CashFlowRE
Sign in Sign up
19192 Eureka St
B+ Composite 76.64
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
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$49,000

19192 Eureka St · Detroit, MI 48234
2 bd · 1.0 ba · 733 sqft · SingleFamily public records · 74 Days on market
Built 1944 4,356 sqft lot $67/sqft · 18% below area Est $59k · 18% under ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this cozy, clean, and move-in ready - this updated ranch on Eureka St. has fresh paint, new flooring, and plenty of natural light. The kitchen"s been nicely redone, the bedrooms are comfy, and the bathroom feels fresh and modern. Pluse fulbasement that includes an unfinish bedroom. you can turn into whatever you need. You've also got a big backyard for hanging out, plus a private driveway, you are in a primme loction too - just steps from Mason Academy and Pershing High School, and quick access to freeways, parks, and local shoping, dining, esay dirive to downtown detroit. Whether you're a first-time buyer, downsizing, or looking for a solid rental property, this home is easy affordable, updated, and ready when you are.

Key facts

  • Big backyard
  • Private driveway
  • Updated ranch

Tags

UPDATED RANCHBIG BACKYARDPRIVATE DRIVEWAYQUICK ACCESS TO FREEWAYSQUICK ACCESS TO PARKSQUICK ACCESS TO LOCAL SPOTS

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 $49k.

Deal economics

  • At list price, monthly cash flow is $579 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $49k).
  • Recommended offer: $46k (6.0% below list) — sets the bar for market timing.
  • Cap rate 20.5% 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 (+6.7%/yr); 226 active listings in the ZIP; 3 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).
  • This rent runs 40% of the median local income ($35k/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 $339 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 + 6.7% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 21y ago; this cycle's ask has dropped $16k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $46,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 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 1944 — 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
2.38%
Cap rate
20.48%
Cash-on-cash
50.67%
DSCR
3.25
GRM
3.5

CMA / ARV

ARV (median comp)
$59,430
List price
$49,000
Delta
-17.55%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19226 Eureka St 0.04mi 2/1.0 731 (-0%) 20mo $15,000 $21 81
19255 Binder St 0.36mi 2/1.0 719 (-2%) 3mo $38,500 $54 78
19200 Shields St 0.11mi 3/1.0 (+1) 742 (+1%) 15mo $64,500 $87 76
19676 Conley St 0.42mi 2/1.0 720 (-2%) 9mo $50,000 $69 70
19667 Sunset St 0.37mi 3/1.5 (+1) 752 (+3%) 4mo $28,500 $38 68
19300 Binder St 0.34mi 2/1.0 820 (+12%) 4mo $10,000 $12 61
19942 Binder St 0.57mi 3/1.0 (+1) 696 (-5%) 5mo $70,000 $101 56
19436 Albany St 0.69mi 3/1.0 (+1) 725 (-1%) 6mo $17,000 $23 56
19725 Lamont St 0.39mi 3/1.0 (+1) 835 (+14%) 4mo $10,000 $12 51
18640 Wexford St 0.48mi 2/1.0 798 (+9%) 19mo $36,000 $45 47
18485 Moenart St 0.52mi 3/1.0 (+1) 834 (+14%) 4mo $58,500 $70 44
19600 Syracuse St 0.66mi 3/1.0 (+1) 797 (+9%) 10mo $18,500 $23 42

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 · 6.72% rent growth · sell at horizon

5-year hold
IRR
52.7%
Equity multiple
3.44×
Total profit
$33,503
Equity at exit
$7,306
10-year hold
IRR
59.4%
Equity multiple
8.06×
Total profit
$96,823
Equity at exit
$4,237

Cash invested: $13,720 (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 48234

Home prices YoY
-11.9%
Rents YoY
6.7%
Active inventory
226
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,166 medium interval (Pro) →
Mortgage (P&I)
$257
Tax from tax record
$65 /mo · $775/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$579

Break-even live

Break-even rent $433
Max offer price $49,000
Occupancy floor 45%

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
$12,250
Closing costs
$1,470
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18662 Sunset St Detroit, MI 2.0 1.0 726 $1,250 $1.72 18d 1 0.33mi
18475 Wexford St Unit 1 Detroit, MI 2.0 1.0 500 $950 $1.90 24d 1 0.59mi
21155 Warner Ave Warren, MI 2.0 1.0 756 $1,029 $1.36 24d 1 1.47mi

Listing history 18 events

  1. 2026-06-09
    days on market $49,000 Active 74 DOM
  2. 2026-06-08
    days on market $49,000 Active 73 DOM
  3. 2026-06-07
    days on market $49,000 Active 72 DOM
  4. 2026-06-04
    pricedays on market $49,000 Active 69 DOM
  5. 2026-06-03
    days on market $59,000 Active 68 DOM
  6. 2026-06-02
    days on market $59,000 Active 67 DOM
  7. 2026-06-01
    days on market $59,000 Active 66 DOM
  8. 2026-05-31
    days on market $59,000 Active 65 DOM
  9. 2026-04-29
    price $59,000 746-char remark
    Show marketing remark (746 chars)

    Check out this cozy, clean, and move-in ready - this updated ranch on Eureka St. has fresh paint, new flooring, and plenty of natural light. The kitchen"s been nicely redone, the bedrooms are comfy, and the bathroom feels fresh and modern. Pluse fulbasement that includes an unfinish bedroom. you can turn into whatever you need. You've also got a big backyard for hanging out, plus a private driveway, you are in a primme loction too - just steps from Mason Academy and Pershing High School, and quick access to freeways, parks, and local shoping, dining, esay dirive to downtown detroit. Whether you're a first-time buyer, downsizing, or looking for a solid rental property, this home is easy affordable, updated, and ready when you are.

  10. 2026-04-28
    price $59,000 763-char remark
    Show marketing remark (763 chars)

    Check out this cozy, clean, and move-in ready — this updated ranch on Eureka St. has fresh paint, new flooring, and plenty of natural light. The kitchen"s been nicely redone, the bedrooms are comfy, and the bathroom feels fresh and modern. Pluse fulbasement that includes an unfinish bedroom. you can turn into whatever you need. You’ve also got a big backyard for hanging out, plus a private driveway, you are in a primme loction too - just steps from Mason Academy and Pershing High School, and quick access to freeways, parks, and local shoping, dining, esay dirive to downtown detroit. Whether you’re a first-time buyer, downsizing, or looking for a solid rental property, this home is easy affordable, updated, and ready when you are.

  11. 2026-03-27
    listed $65,000 Active 746-char remark
    Show marketing remark (763 chars)

    Check out this cozy, clean, and move-in ready — this updated ranch on Eureka St. has fresh paint, new flooring, and plenty of natural light. The kitchen"s been nicely redone, the bedrooms are comfy, and the bathroom feels fresh and modern. Pluse fulbasement that includes an unfinish bedroom. you can turn into whatever you need. You’ve also got a big backyard for hanging out, plus a private driveway, you are in a primme loction too - just steps from Mason Academy and Pershing High School, and quick access to freeways, parks, and local shoping, dining, esay dirive to downtown detroit. Whether you’re a first-time buyer, downsizing, or looking for a solid rental property, this home is easy affordable, updated, and ready when you are.

  12. 2026-03-27
    listed $65,000 Active 763-char remark
    Show marketing remark (763 chars)

    Check out this cozy, clean, and move-in ready — this updated ranch on Eureka St. has fresh paint, new flooring, and plenty of natural light. The kitchen"s been nicely redone, the bedrooms are comfy, and the bathroom feels fresh and modern. Pluse fulbasement that includes an unfinish bedroom. you can turn into whatever you need. You’ve also got a big backyard for hanging out, plus a private driveway, you are in a primme loction too - just steps from Mason Academy and Pershing High School, and quick access to freeways, parks, and local shoping, dining, esay dirive to downtown detroit. Whether you’re a first-time buyer, downsizing, or looking for a solid rental property, this home is easy affordable, updated, and ready when you are.

  13. 2024-12-14
    historical
  14. 2024-12-13
    historical
  15. 2024-09-12
    listed $35,000 Active
  16. 2024-09-12
    listed $35,000 Active
  17. 2006-03-21
    soldstatus $75,000
  18. 2005-09-22
    listed $70,000

ⓘ 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
$775 · $65/mo
Projected year-2 tax
$775 · $65/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 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
$13,993
− Mortgage interest
−$2,745
− Property taxes
−$775
− Insurance
−$245
− Repairs & maintenance
−$1,119
− Management
−$1,119
− Depreciation
−$1,425
Taxable income
$6,565
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,576
After-tax cash flow
$5,376/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)
32,760
Household income
$35,322
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
2372.0

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% White 3% Two or more races 1%
Common ancestry
Romanian 1%
Foreign-born
2% · Canada, Vietnam, Philippines
Languages at home
97% English-only · French/Haitian/Cajun 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
▼ -44.65%
Current HPI
328.8978
Rent YoY
▲ 6.72%
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

-15.7% since first listed
10 events — show timeline
  • 2026-04-29 Price Changed $59,000 MiRealSource-MiMLS
  • 2026-04-28 Price Changed $59,000 REALCOMP
  • 2026-03-27 Listed $65,000 REALCOMP
  • 2026-03-27 Listed $65,000 MiRealSource-MiMLS
  • 2024-12-14 Listing Removed MiRealSource-MiMLS
  • 2024-12-13 Listing Removed REALCOMP
  • 2024-09-12 Listed $35,000 MiRealSource-MiMLS
  • 2024-09-12 Listed $35,000 REALCOMP
  • 2006-03-21 Sold (MLS) $75,000 REALCOMP
  • 2005-09-22 Listed $70,000 REALCOMP

Property tax history

-3.5%/yr

Latest (2025): $775 · -53.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…