4848 Seminole St · Detroit, MI
Flood risk 3/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.2%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 3/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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 +9.3/15.0
- Livability +3.7/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
- Appreciation +0.0/10.0
$65,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Investor Special! Detroit 2-bedroom, 2-bath bungalow ready for your vision. Great potential with cash-only terms. Conveniently located close to freeways and just minutes from downtown - bring your ideas and make this your next profitable project. BATVAI
Key facts
- 3,049 sq ft lot
- Built 1915
- Listed 11 days
Property features AI
Exterior
- Parking: No garage
- Utilities: Public water; Public sewer
- Home design: Single-family residence; One and one-half story; Ground-level entry with steps
- Construction: Brick and vinyl siding exterior; Block foundation
- Exterior features: Paved road access; Lot approximately 30 x 110 (0.07 acres)
Interior
- Bathrooms: Two full bathrooms
- Heating & cooling: Forced air heating (natural gas); No central cooling
- Interior features: Unfinished basement; Six total rooms
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $65k.
Deal economics
- At list price, monthly cash flow is $402 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $65k).
- 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: 300 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 39% of the median local income ($34k/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 $449 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 + 3.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
- 8 sale attempts since 9y 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.
Risks & watch-outs
- Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.70% ✓
- Cap rate
- 13.71%
- Cash-on-cash
- 26.49%
- DSCR
- 2.18
- GRM
- 4.9
CMA / ARV
- ARV (on-the-fly)
- $67,669
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 5171 Burns St | 0.24mi | 3/1.0 (+1) | 1,425 (+3%) | 3mo | $20,000 | $14 | 76 |
| 5239 Crane St | 0.33mi | 3/1.0 (+1) | 1,404 (+2%) | 4mo | $24,500 | $17 | 73 |
| 5115 Seyburn St | 0.29mi | 3/1.0 (+1) | 1,400 (+1%) | 8mo | $15,000 | $11 | 73 |
| 5014 Townsend St | 0.35mi | 3/1.0 (+1) | 1,388 (+0%) | 8mo | $10,000 | $7 | 72 |
| 4481 Seminole St | 0.22mi | 3/1.5 (+1) | 1,426 (+3%) | 8mo | $77,000 | $54 | 70 |
| 3739 Van Dyke St | 0.58mi | 3/1.0 (+1) | 1,361 (-1%) | 3mo | $60,000 | $44 | 63 |
| 3508 Parker St | 0.74mi | 3/2.5 (+1) | 1,400 (+1%) | 3mo | $266,300 | $190 | 50 |
| 3872 Fischer St | 0.56mi | 3/1.0 (+1) | 1,288 (-7%) | 9mo | $62,500 | $49 | 50 |
| 3982 Townsend St | 0.56mi | 3/1.0 (+1) | 1,428 (+3%) | 17mo | $79,460 | $56 | 49 |
| 4533 Mcclellan St | 0.57mi | 3/1.0 (+1) | 1,194 (-14%) | 7mo | $86,000 | $72 | 40 |
| 3773 Burns St | 0.63mi | 3/1.5 (+1) | 1,456 (+5%) | 18mo | $220,000 | $151 | 40 |
| 6015 Seminole St | 0.70mi | 3/1.5 (+1) | 1,492 (+8%) | 17mo | $32,000 | $21 | 33 |
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 · 3.0% rent growth · sell at horizon
- IRR
- 20.3%
- Equity multiple
- 1.83×
- Total profit
- $15,080
- Equity at exit
- $9,692
- IRR
- 28.6%
- Equity multiple
- 3.54×
- Total profit
- $46,192
- Equity at exit
- $5,620
Cash invested: $18,200 (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
ZIP-level market 48214
- Active inventory
- 300
- Price-to-rent
- 4.9×
Monthly cashflow live
- Estimated rent
- $1,102 high interval (Pro) →
- Mortgage (P&I)
- −$341
- Tax from tax record
- −$101 /mo · $1,211/yr
- Insurance
- −$27
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$231
- Net cashflow
- $402
Break-even live
Sensitivity live
| Price | -10% $438 | -5% $420 | +0% $402 | +5% $383 | +10% $365 |
|---|---|---|---|---|---|
| Rent | -10% $315 | -5% $358 | +0% $402 | +5% $445 | +10% $489 |
| Rate | -1.0pp $434 | -0.5pp $418 | base $402 | +0.5pp $385 | +1.0pp $368 |
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
- $16,250
- Closing costs
- $1,950
- 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 24 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4811 Seyburn St Detroit, MI | 3.0 | 1.0 | 1196 | $1,037 | $0.87 | 18d | 1 | 0.27mi |
| 5380 Maxwell St Unit 5380 Detroit, MI | 2.0 | 1.0 | 1100 | $900 | $0.82 | 19d | 1 | 0.31mi |
| 5858 Seneca St Detroit, MI | 3.0 | 1.0 | 1348 | $999 | $0.74 | 19d | 1 | 0.57mi |
| 5342 Cooper St Detroit, MI | 3.0 | 1.0 | 1125 | $1,200 | $1.07 | 25d | 1 | 0.67mi |
| 3475 Crane St Detroit, MI | 3.0 | 1.5 | 1000 | $1,338 | $1.34 | 45d | 1 | 0.80mi |
| 4190 Hurlbut St Unit 2 Detroit, MI | 2.0 | 1.0 | 900 | $945 | $1.05 | 16d | 1 | 0.88mi |
| 3460 Field St Detroit, MI | 2.0 | 1.0 | 1000 | $1,260 | $1.26 | 6d | 1 | 0.91mi |
| 2972 Field St Detroit, MI | 3.0 | 1.0 | 1225 | $1,395 | $1.14 | 18d | 1 | 1.05mi |
| 3954 Saint Clair St Unit 2 Detroit, MI | 1.0 | 1.0 | 1080 | $650 | $0.60 | 12d | 1 | 1.05mi |
| 3501 Garland St Detroit, MI | 2.0 | 1.0 | 1000 | $900 | $0.90 | 25d | 1 | 1.15mi |
| 3495 Garland St Detroit, MI | 2.0 | 1.0 | 1100 | $900 | $0.82 | 45d | 1 | 1.15mi |
| 9354 Bessemore St Detroit, MI | 3.0 | 1.0 | 1125 | $1,294 | $1.15 | 18d | 1 | 1.18mi |
| 3032 Hurlbut St Unit 1 Detroit, MI | 2.0 | 1.0 | 950 | $900 | $0.95 | 5d | 1 | 1.18mi |
| 2282 Belvidere St Unit 102 Detroit, MI | 2.0 | 2.0 | 1000 | $1,250 | $1.25 | 45d | 1 | 1.26mi |
| 5045 Fairview St Detroit, MI | 3.0 | 1.0 | 1303 | $1,200 | $0.92 | 45d | 1 | 1.27mi |
| 8215 Badger St Detroit, MI | 2.0 | 1.0 | 1000 | $1,200 | $1.20 | 0d | 1 | 1.31mi |
| 2544 Cadillac Blvd Unit 2 Detroit, MI | 2.0 | 1.0 | 973 | $825 | $0.85 | 25d | 1 | 1.33mi |
| 8001 Kercheval Ave Detroit, MI | 1.0–2.0 | 1.0–2.0 | 984 | $2,270 | $2.31 | 0d | 3 | 1.34mi |
| 3755 Ellery St Unit 1 Detroit, MI | 2.0 | 1.0 | 915 | $1,200 | $1.31 | 25d | 1 | 1.34mi |
| 4055 Beniteau St Detroit, MI | 2.0 | 1.0 | 1000 | $900 | $0.90 | 18d | 1 | 1.41mi |
| 9142 Isham Detroit, MI | 3.0 | 1.0 | 1000 | $1,344 | $1.34 | 18d | 1 | 1.42mi |
| 3937 Beniteau St Detroit, MI | 2.0 | 1.0 | 900 | $950 | $1.06 | 16d | 1 | 1.44mi |
| 7410 Kercheval Ave Unit 212 Detroit, MI | 2.0 | 2.0 | 1017 | $1,950 | $1.92 | 45d | 1 | 1.44mi |
| 3937 Beniteau St Unit 1 Detroit, MI | 2.0 | 1.0 | 1250 | $900 | $0.72 | 45d | 1 | 1.44mi |
Listing history 8 events
-
2026-06-21days on market $65,000 Active 11 DOM
-
2026-06-18days on market $65,000 Active 8 DOM
-
2026-06-17days on market $65,000 Active 7 DOM
-
2026-06-16days on market $65,000 Active 6 DOM
-
2026-06-15days on market $65,000 Active 5 DOM
-
2026-06-13days on market $65,000 Active 3 DOM
-
2026-06-13remarks 253-char remark
-
2026-06-13$65,000 Active 2 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
- $1,211 · $101/mo
- Projected year-2 tax
- $1,211 · $101/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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 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
- $13,224
- − Mortgage interest
- −$3,641
- − Property taxes
- −$1,211
- − Insurance
- −$325
- − Repairs & maintenance
- −$1,058
- − Management
- −$1,058
- − Depreciation
- −$1,891
- Taxable income
- $4,040
- Est. tax owed @ 24.0%
- −$970
- After-tax cash flow
- $3,851/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
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)
- 18,595
- Household income
- $33,544
- Rent vs Own
- Severe rent burden
- 1364.0
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 (79%)
- Race & ethnicity
- Black 79% White 16% Two or more races 4%
- Common ancestry
- Romanian 1% Iranian 1% Lithuanian 1%
- Foreign-born
- 3% · Canada, Jamaica
- 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
- ▼ -367.43%
- Current HPI
- 102.0969
- Rent YoY
- —
- 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 |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+116.7% since first listed20 events — show timeline
- 2026-06-05 Listed $65,000 REALCOMP
- 2026-06-05 Listed $65,000 MiRealSource-MiMLS
- 2026-02-26 Listing Removed — MiRealSource-MiMLS
- 2025-11-19 Relisted — MiRealSource-MiMLS
- 2025-11-19 Relisted — REALCOMP
- 2025-11-10 Pending — MiRealSource-MiMLS
- 2025-11-10 Pending — REALCOMP
- 2025-11-10 Listing Removed — REALCOMP
- 2025-10-09 Price Changed $70,000 MiRealSource-MiMLS
- 2025-10-09 Price Changed $70,000 REALCOMP
- 2025-09-10 Listed $74,999 REALCOMP
- 2025-09-10 Listed $74,999 MiRealSource-MiMLS
- 2017-09-29 Listing Removed — REALCOMP
- 2017-09-29 Listing Removed — MiRealSource-MiMLS
- 2017-09-04 Price Changed $20,000 MiRealSource-MiMLS
- 2017-09-03 Price Changed $20,000 REALCOMP
- 2017-08-10 Price Changed $25,000 MiRealSource-MiMLS
- 2017-08-09 Price Changed $25,000 REALCOMP
- 2017-06-13 Listed $30,000 MiRealSource-MiMLS
- 2017-06-11 Listed $30,000 REALCOMP
Property tax history
+2.6%/yrLatest (2025): $1,211 · +1.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…