CashFlowRE
Sign in Sign up
16496 Tacoma St
C- Composite 52.89
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 +26.4/30.0
  • DSCR +9.0/10.0
  • 1% rule +7.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$100,000

16496 Tacoma St · Detroit, MI 48205
2 bd · 1.0 ba · 825 sqft · SingleFamily public records · 42 Days on market
Built 1946 4,792 sqft lot $121/sqft · 39% above area Est $72k · 39% over ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming brick Cape Cod in Detroit offering 2 bedrooms, 1 full bath, and timeless character throughout. This well-maintained home features a bright living area, spacious bedrooms, and an inviting kitchen with ample cabinetry and counter space. The unfinished basement provides plenty of storage or future finishing potential. Outside, enjoy a detached 2-car garage and a generous backyard with room to entertain, garden, or relax. Conveniently located near major roads, shopping, dining, and everyday amenities, this property is a great opportunity for homeowners or investors alike.

Key facts

  • Inviting kitchen
  • Bright living area
  • Ample cabinetry

Tags

BRICK CAPE CODBRIGHT LIVING AREAINVITING KITCHENAMPLE CABINETRYUNFINISHED BASEMENTDETACHED GARAGE

Property features AI

Finance

  • Other: Lot approximately 0.11 acres (38 x 125); Subdivision: AVALON HEIGHTS

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps; Brick construction
  • Construction: Brick exterior; Asphalt roof; Unfinished basement
  • Exterior features: Paved road access; Asphalt roof

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating with natural gas; No central cooling
  • Interior features: Unfinished basement; 5 total 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 $100k.

Deal economics

  • At list price, monthly cash flow is $261 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% 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 (+1.3%/yr); 373 active listings in the ZIP; 28 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 38% 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 $691 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

  • It's been on market 42 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 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: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.22%
Cap rate
9.43%
Cash-on-cash
11.19%
DSCR
1.50
GRM
6.8

CMA / ARV

ARV (median comp)
$71,882
List price
$100,000
Delta
39.12%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18591 Kingsville St 0.44mi 2/1.0 824 (-0%) 1mo $74,000 $90 79
16476 Fairmount Dr 0.19mi 2/1.0 713 (-14%) 3mo $43,900 $62 66
12897 Riad St 0.61mi 3/1.0 (+1) 831 (+1%) 1mo $63,000 $76 64
16107 Manning St 0.24mi 3/1.0 (+1) 925 (+12%) 2mo $61,000 $66 62
16277 Liberal St 0.17mi 3/1.0 (+1) 945 (+14%) 1mo $25,000 $26 62
18746 Woodside St 0.27mi 3/1.0 (+1) 921 (+12%) 2mo $110,000 $119 62
16301 Coram St 0.25mi 3/1.0 (+1) 929 (+13%) 1mo $19,500 $21 61
18953 Woodcrest St 0.37mi 3/1.0 (+1) 917 (+11%) 3mo $105,000 $115 57
19381 Kenosha St 0.70mi 2/1.0 892 (+8%) 2mo $104,000 $117 52
15834 Novara St 0.46mi 3/1.0 (+1) 929 (+13%) 4mo $90,000 $97 49
15825 Eastburn St 0.53mi 3/1.0 (+1) 928 (+12%) 3mo $77,000 $83 47
12843 Payton St 0.70mi 3/1.0 (+1) 934 (+13%) 4mo $38,000 $41 37

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 · 1.33% rent growth · sell at horizon

5-year hold
IRR
-1.5%
Equity multiple
0.94×
Total profit
$-1,572
Equity at exit
$14,910
10-year hold
IRR
6.3%
Equity multiple
1.43×
Total profit
$12,130
Equity at exit
$8,646

Cash invested: $28,000 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
373
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,223 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$139 /mo · $1,667/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$261

Break-even live

Break-even rent $892
Max offer price $100,000
Occupancy floor 74%

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
$25,000
Closing costs
$3,000
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16291 Eastburn St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 24d 1 0.30mi
16410 Edmore Dr Detroit, MI 3.0 1.0 850 $1,250 $1.47 15d 1 0.38mi
16212 Maddelein St Detroit, MI 2.0 1.0 800 $1,200 $1.50 12d 1 0.44mi
16241 Seven Mile E Unit 4 Detroit, MI 1.0 1.0 650 $650 $1.00 43d 1 0.46mi
15909 Maddelein St Detroit, MI 3.0 1.0 894 $1,266 $1.42 43d 1 0.51mi
19152 Woodside St Harper Woods, MI 3.0 1.0 916 $1,500 $1.64 17d 1 0.51mi
15663 Carlisle St Detroit, MI 2.0 1.0 803 $1,050 $1.31 15d 1 0.75mi
19144 Moross Rd Detroit, MI 2.0 1.0 900 $1,050 $1.17 43d 1 0.75mi
12716 Riad St Detroit, MI 3.0 1.0 974 $1,275 $1.31 17d 1 0.75mi
19442 Kingsville St Harper Woods, MI 3.0 1.0 1000 $1,500 $1.50 17d 1 0.83mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 15d 1 0.86mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 43d 1 0.86mi
19661 Kenosha St Harper Woods, MI 3.0 2.0 1000 $1,400 $1.40 24d 1 0.86mi
15030 Rossini Dr Unit 2 Detroit, MI 1.0 1.0 720 $800 $1.11 43d 1 0.89mi
19639 Moross Rd Unit 1 Detroit, MI 2.0 1.0 900 $1,100 $1.22 43d 1 0.94mi
12201 Morang Ave Unit 8 Detroit, MI 2.0 1.0 610 $875 $1.43 43d 1 1.04mi
11776 Rossiter St Detroit, MI 3.0 1.0 964 $1,150 $1.19 11d 1 1.06mi
15494 Mapleridge St Detroit, MI 3.0 1.0 937 $1,275 $1.36 43d 1 1.09mi
20015 Lochmoor St Harper Woods, MI 3.0 1.0 1006 $1,500 $1.49 16d 1 1.11mi
19982 McCormick St Detroit, MI 3.0 1.0 866 $1,200 $1.39 3d 1 1.12mi
11529 Roxbury St Detroit, MI 2.0 1.0 720 $1,200 $1.67 12d 1 1.15mi
11611 Morang Ave Detroit, MI 1.0–2.0 1.0 709 $1,040 $1.47 43d 1 1.16mi
20600 Balfour St Harper Woods, MI 1.0–2.0 1.0–2.0 971 $1,671 $1.72 1d 12 1.19mi
10985 Peerless St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 5d 1 1.27mi
14461 Lappin St Detroit, MI 3.0 1.5 989 $1,150 $1.16 17d 1 1.32mi
11235 Roxbury St Detroit, MI 3.0 1.0 1062 $1,325 $1.25 17d 1 1.37mi
10692 Meuse St Detroit, MI 3.0 1.0 955 $1,250 $1.31 12d 1 1.46mi
15010 Cedargrove St Detroit, MI 3.0 1.5 1018 $1,350 $1.33 43d 1 1.48mi

Listing history 15 events

  1. 2026-06-18
    days on market $100,000 Active 42 DOM
  2. 2026-06-17
    days on market $100,000 Active 41 DOM
  3. 2026-06-15
    days on market $100,000 Active 39 DOM
  4. 2026-06-13
    days on market $100,000 Active 37 DOM
  5. 2026-06-13
    days on market $100,000 Active 36 DOM
  6. 2026-06-09
    days on market $100,000 Active 33 DOM
  7. 2026-06-08
    days on market $100,000 Active 32 DOM
  8. 2026-06-07
    days on market $100,000 Active 31 DOM
  9. 2026-06-04
    days on market $100,000 Active 28 DOM
  10. 2026-06-03
    days on market $100,000 Active 27 DOM
  11. 2026-06-02
    days on market $100,000 Active 26 DOM
  12. 2026-06-01
    days on market $100,000 Active 25 DOM
  13. 2026-05-31
    days on market $100,000 Active 24 DOM
  14. 2026-05-07
    listed $105,000 Active 583-char remark
    Show marketing remark (583 chars)

    Charming brick Cape Cod in Detroit offering 2 bedrooms, 1 full bath, and timeless character throughout. This well-maintained home features a bright living area, spacious bedrooms, and an inviting kitchen with ample cabinetry and counter space. The unfinished basement provides plenty of storage or future finishing potential. Outside, enjoy a detached 2-car garage and a generous backyard with room to entertain, garden, or relax. Conveniently located near major roads, shopping, dining, and everyday amenities, this property is a great opportunity for homeowners or investors alike.

  15. 2026-05-07
    listed $105,000 Active 583-char remark
    Show marketing remark (583 chars)

    Charming brick Cape Cod in Detroit offering 2 bedrooms, 1 full bath, and timeless character throughout. This well-maintained home features a bright living area, spacious bedrooms, and an inviting kitchen with ample cabinetry and counter space. The unfinished basement provides plenty of storage or future finishing potential. Outside, enjoy a detached 2-car garage and a generous backyard with room to entertain, garden, or relax. Conveniently located near major roads, shopping, dining, and everyday amenities, this property is a great opportunity for homeowners or investors alike.

ⓘ 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
$1,667 · $139/mo
Projected year-2 tax
$1,667 · $139/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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$14,674
− Mortgage interest
−$5,602
− Property taxes
−$1,667
− Insurance
−$500
− Repairs & maintenance
−$1,174
− Management
−$1,174
− Depreciation
−$2,909
Taxable income
$1,649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$396
After-tax cash flow
$2,737/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)
34,187
Household income
$38,966
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2121.0

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 (93%)
Race & ethnicity
Black 93% White 3% Two or more races 2%
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
▼ -91.80%
Current HPI
235.0926
Rent YoY
▲ 1.33%
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

-4.8% since first listed
4 events — show timeline
  • 2026-05-30 Price Changed $100,000 MiRealSource-MiMLS
  • 2026-05-29 Price Changed $100,000 REALCOMP
  • 2026-05-07 Listed $105,000 REALCOMP
  • 2026-05-07 Listed $105,000 MiRealSource-MiMLS

Property tax history

-0.4%/yr

Latest (2025): $1,667 · -23.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…