CashFlowRE
Sign in Sign up
15716 Patton St
C- Composite 52.87
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 +25.6/30.0
  • 1% rule +8.8/10.0
  • DSCR +8.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$80,900

15716 Patton St · Detroit, MI 48223
2 bd · 1.0 ba · 789 sqft · SingleFamily public records · 21 Days on market
Built 1943 3,920 sqft lot $103/sqft · 42% above area Est $57k · 42% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent investment opportunity to generate income on day one with this turnkey brick ranch, currently occupied by reliable tenants paying $1,100 per month. Out of respect for the occupants' privacy, please do not disturb the tenants. The property boasts impressive modern updates throughout, featuring a freshly painted interior in a crisp neutral palette, classic crown molding, new stylish flooring, and a beautifully updated kitchen equipped with stark white cabinetry, a dramatic dark marbled countertop, and a contemporary tile backsplash. The single-story layout includes bright living spaces filled with natural light, a well-maintained bathroom preserving vintage charm, and a full basement with a solid foundation providing ample storage and updated mechanicals, including a newer hot water heater. Outside, the home features a classic brick exterior, a secure front entry storm door, and a spacious, shaded backyard perfect for outdoor enjoyment. For investors looking to expand their portfolio, this property can also be conveniently packaged with MLS #20261020569 to maximize your returns.

Key facts

  • Modern updates
  • Turnkey brick ranch
  • Bright living spaces

Tags

TURNKEY BRICK RANCHMODERN UPDATESUPDATED KITCHENBRIGHT LIVING SPACESFULL BASEMENTCLASSIC BRICK EXTERIOR

Property features AI

Finance

  • Financial info: Annual taxes listed (verify current amount separately)

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Brick construction
  • Construction: Brick exterior
  • Exterior features: Lot dimensions approximately 35 x 118; Lot size about 0.09 acre; No pool

Interior

  • Bedrooms: Total of 4 rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Unfinished basement

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 $81k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $81k).
  • Recommended offer: $80k (1.5% 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: 158 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 30% of the median local income ($45k/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 $559 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.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($80k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 7y 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 $38k; list at $81k implies a 113% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,686 (1.5% below list)

Questions for the listing agent

  1. Built in 1943 — 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
1.38%
Cap rate
9.13%
Cash-on-cash
10.13%
DSCR
1.45
GRM
6.0

CMA / ARV

ARV (median comp)
$57,011
List price
$80,900
Delta
49.09%
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
15366 Patton St 0.18mi 3/1.0 (+1) 809 (+2%) 7mo $85,000 $105 76
15363 Plainview Ave 0.42mi 2/1.0 800 (+1%) 5mo $27,000 $34 74
15421 Westbrook St 0.39mi 2/1.0 815 (+3%) 5mo $31,000 $38 72
15703 Fielding St 0.04mi 3/1.0 (+1) 871 (+10%) 9mo $40,000 $46 68
15717 Fielding St 0.03mi 3/1.5 (+1) 867 (+10%) 9mo $95,000 $110 68
15761 Evergreen Rd 0.30mi 2/1.0 704 (-11%) 2mo $85,000 $121 67
16115 Burt Rd 0.31mi 2/1.0 859 (+9%) 5mo $57,000 $66 66
15759 Evergreen Rd 0.30mi 3/1.0 (+1) 704 (-11%) 2mo $85,000 $121 62
15811 Trinity 0.28mi 2/1.0 900 (+14%) 14mo $39,000 $43 52
15355 Plainview Ave 0.42mi 3/1.0 (+1) 869 (+10%) 14mo $49,500 $57 47
16601 Evergreen Rd 0.54mi 2/1.0 872 (+10%) 14mo $43,000 $49 45
15401 Lahser Rd 0.72mi 3/1.0 (+1) 906 (+15%) 13mo $53,000 $58 26

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

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-838
Equity at exit
$12,062
10-year hold
IRR
8.8%
Equity multiple
1.68×
Total profit
$15,345
Equity at exit
$6,995

Cash invested: $22,652 (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 48223

Active inventory
158
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,117 high interval (Pro) →
Mortgage (P&I)
$424
Tax from tax record
$234 /mo · $2,805/yr
Insurance
$34
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$191

Break-even live

Break-even rent $876
Max offer price $80,900
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
$20,225
Closing costs
$2,427
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
15340 Braile St Detroit, MI 3.0 1.0 883 $1,000 $1.13 4d 1 0.24mi
16194 Fielding St Unit 2 Detroit, MI 2.0 1.0 750 $950 $1.27 14d 1 0.30mi
15318 Kentfield St Detroit, MI 3.0 1.5 900 $1,400 $1.56 43d 1 0.33mi
15712 Evergreen Rd Detroit, MI 2.0 1.0 850 $1,050 $1.24 43d 1 0.34mi
15519 Plainview Ave Detroit, MI 3.0 1.0 900 $1,396 $1.55 16d 1 0.39mi
15143 Evergreen Rd Detroit, MI 2.0 1.0 653 $875 $1.34 24d 1 0.47mi
15143 Evergreen Rd Detroit, MI 2.0 1.0 653 $875 $1.34 21d 1 0.47mi
16717 Trinity St Detroit, MI 3.0 1.5 1101 $1,250 $1.14 43d 1 0.53mi
14541 Kentfield St Detroit, MI 3.0 1.0 797 $1,300 $1.63 16d 1 0.78mi
16700 Lahser Rd Apt 18 Detroit, MI 2.0 1.0 750 $900 $1.20 43d 1 0.80mi
16854 Lahser Rd Detroit, MI 1.0 1.0 680 $885 $1.30 12d 1 0.90mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $850 $1.21 43d 2 0.94mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $838 $1.20 24d 2 0.94mi
16885 Lahser Rd Apt 3A Detroit, MI 1.0 1.0 700 $750 $1.07 43d 1 0.94mi
16885 Lahser Rd Unit 1A Detroit, MI 1.0 1.0 650 $750 $1.15 4d 1 0.94mi
17274 Bentler St #46 Detroit, MI 2.0 1.0 700 $850 $1.21 16d 1 0.96mi
17270 Bentler St Detroit, MI 2.0 1.0 650 $850 $1.31 43d 1 0.97mi
19431 Lyndon St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 43d 1 0.99mi
15847 Chatham St Detroit, MI 3.0 1.0 909 $1,325 $1.46 4d 1 1.01mi
14258 Plainview Ave Detroit, MI 3.0 1.0 918 $1,200 $1.31 43d 1 1.06mi
14347 Westwood St Detroit, MI 2.0 1.0 706 $1,200 $1.70 24d 1 1.08mi
21440 Bennett St Detroit, MI 3.0 1.0 1037 $1,394 $1.34 16d 1 1.15mi
22241 Lyndon St Detroit, MI 3.0 1.0 960 $1,100 $1.15 16d 1 1.17mi
18025 Bentler St Detroit, MI 3.0 1.0 728 $1,250 $1.72 24d 1 1.20mi
18134 Vaughan St Detroit, MI 3.0 1.0 1060 $1,150 $1.08 16d 1 1.21mi
21451 Glenco St Detroit, MI 3.0 1.0 1026 $1,400 $1.36 16d 1 1.24mi
18205 Stout St Detroit, MI 3.0 1.0 901 $1,078 $1.20 24d 1 1.25mi
18191 Heyden St Detroit, MI 2.0 1.0 917 $1,100 $1.20 24d 1 1.25mi
17644 Lahser Rd Unit 7 Detroit, MI 1.0 1.0 600 $995 $1.66 24d 1 1.27mi
18274 Fielding St Detroit, MI 2.0 1.0 700 $1,200 $1.71 16d 1 1.31mi
18045 Lahser Rd Detroit, MI 1.0 1.0 670 $960 $1.43 4d 2 1.34mi
21434 Karl St Detroit, MI 2.0 1.0 1000 $1,350 $1.35 43d 1 1.38mi
17654 Sunderland Rd Detroit, MI 3.0 1.0 1100 $1,500 $1.36 43d 1 1.39mi
18437 Trinity St Detroit, MI 3.0 1.0 875 $1,364 $1.56 14d 1 1.40mi
18461 Heyden St Detroit, MI 2.0 1.0 1000 $1,050 $1.05 4d 1 1.41mi
21455 Pickford St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 43d 1 1.42mi
18350 Lahser Rd Detroit, MI 1.0 1.0 600 $950 $1.58 43d 1 1.45mi
13500 Heyden St Detroit, MI 2.0 1.0 850 $1,200 $1.41 43d 1 1.47mi
18400 Lahser Rd Detroit, MI 1.0 1.0 620 $950 $1.53 24d 1 1.48mi
14280 Bramell St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 16d 1 1.49mi

Listing history 45 events

  1. 2026-06-18
    days on market $80,900 Active 21 DOM
  2. 2026-06-17
    days on market $80,900 Active 20 DOM
  3. 2026-06-15
    days on market $80,900 Active 18 DOM
  4. 2026-06-13
    days on market $80,900 Active 16 DOM
  5. 2026-06-13
    pricedays on market $80,900 Active 15 DOM
  6. 2026-06-09
    days on market $85,000 Active 12 DOM
  7. 2026-06-08
    days on market $85,000 Active 11 DOM
  8. 2026-06-07
    days on market $85,000 Active 10 DOM
  9. 2026-06-04
    days on market $85,000 Active 7 DOM
  10. 2026-06-03
    days on market $85,000 Active 6 DOM
  11. 2026-06-02
    days on market $85,000 Active 5 DOM
  12. 2026-06-01
    days on market $85,000 Active 4 DOM
  13. 2026-05-31
    days on market $85,000 Active 3 DOM
  14. 2026-03-30
    listed $85,000 Active 199-char remark
  15. 2026-03-30
    listed $85,000 Active 199-char remark
  16. 2025-09-21
    historical $1,100
  17. 2025-08-21
    price $1,100
  18. 2025-07-20
    price $1,150
  19. 2025-06-13
    listed $1,200
  20. 2025-03-03
    soldstatus $38,000 Closed
  21. 2025-03-03
    soldstatus $38,000 Closed
  22. 2024-12-19
    status Pending
  23. 2024-12-19
    status Pending
  24. 2024-12-17
    status Active
  25. 2024-12-10
    historical Accepting Backup Offers
  26. 2024-12-10
    historical Accepting Backup Offers
  27. 2024-09-30
    price $56,000
  28. 2024-09-30
    price $56,000
  29. 2024-07-11
    listed $58,000 Active
  30. 2024-07-11
    listed $58,000 Active
  31. 2020-09-09
    soldstatus $56,000
  32. 2020-08-14
    soldstatus $35,000 Sold
  33. 2020-08-14
    soldstatus $35,000 Closed
  34. 2020-08-06
    status Pending
  35. 2020-08-06
    status Active
  36. 2020-07-10
    status Pending
  37. 2020-07-10
    status Pending
  38. 2020-06-29
    listed $40,000 Active
  39. 2020-06-29
    listed $40,000 Active
  40. 2019-12-17
    historical
  41. 2019-12-16
    historical
  42. 2019-08-14
    price $35,150
  43. 2019-08-14
    price $35,150
  44. 2019-05-14
    listed $35,250 Active
  45. 2019-05-14
    listed $35,250 Active

ⓘ 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
$2,805 · $234/mo
Projected year-2 tax
$2,805 · $234/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 2/10 Low 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
$13,410
− Mortgage interest
−$4,532
− Property taxes
−$2,805
− Insurance
−$404
− Repairs & maintenance
−$1,073
− Management
−$1,073
− Depreciation
−$2,353
Taxable income
$1,170
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$281
After-tax cash flow
$2,013/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)
22,622
Household income
$44,512
Rent vs Own
43.8% rent · 56.2% own
Severe rent burden
1151.0

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 (86%)
Race & ethnicity
Black 86% White 7% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -303.41%
Current HPI
138.2779
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

Price history

+129.5% since first listed
38 events — show timeline
  • 2026-06-12 Price Changed $80,900 MiRealSource-MiMLS
  • 2026-06-11 Price Changed $80,900 REALCOMP
  • 2026-05-28 Listing Removed REALCOMP
  • 2026-05-28 Listing Removed MiRealSource-MiMLS
  • 2026-05-28 Listed $85,000 REALCOMP
  • 2026-05-28 Listed $85,000 MiRealSource-MiMLS
  • 2026-03-30 Listed $85,000 REALCOMP
  • 2026-03-30 Listed $85,000 MiRealSource-MiMLS
  • 2025-09-21 Rental Removed $1,100 APPFOLIO
  • 2025-08-21 Price Changed $1,100 APPFOLIO
  • 2025-07-20 Price Changed $1,150 APPFOLIO
  • 2025-06-13 Listed for Rent $1,200 APPFOLIO
  • 2025-03-03 Sold (MLS) $38,000 MiRealSource-MiMLS
  • 2025-03-03 Sold (MLS) $38,000 REALCOMP
  • 2024-12-19 Pending MiRealSource-MiMLS
  • 2024-12-19 Pending REALCOMP
  • 2024-12-17 Relisted REALCOMP
  • 2024-12-10 Contingent MiRealSource-MiMLS
  • 2024-12-10 Contingent REALCOMP
  • 2024-09-30 Price Changed $56,000 MiRealSource-MiMLS
  • 2024-09-30 Price Changed $56,000 REALCOMP
  • 2024-07-11 Listed $58,000 MiRealSource-MiMLS
  • 2024-07-11 Listed $58,000 REALCOMP
  • 2020-09-09 Sold (Public Records) $56,000 Public Records
  • 2020-08-14 Sold (MLS) $35,000 MiRealSource-MiMLS
  • 2020-08-14 Sold (MLS) $35,000 REALCOMP
  • 2020-08-06 Pending REALCOMP
  • 2020-08-06 Relisted REALCOMP
  • 2020-07-10 Pending MiRealSource-MiMLS
  • 2020-07-10 Pending REALCOMP
  • 2020-06-29 Listed $40,000 MiRealSource-MiMLS
  • 2020-06-29 Listed $40,000 REALCOMP
  • 2019-12-17 Listing Removed MiRealSource-MiMLS
  • 2019-12-16 Listing Removed REALCOMP
  • 2019-08-14 Price Changed $35,150 MiRealSource-MiMLS
  • 2019-08-14 Price Changed $35,150 REALCOMP
  • 2019-05-14 Listed $35,250 MiRealSource-MiMLS
  • 2019-05-14 Listed $35,250 REALCOMP

Property tax history

+8.3%/yr

Latest (2025): $2,805 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…