CashFlowRE
Sign in Sign up
16735 Oakfield St
C- Composite 52.51
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 +25.2/30.0
  • 1% rule +8.3/10.0
  • DSCR +8.3/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$110,000

16735 Oakfield St · Detroit, MI 48235
3 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 4 Days on market
Built 1938 4,356 sqft lot Est $87k · 26% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to your cozy 3 bedroom colonial! This home is located near shopping and expressways! This home offer plenty of living space with a basement waiting on your personal touch. Schedule your showing today, you would not want to let this home pass you by!

Key facts

  • 4,356 sq ft lot
  • Garage
  • Built 1938

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Natural gas heat source; Public water; Public sewer (at street)
  • Home design: Residential 2-story; Built in 1938; Below-grade area present (basement)
  • Construction: Poured foundation; Brick construction; Year built 1938
  • Exterior features: Brick exterior; Fenced yard; Sidewalks; Subdivision setting; Road frontage

Interior

  • Kitchen: Range/oven; Refrigerator
  • Bedrooms: Bedrooms located on the upper level (includes at least three bedrooms)
  • Bathrooms: 1 full bathroom (entry level)
  • Heating & cooling: Forced air heating; No central cooling
  • Interior features: Fireplace (basement); Living room
  • Laundry & utility: Basement (poured foundation)

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 $110k.

Deal economics

  • At list price, monthly cash flow is $247 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).

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 (+3.2%/yr); 283 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 45% 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 $761 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 23y 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 $95k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,000

Questions for the listing agent

  1. Built in 1938 — 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
1.33%
Cap rate
8.98%
Cash-on-cash
9.60%
DSCR
1.43
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$87,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16709 Lindsay St 0.07mi 3/1.0 1,218 (-2%) 2mo $124,888 $103 91
16818 Gilchrist St 0.18mi 3/1.0 1,190 (-5%) 3mo $83,000 $70 81
16199 Ferguson St 0.31mi 3/1.0 1,192 (-4%) 4mo $85,000 $71 75
16533 Harlow St 0.15mi 3/1.5 1,385 (+11%) 2mo $83,989 $61 71
16727 Mansfield St 0.45mi 3/1.5 1,207 (-3%) 3mo $165,000 $137 69
15800 Biltmore St 0.47mi 3/2.5 1,188 (-5%) 3mo $112,000 $94 62
15771 Rutherford St 0.69mi 3/1.0 1,289 (+3%) 1mo $55,106 $43 62
15725 Asbury Park 0.59mi 3/2.0 1,206 (-3%) 2mo $80,200 $67 61
15727 Mansfield St 0.69mi 3/1.5 1,300 (+4%) 3mo $55,000 $42 56
17540 Asbury Park St 0.59mi 3/1.0 1,100 (-12%) 4mo $57,500 $52 50
15508 Saint Marys St 0.71mi 3/1.0 1,100 (-12%) 0mo $59,900 $54 47
18217 Archdale St 0.73mi 3/1.0 1,085 (-13%) 0mo $82,000 $76 44

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
-1.4%
Equity multiple
0.95×
Total profit
$-1,645
Equity at exit
$16,401
10-year hold
IRR
8.7%
Equity multiple
1.67×
Total profit
$20,755
Equity at exit
$9,511

Cash invested: $30,800 (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 48235

Rents YoY
3.2%
Active inventory
283
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,459 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$283 /mo · $3,400/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$247

Break-even live

Break-even rent $1,147
Max offer price $110,000
Occupancy floor 78%

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
$27,500
Closing costs
$3,300
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
16876 Harlow Ave Unit (NO) Detroit, MI 3.0 1.0 1250 $1,350 $1.08 44d 1 0.14mi
16535 Asbury Park Detroit, MI 3.0 1.5 1152 $1,450 $1.26 24d 1 0.33mi
16210 Ferguson St Detroit, MI 4.0 2.0 1493 $1,750 $1.17 3d 1 0.34mi
17201 Saint Marys St Detroit, MI 2.0 1.0 1200 $1,200 $1.00 3d 1 0.50mi
15736 Biltmore St Detroit, MI 3.0 1.5 1000 $1,200 $1.20 17d 1 0.57mi
16823 Stahelin Ave Detroit, MI 3.0 2.5 1500 $1,600 $1.07 18d 1 0.61mi
15866 Mansfield St Detroit, MI 3.0 1.0 1324 $1,425 $1.08 24d 1 0.62mi
17165 Prevost St Detroit, MI 3.0 1.0 1060 $2,400 $2.26 2d 1 0.63mi
15752 Rutherford St Detroit, MI 3.0 2.0 1174 $1,386 $1.18 5d 1 0.74mi
17654 Greenview Ave Detroit, MI 4.0 1.0 1377 $1,350 $0.98 17d 1 0.76mi
18276 Oakfield St Detroit, MI 2.0 1.0 726 $1,175 $1.62 44d 1 0.77mi
17238 Shaftsbury Ave Detroit, MI 3.0 1.0 1200 $1,550 $1.29 44d 1 0.83mi
15065 Gilchrist St Detroit, MI 3.0 1.0 1100 $1,250 $1.14 44d 1 0.84mi
17654 Sunderland Rd Detroit, MI 3.0 1.0 1100 $1,500 $1.36 44d 1 0.88mi
15332 Saint Marys St Detroit, MI 3.0 1.0 1200 $1,200 $1.00 17d 1 0.88mi
18268 Mansfield St Detroit, MI 2.0 1.0 800 $1,200 $1.50 17d 1 0.90mi
15375 Prevost St Detroit, MI 4.0 1.0 907 $1,300 $1.43 17d 1 0.91mi
18494 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,600 $1.60 17d 1 0.95mi
18400 Rutherford St Detroit, MI 3.0 1.0 1050 $1,400 $1.33 3d 1 0.98mi
14716 Archdale St Detroit, MI 2.0 1.0 900 $1,100 $1.22 44d 1 1.08mi
15829 Minock St Detroit, MI 3.0 1.5 1200 $1,550 $1.29 24d 1 1.09mi
16151 Robson St Detroit, MI 3.0 1.0 1300 $1,525 $1.17 15d 1 1.14mi
16014 Hackett St Detroit, MI 4.0 2.0 1142 $1,500 $1.31 44d 1 1.15mi
18427 Greenfield Rd Detroit, MI 2.0 1.0 952 $980 $1.03 5d 1 1.15mi
18452 Shaftsbury Ave Detroit, MI 3.0 1.0 927 $1,500 $1.62 17d 1 1.17mi
15468 Sussex St #2 Detroit, MI 2.0 1.0 900 $1,250 $1.39 44d 1 1.19mi
14753 Saint Marys St Detroit, MI 2.0 1.0 900 $1,150 $1.28 5d 1 1.19mi
14753 Saint Marys St Detroit, MI 2.0 1.0 900 $1,150 $1.28 12d 1 1.19mi
18675 Forrer St Detroit, MI 3.0 1.0 1200 $1,225 $1.02 5d 1 1.20mi
15810 Robson St Detroit, MI 3.0 1.0 1142 $1,500 $1.31 24d 1 1.21mi
18481 Prest St Detroit, MI 3.0 1.5 1100 $1,300 $1.18 19d 1 1.23mi
14836 Rutherford St Unit 2 Detroit, MI 2.0 1.0 1104 $950 $0.86 44d 1 1.24mi
15815 Evergreen Rd Detroit, MI 3.0 1.0 1350 $1,300 $0.96 44d 1 1.26mi
15519 Plainview Ave Detroit, MI 3.0 1.0 900 $1,396 $1.55 17d 1 1.28mi
15712 Evergreen Rd Detroit, MI 2.0 1.0 850 $1,050 $1.24 44d 1 1.28mi
15100 Whitcomb St Detroit, MI 2.0 1.0 750 $925 $1.23 44d 1 1.29mi
18450 Edinborough Rd Detroit, MI 3.0 1.0 1000 $1,500 $1.50 44d 1 1.30mi
18659 Shaftsbury Ave Detroit, MI 3.0 1.0 763 $1,373 $1.80 12d 1 1.30mi
15330 Coyle St Unit 1 Detroit, MI 3.0 1.0 1000 $1,425 $1.43 12d 1 1.32mi
15330 Coyle St Unit 1 Detroit, MI 3.0 1.0 1000 $1,375 $1.38 24d 1 1.32mi

Listing history 7 events

  1. 2026-06-18
    days on market $110,000 Active 4 DOM
  2. 2026-06-17
    days on market $110,000 Active 3 DOM
  3. 2026-06-16
    days on market $110,000 Active 2 DOM
  4. 2026-06-15
    days on marketlisting id $110,000 Active 1 DOM
  5. 2026-06-15
    days on market $110,000 Active 3 DOM
  6. 2026-06-13
    remarks 433-char remark
  7. 2026-06-13
    listed $110,000 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
$3,400 · $283/mo
Projected year-2 tax
$3,400 · $283/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
$17,507
− Mortgage interest
−$6,162
− Property taxes
−$3,400
− Insurance
−$550
− Repairs & maintenance
−$1,401
− Management
−$1,401
− Depreciation
−$3,200
Taxable income
$1,394
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$335
After-tax cash flow
$2,624/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)
45,600
Household income
$39,265
Rent vs Own
46.5% rent · 53.5% own
Severe rent burden
3064.0

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 2% Hispanic / Latino 1%
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
▼ -153.02%
Current HPI
263.6326
Rent YoY
▲ 3.25%
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

+3.3% since first listed
24 events — show timeline
  • 2026-06-12 Listed $110,000 MiRealSource-MiMLS
  • 2019-07-30 Sold (Public Records) $95,000 Public Records
  • 2019-01-17 Sold (MLS) $32,000 MiRealSource-MiMLS
  • 2019-01-17 Sold (MLS) $32,000 REALCOMP
  • 2018-12-14 Pending MiRealSource-MiMLS
  • 2018-12-14 Pending REALCOMP
  • 2018-11-24 Listed $68,000 MiRealSource-MiMLS
  • 2018-11-24 Listed $68,000 REALCOMP
  • 2011-08-02 Sold (MLS) $24,000 MiRealSource-MiMLS
  • 2011-08-02 Sold (MLS) $24,000 REALCOMP
  • 2011-07-14 Listed $23,900 MiRealSource-MiMLS
  • 2011-07-14 Listed $23,900 REALCOMP
  • 2011-07-06 Listed $19,900 MiRealSource-MiMLS
  • 2011-07-06 Listing Removed MiRealSource-MiMLS
  • 2011-07-06 Listing Removed REALCOMP
  • 2011-07-06 Listed $19,900 REALCOMP
  • 2009-02-27 Sold (MLS) $5,000 REALCOMP
  • 2008-11-04 Listed $14,900 REALCOMP
  • 2004-12-29 Sold (MLS) $85,000 REALCOMP
  • 2004-12-03 Listed $85,500 REALCOMP
  • 2004-12-02 Listing Removed REALCOMP
  • 2004-05-03 Listed $85,500 REALCOMP
  • 2004-03-29 Listing Removed REALCOMP
  • 2003-07-03 Listed $106,500 REALCOMP

Property tax history

+4.3%/yr

Latest (2025): $3,400 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…