenient location

Tags

BRICK BUNGALOWDEXTER-FENKELL NEIGHBORHOODOPPORTUNITY ZONECONVENIENT LOCATION

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 $54k.

Deal economics

  • At list price, monthly cash flow is $535 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $54k).
  • Cap rate 18.2% vs local median 10.2% 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: 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 fast (+6.1%/yr); 346 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 44% of the median local income ($33k/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 $373 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 + 6.1% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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: property tax is 2.7% of price; built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $54,000

Questions for the listing agent

  1. Built in 1947 — 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. 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.
  7. 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.
  8. 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
2.26%
Cap rate
18.19%
Cash-on-cash
42.48%
DSCR
2.89
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$31,899
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14752 Petoskey Ave 0.00mi 3/1.5 1,029 (0%) 0mo $40,000 $39 98
14629 Monica St 0.26mi 3/1.0 1,128 (+10%) 4mo $19,000 $17 68
15021 Petoskey Ave 0.19mi 3/1.0 1,177 (+14%) 1mo $28,000 $24 66
15455 Wildemere St 0.59mi 3/1.0 1,095 (+6%) 2mo $18,500 $17 60
15488 Wildemere St 0.63mi 3/1.0 949 (-8%) 1mo $49,900 $53 57
15853 Santa Rosa Dr 0.73mi 4/1.0 (+1) 1,050 (+2%) 2mo $140,000 $133 56
7447 Ellsworth St 0.46mi 3/1.0 1,160 (+13%) 5mo $35,500 $31 53
15494 Muirland St 0.60mi 2/1.0 (-1) 1,090 (+6%) 9mo $39,000 $36 50
15798 Muirland St 0.72mi 2/1.0 (-1) 943 (-8%) 1mo $29,000 $31 46
15863 Belden St 0.74mi 3/1.0 1,156 (+12%) 1mo $18,600 $16 44
6362 Globe St 0.62mi 2/1.0 (-1) 888 (-14%) 0mo $15,000 $17 43
14677 Cloverlawn Ave 0.71mi 3/1.5 900 (-12%) 1mo $20,000 $22 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 · 6.14% rent growth · sell at horizon

5-year hold
IRR
43.0%
Equity multiple
2.94×
Total profit
$29,364
Equity at exit
$8,052
10-year hold
IRR
50.6%
Equity multiple
6.76×
Total profit
$87,064
Equity at exit
$4,669

Cash invested: $15,120 (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
346
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,219 high interval (Pro) →
Mortgage (P&I)
$283
Tax from tax record
$122 /mo · $1,464/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$535

Break-even live

Break-even rent $541
Max offer price $54,000
Occupancy floor 51%

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
$13,500
Closing costs
$1,620
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
2034 Ewald Cir Detroit, MI 2.0 1.0 1000 $995 $0.99 5d 1 0.45mi
15345 Parkside St Detroit, MI 3.0 1.0 1152 $1,300 $1.13 43d 1 0.54mi
2690 Ewald Cir Detroit, MI 1.0–2.0 1.0 750 $900 $1.20 24d 4 0.54mi
3812 W Grand St Detroit, MI 2.0 1.0 1100 $1,025 $0.93 16d 1 0.56mi
14656 Roselawn St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 17d 1 0.61mi
4287 W Grand St Unit 4289 Detroit, MI 3.0 1.0 1250 $1,000 $0.80 43d 1 0.63mi
4045 Clements St Detroit, MI 3.0 1.0 850 $1,150 $1.35 24d 1 0.65mi
4045 Clements St Detroit, MI 3.0 1.0 850 $1,150 $1.35 43d 1 0.65mi
7350 Globe St Detroit, MI 3.0 1.0 1000 $1,550 $1.55 3d 1 0.68mi
14550 Northlawn St Detroit, MI 3.0 2.0 950 $1,200 $1.26 16d 1 0.73mi
14570 Cherrylawn St Detroit, MI 3.0 1.0 840 $1,250 $1.49 12d 1 0.78mi
13620 Tuller St Detroit, MI 4.0 1.0 1064 $1,374 $1.29 12d 1 0.78mi
3824 Tyler St Apt 1 Detroit, MI 3.0 1.0 900 $1,523 $1.69 16d 1 0.79mi
2926 Ewald Cir Detroit, MI 2.0 1.0 800 $900 $1.12 17d 1 0.79mi
3740 Tyler St Unit 1 Detroit, MI 3.0 1.0 1300 $1,300 $1.00 5d 1 0.79mi
15771 Turner St Detroit, MI 2.0 1.0 1000 $1,049 $1.05 43d 1 0.81mi
3783 Tyler St Unit Lower Detroit, MI 3.0 1.0 1000 $1,150 $1.15 43d 1 0.81mi
14011 Roselawn St Detroit, MI 4.0 1.5 1300 $1,450 $1.12 17d 1 0.82mi
14011 Roselawn St Detroit, MI 4.0 1.5 1300 $1,450 $1.12 1d 1 0.82mi
4203 Tyler St Detroit, MI 2.0 1.0 950 $895 $0.94 43d 1 0.83mi
Ohio St Unit 4 Detroit, MI 4.0 1.5 1400 $750 $0.54 43d 1 0.85mi
15457 Cloverlawn St Detroit, MI 3.0 2.0 1500 $1,275 $0.85 24d 1 0.86mi
4336 Buena Vista St Detroit, MI 3.0 1.0 1300 $1,100 $0.85 43d 1 0.89mi
15906 Alden St Detroit, MI 3.0 1.0 1030 $1,150 $1.12 16d 1 0.90mi
14242 Ohio St Detroit, MI 4.0 1.0 1400 $1,000 $0.71 43d 1 0.90mi
2433 Pasadena St Unit 2435 Detroit, MI 2.0 1.0 700 $1,025 $1.46 43d 1 0.92mi
13979 Cherrylawn St Detroit, MI 3.0 1.0 1296 $1,334 $1.03 20d 1 0.97mi
13639 La Salle Blvd Detroit, MI 2.0 1.0 800 $695 $0.87 10d 1 0.97mi
16174 Princeton St Unit 2 Detroit, MI 2.0 1.0 985 $1,100 $1.12 43d 1 1.06mi
16174 Princeton St Detroit, MI 2.0 1.0 985 $1,100 $1.12 19d 1 1.06mi
16255 Lilac St Detroit, MI 3.0 1.0 1312 $1,394 $1.06 17d 1 1.06mi
16582 Santa Rosa Dr Detroit, MI 3.0 1.0 1314 $1,399 $1.06 17d 1 1.09mi
12663 Stoepel St Detroit, MI 2.0 1.0 1100 $1,050 $0.95 21d 1 1.10mi
12663 Stoepel St Unit 1 Detroit, MI 2.0 1.0 750 $975 $1.30 17d 1 1.10mi
15777 Wisconsin St Unit 77 Detroit, MI 2.0 1.0 900 $950 $1.06 5d 1 1.12mi
4268 Cortland St Unit 1 Detroit, MI 2.0 1.0 1000 $1,050 $1.05 43d 1 1.18mi
13620 Kentucky St Detroit, MI 3.0 1.0 1248 $1,200 $0.96 5d 1 1.19mi
12415 Monica St Detroit, MI 2.0 1.0 1000 $1,200 $1.20 43d 1 1.20mi
2676 Sturtevant St Unit 1 Detroit, MI 2.0 1.0 1000 $1,000 $1.00 24d 1 1.22mi
1926 Clements St Unit 1926 Detroit, MI 3.0 1.0 1150 $1,250 $1.09 20d 1 1.25mi

Listing history 4 events

  1. 2026-04-22
    status Pending 649-char remark
    Show marketing remark (649 chars)

    Investor special located at 14752 Petoskey, a solid brick bungalow offering 3 bedrooms and 1.5 bathrooms in Detroit's Dexter-Fenkell neighborhood. Built in 1947 with approximately 1,000+ square feet, this property presents a strong value-add opportunity for investors looking to renovate and capitalize on rental or resale potential . Situated in a federally designated Opportunity Zone, this is an ideal play for long-term appreciation and tax advantages. Convenient location near major roads, shopping, and access to key Detroit corridors. Perfect for fix-and-flip or buy-and-hold investors looking for upside at an attractive entry point. BATVAI.

  2. 2026-04-22
    status Pending
    Show marketing remark (649 chars)

    Investor special located at 14752 Petoskey, a solid brick bungalow offering 3 bedrooms and 1.5 bathrooms in Detroit's Dexter-Fenkell neighborhood. Built in 1947 with approximately 1,000+ square feet, this property presents a strong value-add opportunity for investors looking to renovate and capitalize on rental or resale potential . Situated in a federally designated Opportunity Zone, this is an ideal play for long-term appreciation and tax advantages. Convenient location near major roads, shopping, and access to key Detroit corridors. Perfect for fix-and-flip or buy-and-hold investors looking for upside at an attractive entry point. BATVAI.

  3. 2026-04-21
    listed $54,000 Active 649-char remark
    Show marketing remark (649 chars)

    Investor special located at 14752 Petoskey, a solid brick bungalow offering 3 bedrooms and 1.5 bathrooms in Detroit's Dexter-Fenkell neighborhood. Built in 1947 with approximately 1,000+ square feet, this property presents a strong value-add opportunity for investors looking to renovate and capitalize on rental or resale potential . Situated in a federally designated Opportunity Zone, this is an ideal play for long-term appreciation and tax advantages. Convenient location near major roads, shopping, and access to key Detroit corridors. Perfect for fix-and-flip or buy-and-hold investors looking for upside at an attractive entry point. BATVAI.

  4. 2026-04-21
    listed $54,000 Active
    Show marketing remark (649 chars)

    Investor special located at 14752 Petoskey, a solid brick bungalow offering 3 bedrooms and 1.5 bathrooms in Detroit's Dexter-Fenkell neighborhood. Built in 1947 with approximately 1,000+ square feet, this property presents a strong value-add opportunity for investors looking to renovate and capitalize on rental or resale potential . Situated in a federally designated Opportunity Zone, this is an ideal play for long-term appreciation and tax advantages. Convenient location near major roads, shopping, and access to key Detroit corridors. Perfect for fix-and-flip or buy-and-hold investors looking for upside at an attractive entry point. BATVAI.

ⓘ 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
$1,464 · $122/mo
Projected year-2 tax
$1,464 · $122/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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
$14,627
− Mortgage interest
−$3,025
− Property taxes
−$1,464
− Insurance
−$270
− Repairs & maintenance
−$1,170
− Management
−$1,170
− Depreciation
−$1,571
Taxable income
$5,957
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,430
After-tax cash flow
$4,993/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

+0.0% since first listed
4 events — show timeline
  • 2026-04-22 Pending MiRealSource-MiMLS
  • 2026-04-22 Pending REALCOMP
  • 2026-04-21 Listed $54,000 REALCOMP
  • 2026-04-21 Listed $54,000 MiRealSource-MiMLS

Property tax history

+11.5%/yr

Latest (2025): $1,464 · -54.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…