CashFlowRE
Sign in Sign up
7269 Minock St
C Composite 59.38
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$71,000

7269 Minock St · Detroit, MI 48228
3 bd · 1.0 ba · 962 sqft · SingleFamily public records · 71 Days on market
Built 1949 4,356 sqft lot $74/sqft · 17% above area Est $61k · 17% over ↓ 9% since listing

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

Listing remarks MLS

Great investment opportunity on Detroit's west side! This 3-bedroom, 1-bath home offers solid potential and is conveniently located near W Warren Ave, shopping, and easy access to M-39. Property features a 2-car garage, full basement, and vinyl siding. BATVAI.

Key facts

  • Full basement
  • Vinyl siding
  • 4,356 sq ft lot

Tags

INVESTMENT OPPORTUNITYFULL BASEMENTVINYL SIDING

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 $71k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $71k).
  • Recommended offer: $67k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.7% vs local median 10.0% 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 soft (-2.3%/yr); 367 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,312/mo this rent would consume 51% of the median local household income ($31k/yr) (locally 4144% 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 $491 of loan paydown is wiped out by about $2k 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 + 0.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 20y ago; this cycle's ask has dropped $4k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $66,740 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 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 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.85%
Cap rate
13.71%
Cash-on-cash
26.51%
DSCR
2.18
GRM
4.5

CMA / ARV

ARV (median comp)
$60,659
List price
$71,000
Delta
17.05%
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
7296 Auburn St 0.05mi 3/1.0 968 (+1%) 2mo $38,000 $39 95
6719 Westwood St 0.31mi 3/1.0 960 (-0%) 1mo $62,500 $65 84
6760 Warwick St 0.38mi 3/1.0 960 (-0%) 2mo $70,000 $73 80
7667 Greenview Ave 0.55mi 3/1.0 960 (-0%) 2mo $65,100 $68 72
6506 Stahelin Ave 0.55mi 3/1.0 960 (-0%) 2mo $70,000 $73 72
7690 Heyden St 0.39mi 3/1.0 1,019 (+6%) 1mo $73,000 $72 72
6712 Artesian St 0.46mi 3/1.0 1,000 (+4%) 1mo $97,500 $98 71
7756 Westwood St 0.35mi 3/1.0 871 (-10%) 2mo $90,000 $103 67
7816 Fielding St 0.57mi 3/1.0 1,022 (+6%) 2mo $57,000 $56 61
8225 Grandville Ave 0.59mi 2/1.0 (-1) 906 (-6%) 2mo $36,500 $40 56
8277 Stout St 0.73mi 3/1.0 879 (-9%) 0mo $45,000 $51 51
8427 Piedmont St 0.73mi 3/1.0 1,056 (+10%) 2mo $62,000 $59 48

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
16.5%
Equity multiple
1.64×
Total profit
$12,705
Equity at exit
$10,586
10-year hold
IRR
22.6%
Equity multiple
2.64×
Total profit
$32,568
Equity at exit
$6,139

Cash invested: $19,880 (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 48228

Rents YoY
-2.3%
Active inventory
367
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,312 high interval (Pro) →
Mortgage (P&I)
$372
Tax from tax record
$195 /mo · $2,341/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$439

Break-even live

Break-even rent $756
Max offer price $71,000
Occupancy floor 62%

Sensitivity live

Price -10% $479 -5% $459 +0% $439 +5% $419 +10% $399
Rent -10% $336 -5% $387 +0% $439 +5% $491 +10% $543
Rate -1.0pp $475 -0.5pp $457 base $439 +0.5pp $421 +1.0pp $402

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
$17,750
Closing costs
$2,130
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7635 Evergreen Ave Detroit, MI 3.0 1.0 690 $1,350 $1.96 45d 1 0.31mi
7411 Stout St Detroit, MI 3.0 1.0 888 $1,428 $1.61 14d 1 0.40mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 18d 1 0.45mi
6490 Stahelin Ave Detroit, MI 3.0 1.0 960 $1,299 $1.35 18d 1 0.55mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 19d 1 0.58mi
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 6d 1 0.70mi
5965 Evergreen Rd Dearborn Heights, MI 1.0–2.0 1.0 825 $1,350 $1.64 6d 1 0.84mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 45d 1 0.93mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 6d 1 0.95mi
8270 Trinity St Detroit, MI 3.0 1.0 806 $1,528 $1.90 45d 1 0.96mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 45d 1 1.01mi
5777 Southfield Fwy Detroit, MI 2.0 1.0–2.0 667 $1,530 $2.29 0d 7 1.07mi
6761 Memorial Ave Detroit, MI 3.0 1.0 1060 $1,100 $1.04 25d 1 1.09mi
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 45d 1 1.22mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 19d 1 1.22mi
5521 Fairlane Woods Dr Dearborn, MI 1.0–3.0 1.0–2.0 1164 $2,430 $2.09 0d 10 1.23mi
9059 Burt Rd Detroit, MI 3.0 1.0 980 $1,400 $1.43 45d 1 1.32mi
22330 W Warren Ave Redford Charter Twp, MI 2.0 1.0 750 $1,200 $1.60 45d 1 1.33mi
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 45d 1 1.42mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 6d 1 1.47mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.49mi
9410 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.49mi
9404 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.49mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.49mi
20541 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.50mi
20545 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.50mi
20547 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.50mi

Listing history 50 events

  1. 2026-06-21
    days on market $71,000 Active 71 DOM
  2. 2026-06-18
    days on market $71,000 Active 68 DOM
  3. 2026-06-17
    days on market $71,000 Active 67 DOM
  4. 2026-06-15
    days on market $71,000 Active 65 DOM
  5. 2026-06-13
    days on market $71,000 Active 63 DOM
  6. 2026-06-13
    days on market $71,000 Active 62 DOM
  7. 2026-06-09
    days on market $71,000 Active 59 DOM
  8. 2026-06-08
    days on market $71,000 Active 58 DOM
  9. 2026-06-07
    days on market $71,000 Active 57 DOM
  10. 2026-06-04
    days on market $71,000 Active 54 DOM
  11. 2026-06-03
    days on market $71,000 Active 53 DOM
  12. 2026-06-02
    days on market $71,000 Active 52 DOM
  13. 2026-06-01
    days on market $71,000 Active 51 DOM
  14. 2026-05-31
    days on market $71,000 Active 50 DOM
  15. 2026-05-06
    status Active 260-char remark
    Show marketing remark (260 chars)

    Great investment opportunity on Detroit's west side! This 3-bedroom, 1-bath home offers solid potential and is conveniently located near W Warren Ave, shopping, and easy access to M-39. Property features a 2-car garage, full basement, and vinyl siding. BATVAI.

  16. 2026-05-05
    status Active 260-char remark
    Show marketing remark (260 chars)

    Great investment opportunity on Detroit's west side! This 3-bedroom, 1-bath home offers solid potential and is conveniently located near W Warren Ave, shopping, and easy access to M-39. Property features a 2-car garage, full basement, and vinyl siding. BATVAI.

  17. 2026-05-05
    status Active
    Show marketing remark (260 chars)

    Great investment opportunity on Detroit's west side! This 3-bedroom, 1-bath home offers solid potential and is conveniently located near W Warren Ave, shopping, and easy access to M-39. Property features a 2-car garage, full basement, and vinyl siding. BATVAI.

  18. 2026-04-10
    historical
  19. 2026-04-09
    historical 260-char remark
    Show marketing remark (260 chars)

    Great investment opportunity on Detroit's west side! This 3-bedroom, 1-bath home offers solid potential and is conveniently located near W Warren Ave, shopping, and easy access to M-39. Property features a 2-car garage, full basement, and vinyl siding. BATVAI.

  20. 2026-03-16
    listed $75,000 Active 260-char remark
    Show marketing remark (260 chars)

    Great investment opportunity on Detroit's west side! This 3-bedroom, 1-bath home offers solid potential and is conveniently located near W Warren Ave, shopping, and easy access to M-39. Property features a 2-car garage, full basement, and vinyl siding. BATVAI.

  21. 2026-03-16
    listed $75,000 Active 260-char remark
    Show marketing remark (260 chars)

    Great investment opportunity on Detroit's west side! This 3-bedroom, 1-bath home offers solid potential and is conveniently located near W Warren Ave, shopping, and easy access to M-39. Property features a 2-car garage, full basement, and vinyl siding. BATVAI.

  22. 2026-03-16
    listed $75,000 Active
    Show marketing remark (260 chars)

    Great investment opportunity on Detroit's west side! This 3-bedroom, 1-bath home offers solid potential and is conveniently located near W Warren Ave, shopping, and easy access to M-39. Property features a 2-car garage, full basement, and vinyl siding. BATVAI.

  23. 2026-02-21
    historical
  24. 2026-02-20
    historical
  25. 2025-12-12
    price $75,000
  26. 2025-12-11
    price $75,000
  27. 2025-12-11
    price $75,000
  28. 2025-11-06
    listed $80,000 Active
  29. 2025-11-06
    listed $80,000 Active
  30. 2025-10-22
    historical
  31. 2025-10-22
    historical
  32. 2025-09-05
    price $84,000
  33. 2025-09-04
    price $84,000
  34. 2025-09-04
    price $84,000
  35. 2025-08-08
    listed $88,000 Active
  36. 2025-08-08
    listed $88,000 Active
  37. 2025-08-07
    historical
  38. 2025-08-07
    historical
  39. 2025-07-04
    price $90,000
  40. 2025-07-03
    price $90,000
  41. 2025-07-03
    price $90,000
  42. 2025-06-19
    price $91,000
  43. 2025-06-18
    price $91,000
  44. 2025-06-18
    price $91,000
  45. 2025-05-27
    listed $93,000 Active
  46. 2025-05-27
    listed $93,000 Active
  47. 2008-02-25
    historical
  48. 2006-12-13
    listed $69,500
  49. 2006-12-04
    historical
  50. 2006-12-04
    historical

ⓘ 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
$2,341 · $195/mo
Projected year-2 tax
$2,341 · $195/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 ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$15,739
− Mortgage interest
−$3,977
− Property taxes
−$2,341
− Insurance
−$355
− Repairs & maintenance
−$1,259
− Management
−$1,259
− Depreciation
−$2,065
Taxable income
$4,482
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,076
After-tax cash flow
$4,194/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)
50,117
Household income
$30,680
Rent vs Own
50.7% rent · 49.3% own
Severe rent burden
4144.0

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 (71%)
Race & ethnicity
Black 71% White 16% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Arab 2% Romanian 2% Lithuanian 1%
Foreign-born
11% · Canada
Languages at home
82% English-only · Arabic 11% Spanish 5%

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
▼ -160.81%
Current HPI
168.6843
Rent YoY
▼ -2.30%
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

-9.1% since first listed
40 events — show timeline
  • 2026-05-06 Relisted MiRealSource-MiMLS
  • 2026-05-05 Relisted REALCOMP
  • 2026-05-05 Relisted SW Michigan MLS
  • 2026-04-10 Listing Removed SW Michigan MLS
  • 2026-04-09 Listing Removed MiRealSource-MiMLS
  • 2026-03-16 Listed $75,000 REALCOMP
  • 2026-03-16 Listed $75,000 SW Michigan MLS
  • 2026-03-16 Listed $75,000 MiRealSource-MiMLS
  • 2026-02-21 Listing Removed MiRealSource-MiMLS
  • 2026-02-20 Listing Removed REALCOMP
  • 2025-12-12 Price Changed $75,000 MiRealSource-MiMLS
  • 2025-12-11 Price Changed $75,000 REALCOMP
  • 2025-12-11 Price Changed $75,000 SW Michigan MLS
  • 2025-11-06 Listed $80,000 REALCOMP
  • 2025-11-06 Listed $80,000 MiRealSource-MiMLS
  • 2025-10-22 Listing Removed MiRealSource-MiMLS
  • 2025-10-22 Listing Removed REALCOMP
  • 2025-09-05 Price Changed $84,000 MiRealSource-MiMLS
  • 2025-09-04 Price Changed $84,000 REALCOMP
  • 2025-09-04 Price Changed $84,000 SW Michigan MLS
  • 2025-08-08 Listed $88,000 REALCOMP
  • 2025-08-08 Listed $88,000 MiRealSource-MiMLS
  • 2025-08-07 Listing Removed REALCOMP
  • 2025-08-07 Listing Removed MiRealSource-MiMLS
  • 2025-07-04 Price Changed $90,000 MiRealSource-MiMLS
  • 2025-07-03 Price Changed $90,000 REALCOMP
  • 2025-07-03 Price Changed $90,000 SW Michigan MLS
  • 2025-06-19 Price Changed $91,000 MiRealSource-MiMLS
  • 2025-06-18 Price Changed $91,000 REALCOMP
  • 2025-06-18 Price Changed $91,000 SW Michigan MLS
  • 2025-05-27 Listed $93,000 REALCOMP
  • 2025-05-27 Listed $93,000 MiRealSource-MiMLS
  • 2008-02-25 Listing Removed REALCOMP
  • 2006-12-13 Listed $69,500 REALCOMP
  • 2006-12-04 Listing Removed REALCOMP
  • 2006-12-04 Listing Removed MiRealSource-MiMLS
  • 2006-07-05 Listing Removed REALCOMP
  • 2006-07-05 Listed $82,500 REALCOMP
  • 2006-01-12 Listed $82,500 REALCOMP
  • 2006-01-12 Listed $82,500 MiRealSource-MiMLS

Property tax history

+11.2%/yr

Latest (2025): $2,341 · -10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…