CashFlowRE
Sign in Sign up
15363 Plainview Ave
B Composite 74.96
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$39,900

15363 Plainview Ave · Detroit, MI 48223
2 bd · 1.0 ba · 730 sqft · SingleFamily public records · 1 Days on market
Built 1942 6,098 sqft lot Est $74k · 46% under

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

Listing remarks MLS

Great investment opportunity! This property features several major updates including a new hot water tank, furnace, breaker panel, and windows. Has full basement and detached garage giving you plenty of space and storage potential. Cash offers only!

Key facts

  • New furnace
  • New breaker panel
  • New hot water tank

Tags

NEW HOT WATER TANKNEW FURNACENEW BREAKER PANELNEW WINDOWSFULL BASEMENTDETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps; Vinyl siding
  • Construction: Vinyl siding construction
  • Exterior features: Paved road access; Lot approximately 0.14 acres (43 x 139)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Full unfinished basement; Total of 4 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 2-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($963 rent vs $40k).
  • Cap rate 18.4% 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: 158 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k 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 + 3.0% rent growth), your $11k 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.
  • 10 sale attempts since 22y 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 $27k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,900

Questions for the listing agent

  1. Built in 1942 — 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
2.41%
Cap rate
18.36%
Cash-on-cash
43.10%
DSCR
2.92
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$74,460
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15363 Plainview Ave 0.00mi 2/1.0 800 (+10%) 5mo $27,000 $34 80
15761 Evergreen Rd 0.28mi 2/1.0 704 (-4%) 2mo $85,000 $121 79
15759 Evergreen Rd 0.28mi 3/1.0 (+1) 704 (-4%) 2mo $85,000 $121 74
15059 Evergreen Rd 0.19mi 2/1.0 653 (-10%) 3mo $66,300 $102 71
15366 Patton St 0.36mi 3/1.0 (+1) 809 (+11%) 7mo $85,000 $105 54
14359 Grandville Ave 0.71mi 3/1.0 (+1) 739 (+1%) 13mo $105,000 $142 49
14336 Plainview Ave 0.69mi 2/1.0 736 (+1%) 22mo $70,000 $95 48
15356 Patton St 0.36mi 2/1.0 624 (-14%) 13mo $75,000 $120 48
15421 Westbrook St 0.73mi 2/1.0 815 (+12%) 5mo $31,000 $38 42
14340 Evergreen Rd 0.69mi 2/1.0 832 (+14%) 20mo $40,000 $48 28
14411 Stout St 0.68mi 3/1.0 (+1) 807 (+10%) 22mo $14,000 $17 28

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
40.0%
Equity multiple
2.71×
Total profit
$19,157
Equity at exit
$5,949
10-year hold
IRR
46.4%
Equity multiple
5.46×
Total profit
$49,859
Equity at exit
$3,450

Cash invested: $11,172 (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 48223

Active inventory
158
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$963 high interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$134 /mo · $1,608/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$202
Net cashflow
$401

Break-even live

Break-even rent $456
Max offer price $39,900
Occupancy floor 53%

Sensitivity live

Price -10% $424 -5% $413 +0% $401 +5% $390 +10% $379
Rent -10% $325 -5% $363 +0% $401 +5% $439 +10% $477
Rate -1.0pp $421 -0.5pp $411 base $401 +0.5pp $391 +1.0pp $380

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
$9,975
Closing costs
$1,197
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15143 Evergreen Rd Detroit, MI 2.0 1.0 653 $875 $1.34 22d 1 0.16mi
15143 Evergreen Rd Detroit, MI 2.0 1.0 653 $875 $1.34 25d 1 0.16mi
16194 Fielding St Unit 2 Detroit, MI 2.0 1.0 750 $950 $1.27 15d 1 0.61mi
14347 Westwood St Detroit, MI 2.0 1.0 706 $1,200 $1.70 25d 1 0.72mi
16700 Lahser Rd Apt 18 Detroit, MI 2.0 1.0 750 $900 $1.20 44d 1 1.26mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $838 $1.20 25d 2 1.34mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $850 $1.21 44d 2 1.34mi
16854 Lahser Rd Detroit, MI 1.0 1.0 680 $885 $1.30 13d 1 1.35mi
17274 Bentler St #46 Detroit, MI 2.0 1.0 700 $850 $1.21 17d 1 1.36mi
17270 Bentler St Detroit, MI 2.0 1.0 650 $850 $1.31 44d 1 1.37mi
16885 Lahser Rd Apt 3A Detroit, MI 1.0 1.0 700 $750 $1.07 44d 1 1.39mi
16885 Lahser Rd Unit 1A Detroit, MI 1.0 1.0 650 $750 $1.15 5d 1 1.39mi
12875 Faust Ave Detroit, MI 2.0 1.0 735 $1,200 $1.63 5d 1 1.48mi

Listing history 2 events

  1. 2026-06-19
    remarks 249-char remark
  2. 2026-06-19
    listed $39,900 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
$1,608 · $134/mo
Projected year-2 tax
$1,608 · $134/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 ≥98°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
$11,562
− Mortgage interest
−$2,235
− Property taxes
−$1,608
− Insurance
−$200
− Repairs & maintenance
−$925
− Management
−$925
− Depreciation
−$1,161
Taxable income
$4,508
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,082
After-tax cash flow
$3,733/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)
22,622
Household income
$44,512
Rent vs Own
43.8% rent · 56.2% own
Severe rent burden
1151.0

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 (86%)
Race & ethnicity
Black 86% White 7% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · 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
▼ -303.41%
Current HPI
138.2779
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

+303.0% since first listed
18 events — show timeline
  • 2026-06-18 Listed $39,900 REALCOMP
  • 2026-06-18 Listed $39,900 MiRealSource-MiMLS
  • 2026-03-17 Relisted REALCOMP
  • 2026-01-15 Sold (MLS) $27,000 MiRealSource-MiMLS
  • 2026-01-15 Sold (MLS) $27,000 REALCOMP
  • 2025-12-27 Listing Removed MiRealSource-MiMLS
  • 2025-12-17 Listed $34,900 MiRealSource-MiMLS
  • 2025-12-17 Listed $34,900 REALCOMP
  • 2016-01-27 Listing Removed REALCOMP
  • 2016-01-26 Listing Removed MiRealSource-MiMLS
  • 2015-09-20 Relisted REALCOMP
  • 2015-09-15 Listing Removed REALCOMP
  • 2015-04-26 Relisted REALCOMP
  • 2015-04-20 Listing Removed REALCOMP
  • 2015-01-26 Listed $9,500 REALCOMP
  • 2015-01-26 Listed $9,500 MiRealSource-MiMLS
  • 2004-04-29 Sold (MLS) $5,700 REALCOMP
  • 2004-02-02 Listed $9,900 REALCOMP

Property tax history

+7.3%/yr

Latest (2025): $1,608 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…