CashFlowRE
Sign in Sign up
15358 Greenfield Rd Duplex
C+ Composite 61.35
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
  • Rent growth +3.9/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$124,900

15358 Greenfield Rd · Detroit, MI 48227
4 bd · 1.5 ba · 1,718 sqft · MultiFamily public records · 33 Days on market
Built 1957 3,920 sqft lot Est $98k · 28% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Two-family flat located on Greenfield in Detroit. This property offers approximately 1,718 total square feet with a traditional upper/lower layout, basement access, and yard space. Convenient location near major roads, shopping, parks, and everyday amenities. This property may work well for a buyer seeking a multi-unit property with flexible use options.

Key facts

  • Basement access
  • Two-family flat
  • Flexible use options

Tags

TWO-FAMILY FLATTRADITIONAL UPPER LOWER LAYOUTBASEMENT ACCESSYARD SPACEMULTI-UNIT PROPERTYFLEXIBLE USE OPTIONS

Property features AI

Finance

  • Other: Lot approx. 0.09 acre (40 x 99.97); Zoned residential; Above-grade finished area: 1,718; Listing broker: Community Choice Realty Inc

Exterior

  • Utilities: Public water; Public sewer; Water and sewer available
  • Home design: Multi-family residential property; Two stories; Brick construction
  • Construction: Brick exterior
  • Exterior features: Paved road access; Pets allowed (contact for details)

Interior

  • Bedrooms: 2-bedroom unit (one unit listed)
  • Bathrooms: 2 full bathrooms; 1 half bathroom; One unit configured with 1 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 × 2-bed/1.2-bath units multifamily listed at $125k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $534/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.5% vs local median 10.1% 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 rising fast (+5.6%/yr); 391 active listings in the ZIP; 29 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).
  • At $2,410/mo this rent would consume 79% of the median local household income ($37k/yr) (locally 2371% 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 $864 of loan paydown is wiped out by about $4k 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 + 5.6% rent growth), your $35k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($121k) 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 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,153 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.93%
Cap rate
16.55%
Cash-on-cash
36.62%
DSCR
2.63
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$97,926
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15461 Prest St 0.10mi 3/2.0 (-1) 1,698 (-1%) 17mo $63,500 $37 72
15064 Sussex St 0.25mi 3/2.0 (-1) 1,642 (-4%) 12mo $93,000 $57 64
15443 Whitcomb St 0.12mi 4/2.5 1,944 (+13%) 7mo $82,000 $42 63
14961 Strathmoor St 0.59mi 4/2.0 1,819 (+6%) 1mo $110,000 $60 60
15065 Forrer St 0.26mi 4/2.0 1,840 (+7%) 23mo $120,000 $65 55
15450 Greenfield Rd 0.09mi 4/3.0 1,876 (+9%) 24mo $120,000 $64 55
14951 Strathmoor St 0.59mi 4/2.0 1,824 (+6%) 7mo $148,000 $81 54
15421 Lauder St 0.35mi 4/2.0 1,824 (+6%) 23mo $29,900 $16 53
15355 Asbury Park Park 0.53mi 3/2.0 (-1) 1,826 (+6%) 9mo $82,500 $45 50

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 · 5.59% rent growth · sell at horizon

5-year hold
IRR
35.3%
Equity multiple
2.55×
Total profit
$54,189
Equity at exit
$18,623
10-year hold
IRR
43.4%
Equity multiple
5.65×
Total profit
$162,664
Equity at exit
$10,799

Cash invested: $34,972 (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 48227

Rents YoY
5.6%
Active inventory
391
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,410 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$130 /mo · $1,557/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$506
Net cashflow
$1,067

Break-even live

Break-even rent $1,059
Max offer price $124,900
Occupancy floor 51%

Sensitivity live

Price -10% $1,138 -5% $1,102 +0% $1,067 +5% $1,032 +10% $996
Rent -10% $877 -5% $972 +0% $1,067 +5% $1,162 +10% $1,258
Rate -1.0pp $1,130 -0.5pp $1,099 base $1,067 +0.5pp $1,035 +1.0pp $1,002

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,410

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
$31,225
Closing costs
$3,747
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15341 Lauder St Detroit, MI 4.0 1.5 1080 $1,475 $1.37 18d 1 0.32mi
14893 Prest St Detroit, MI 3.0 1.0 1100 $1,000 $0.91 16d 1 0.34mi
15752 Rutherford St Detroit, MI 3.0 2.0 1174 $1,386 $1.18 6d 1 0.37mi
15810 Robson St Detroit, MI 3.0 1.0 1142 $1,500 $1.31 25d 1 0.41mi
15332 Saint Marys St Detroit, MI 3.0 1.0 1200 $1,200 $1.00 18d 1 0.42mi
14814 Sussex St Unit 2 Detroit, MI 3.0 1.0 1100 $1,000 $0.91 45d 1 0.44mi
16014 Hackett St Detroit, MI 4.0 2.0 1142 $1,500 $1.31 45d 1 0.46mi
15866 Mansfield St Detroit, MI 3.0 1.0 1324 $1,425 $1.08 25d 1 0.50mi
16151 Robson St Detroit, MI 3.0 1.0 1300 $1,525 $1.17 16d 1 0.53mi
14800 Woodmont Ave Detroit, MI 3.0 2.0 1612 $1,525 $0.95 16d 1 0.63mi
15762 Mark Twain St Detroit, MI 3.0 2.0 1430 $1,250 $0.87 18d 1 0.64mi
15065 Gilchrist St Detroit, MI 3.0 1.0 1100 $1,250 $1.14 45d 1 0.71mi
14504 Saint Marys St Detroit, MI 4.0 1.0 1362 $1,473 $1.08 45d 1 0.72mi
14600 Strathmoor St Detroit, MI 4.0 1.0 1300 $1,450 $1.12 45d 1 0.73mi
14375 Terry St Detroit, MI 3.0 2.0 1300 $1,425 $1.10 45d 1 0.74mi
16210 Ferguson St Detroit, MI 4.0 2.0 1493 $1,750 $1.17 4d 1 0.77mi
16535 Asbury Park Detroit, MI 3.0 1.5 1152 $1,450 $1.26 25d 1 0.79mi
16837 Winthrop St Detroit, MI 5.0 2.0 1500 $2,000 $1.33 21d 1 0.83mi
15387 Lesure St Detroit, MI 3.0 1.0 1064 $1,350 $1.27 13d 1 0.84mi
14590 Ardmore St Detroit, MI 3.0 1.0 1200 $1,195 $1.00 4d 1 0.86mi
14104 Coyle St Detroit, MI 3.0 1.0 1327 $1,350 $1.02 6d 1 0.95mi
16505 Stansbury St Detroit, MI 3.0 1.0 1700 $1,345 $0.79 45d 1 0.98mi
16505 Stansbury St Detroit, MI 3.0 1.0 1100 $1,250 $1.14 12d 1 0.98mi
17165 Prevost St Detroit, MI 3.0 1.0 1060 $2,400 $2.26 3d 1 1.01mi
14284 Cruse St Detroit, MI 3.0 1.0 1121 $1,150 $1.03 18d 1 1.07mi
16876 Harlow Ave Unit (NO) Detroit, MI 3.0 1.0 1250 $1,350 $1.08 45d 1 1.21mi
13279 Coyle St Detroit, MI 3.0 1.0 1444 $1,373 $0.95 45d 1 1.25mi
13331 Strathmoor St Detroit, MI 3.0 1.0 1084 $1,100 $1.01 18d 1 1.29mi
16230 Cheyenne St Detroit, MI 3.0 1.0 1653 $1,450 $0.88 45d 1 1.31mi

Listing history 16 events

  1. 2026-06-19
    status $124,900 Pending 33 DOM
  2. 2026-06-18
    days on market $124,900 Active 33 DOM
  3. 2026-06-17
    days on market $124,900 Active 32 DOM
  4. 2026-06-15
    days on market $124,900 Active 30 DOM
  5. 2026-06-13
    days on market $124,900 Active 28 DOM
  6. 2026-06-13
    days on market $124,900 Active 27 DOM
  7. 2026-06-09
    days on market $124,900 Active 24 DOM
  8. 2026-06-08
    days on market $124,900 Active 23 DOM
  9. 2026-06-07
    days on market $124,900 Active 22 DOM
  10. 2026-06-04
    days on market $124,900 Active 19 DOM
  11. 2026-06-03
    days on market $124,900 Active 18 DOM
  12. 2026-06-02
    days on market $124,900 Active 17 DOM
  13. 2026-06-01
    days on market $124,900 Active 16 DOM
  14. 2026-05-31
    days on market $124,900 Active 15 DOM
  15. 2026-05-13
    listed $124,900 Active
    Show marketing remark (356 chars)

    Two-family flat located on Greenfield in Detroit. This property offers approximately 1,718 total square feet with a traditional upper/lower layout, basement access, and yard space. Convenient location near major roads, shopping, parks, and everyday amenities. This property may work well for a buyer seeking a multi-unit property with flexible use options.

  16. 2026-05-13
    listed $124,900 Active 356-char remark
    Show marketing remark (356 chars)

    Two-family flat located on Greenfield in Detroit. This property offers approximately 1,718 total square feet with a traditional upper/lower layout, basement access, and yard space. Convenient location near major roads, shopping, parks, and everyday amenities. This property may work well for a buyer seeking a multi-unit property with flexible use options.

ⓘ 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
$1,557 · $130/mo
Projected year-2 tax
$1,740 · $145/mo
Expected delta
+$183/yr (+$15/mo · 11.8%)

ⓘ 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
$28,920
− Mortgage interest
−$6,996
− Property taxes
−$1,557
− Insurance
−$624
− Repairs & maintenance
−$2,314
− Management
−$2,314
− Depreciation
−$3,633
Taxable income
$11,481
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,756
After-tax cash flow
$10,050/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)
40,302
Household income
$36,527
Rent vs Own
40.9% rent · 59.1% own
Severe rent burden
2371.0

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 (95%)
Race & ethnicity
Black 95% Two or more races 3% White 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -125.00%
Current HPI
186.4158
Rent YoY
▲ 5.59%
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-13 Listed $124,900 MiRealSource-MiMLS
  • 2026-05-13 Listed $124,900 REALCOMP

Property tax history

-1.3%/yr

Latest (2025): $1,557 · -33.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…