CashFlowRE
Sign in Sign up
1152 Vinewood St
B Composite 71.98
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 +4.3/5.0
  • Livability +3.7/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$159,000

1152 Vinewood St · Detroit, MI 48216
4 bd · 3.5 ba · 3,732 sqft · SingleFamily public records · 25 Days on market
Built 1900 3,049 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here is a very unique beautiful half brick duplex in very charming and sought after Hubbard farms neighborhood. This property still has the majority of its original ornate wood features and is just slightly over 3700 square feet. A lot of the heavy lifting has been done and this property is ready for a new owner to finish the rehab work. There is updated electrical, plumbing, roof and other improvements. This property is Sold AS IS. BATVAI

Key facts

  • Updated electrical
  • Updated roof
  • Updated plumbing

Tags

HUBBARD FARMS NEIGHBORHOODORIGINAL ORNATE WOOD FEATURESUPDATED ELECTRICALUPDATED PLUMBINGUPDATED ROOF

Property features AI

Finance

  • Other: Listing broker: Clyde Realty LLC; Directions: Head south on Vinewood from W Vernor; cross streets Vinewood and Porter
  • Financial info: $8,987 annual tax amount

Exterior

  • Parking: No garage
  • Utilities: Public water available; Public sewer available
  • Home design: Single-family residence; Ground-level entry with steps
  • Construction: Aluminum siding, brick, and cedar exterior; Brick/mortar foundation; 3,732 square feet above grade finished area
  • Exterior features: Paved road access; Lot approximately 0.07 acres (22 x 140.6)

Interior

  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: 8 total rooms; Unfinished basement

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/3.5-bath single-family listed at $159k.

Deal economics

  • At list price, monthly cash flow is $703 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $157k (1.5% 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 fast (+7.3%/yr); 105 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).
  • At $2,474/mo this rent would consume 67% of the median local household income ($44k/yr) (locally 431% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 7.3% rent growth), your $45k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($157k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $94k; list at $159k implies a 69% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $156,615 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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
1.56%
Cap rate
11.60%
Cash-on-cash
18.95%
DSCR
1.84
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 7.3% rent growth · sell at horizon

5-year hold
IRR
16.0%
Equity multiple
1.68×
Total profit
$30,305
Equity at exit
$23,707
10-year hold
IRR
27.8%
Equity multiple
4.02×
Total profit
$134,646
Equity at exit
$13,747

Cash invested: $44,520 (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 48216

Home prices YoY
-2.3%
Rents YoY
7.3%
Active inventory
105
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,474 medium interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$351 /mo · $4,212/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$519
Net cashflow
$703

Break-even live

Break-even rent $1,584
Max offer price $159,000
Occupancy floor 67%

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
$39,750
Closing costs
$4,770
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
1714 Bagley St Detroit, MI 3.0 2.5 2500 $3,500 $1.40 5d 1 1.16mi

Listing history 19 events

  1. 2026-06-17
    statusdays on market $159,000 Pending 25 DOM
  2. 2026-06-15
    days on market $159,000 Active 24 DOM
  3. 2026-06-13
    days on market $159,000 Active 22 DOM
  4. 2026-06-13
    days on market $159,000 Active 21 DOM
  5. 2026-06-09
    days on market $159,000 Active 18 DOM
  6. 2026-06-08
    days on market $159,000 Active 17 DOM
  7. 2026-06-07
    days on market $159,000 Active 16 DOM
  8. 2026-06-04
    days on market $159,000 Active 13 DOM
  9. 2026-06-03
    days on market $159,000 Active 12 DOM
  10. 2026-06-02
    days on market $159,000 Active 11 DOM
  11. 2026-06-01
    days on market $159,000 Active 10 DOM
  12. 2026-05-31
    days on market $159,000 Active 9 DOM
  13. 2026-05-22
    listed $159,000 Active
    Show marketing remark (443 chars)

    Here is a very unique beautiful half brick duplex in very charming and sought after Hubbard farms neighborhood. This property still has the majority of its original ornate wood features and is just slightly over 3700 square feet. A lot of the heavy lifting has been done and this property is ready for a new owner to finish the rehab work. There is updated electrical, plumbing, roof and other improvements. This property is Sold AS IS. BATVAI

  14. 2026-05-22
    listed $159,000 Active 443-char remark
    Show marketing remark (443 chars)

    Here is a very unique beautiful half brick duplex in very charming and sought after Hubbard farms neighborhood. This property still has the majority of its original ornate wood features and is just slightly over 3700 square feet. A lot of the heavy lifting has been done and this property is ready for a new owner to finish the rehab work. There is updated electrical, plumbing, roof and other improvements. This property is Sold AS IS. BATVAI

  15. 2025-08-06
    historical
  16. 2025-08-06
    historical
  17. 2025-07-25
    listed $189,000 Active
  18. 2025-07-25
    listed $189,000 Active
  19. 2021-10-21
    soldstatus $94,000

ⓘ 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
$4,212 · $351/mo
Projected year-2 tax
$4,212 · $351/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 4/10 Moderate 6 unhealthy d/yr today · 8 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
$29,682
− Mortgage interest
−$8,906
− Property taxes
−$4,212
− Insurance
−$795
− Repairs & maintenance
−$2,375
− Management
−$2,375
− Depreciation
−$4,625
Taxable income
$6,394
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,535
After-tax cash flow
$6,901/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)
5,865
Household income
$44,335
Rent vs Own
64.6% rent · 35.4% own
Severe rent burden
431.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Black 37% White 32% Hispanic / Latino 24% Two or more races 10%
Hispanic origin (detail)
Mexican 18% Puerto Rican 2%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 1%
Foreign-born
8% · Canada, Jamaica
Languages at home
83% English-only · Spanish 15% Arabic 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
▼ -4.60%
Current HPI
194.458
Rent YoY
▲ 7.30%
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

+69.1% since first listed
7 events — show timeline
  • 2026-05-22 Listed $159,000 MiRealSource-MiMLS
  • 2026-05-22 Listed $159,000 REALCOMP
  • 2025-08-06 Listing Removed REALCOMP
  • 2025-08-06 Listing Removed MiRealSource-MiMLS
  • 2025-07-25 Listed $189,000 REALCOMP
  • 2025-07-25 Listed $189,000 MiRealSource-MiMLS
  • 2021-10-21 Sold (Public Records) $94,000 Public Records

Property tax history

+13.6%/yr

Latest (2025): $4,212 · -53.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…