CashFlowRE
Sign in Sign up
6375 Radnor St 🏷️ Likely Rental
B+ Composite 75.14
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$68,000

6375 Radnor St · Detroit, MI 48224
2 bd · 1.0 ba · 801 sqft · SingleFamily public records · 69 Days on market
Built 1939 5,227 sqft lot $85/sqft · 28% below area Est $94k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent opportunity to purchase this two bedroom , one bathroom home in Detroit's 48224 zip code! The property is currently tenant occupied and rented for 1100/M.

Key facts

  • 5,227 sq ft lot
  • 2 garage spots
  • Built 1939

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $68,000 price doesn't fit this home's estimated sale value (~$94,177) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $68k.

Deal economics

  • At list price, monthly cash flow is $482 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $68k).
  • Recommended offer: $64k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% vs local median 10.2% 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 flat; 484 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 33% 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 $470 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 + 0.7% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 30y 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 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,920 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 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 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.83%
Cap rate
14.80%
Cash-on-cash
30.38%
DSCR
2.35
GRM
4.6

CMA / ARV

ARV (median comp)
$94,177
List price
$68,000
Delta
-27.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6156 Lodewyck St 0.16mi 3/1.0 (+1) 900 (+12%) 1mo $51,000 $57 66
5955 Guilford St 0.55mi 3/1.0 (+1) 802 (+0%) 6mo $43,000 $54 64
20515 Moross Rd 0.46mi 2/1.0 844 (+5%) 6mo $55,000 $65 64
6015 Hereford St 0.36mi 2/1.0 886 (+11%) 7mo $85,000 $96 60
10704 Duprey St 0.51mi 3/1.0 (+1) 845 (+6%) 6mo $104,000 $123 58
5243 Neff Ave 0.74mi 2/1.0 816 (+2%) 7mo $85,000 $104 57
6183 Woodhall St 0.44mi 3/1.0 (+1) 720 (-10%) 1mo $32,000 $44 56
5203 Marseilles St 0.70mi 3/1.0 (+1) 816 (+2%) 7mo $77,500 $95 53
11035 Worden St 0.72mi 3/1.0 (+1) 834 (+4%) 3mo $55,000 $66 52
5298 Neff Ave 0.69mi 2/1.0 720 (-10%) 2mo $46,000 $64 50
5290 University Pl 0.63mi 2/1.0 721 (-10%) 5mo $60,000 $83 49
5251 Neff Ave 0.73mi 2/1.0 720 (-10%) 2mo $46,000 $64 47

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 · 0.73% rent growth · sell at horizon

5-year hold
IRR
22.4%
Equity multiple
1.89×
Total profit
$16,938
Equity at exit
$10,139
10-year hold
IRR
28.8%
Equity multiple
3.29×
Total profit
$43,533
Equity at exit
$5,879

Cash invested: $19,040 (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 48224

Rents YoY
0.7%
Active inventory
484
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,245 high interval (Pro) →
Mortgage (P&I)
$357
Tax from tax record
$116 /mo · $1,398/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$482

Break-even live

Break-even rent $635
Max offer price $68,000
Occupancy floor 56%

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
$17,000
Closing costs
$2,040
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
6301 Lodewyck St Detroit, MI 3.0 1.0 1084 $1,300 $1.20 13d 1 0.13mi
17720 Chester St Detroit, MI 2.0 1.0 986 $1,250 $1.27 44d 1 0.18mi
17710 Chester St Detroit, MI 2.0 1.0 984 $1,250 $1.27 44d 1 0.19mi
6175 Marseilles St Detroit, MI 3.0 1.0 1100 $1,100 $1.00 44d 1 0.20mi
21301 Kingsville St Apt 108 Harper Woods, MI 1.0 1.0 700 $900 $1.29 4d 1 0.29mi
19203 Edgefield St Harper Woods, MI 2.0 1.0 1100 $1,100 $1.00 24d 1 0.30mi
21401 Kingsville St Harper Woods, MI 2.0 1.0 944 $1,200 $1.27 24d 1 0.30mi
5915 Farmbrook St Detroit, MI 3.0 1.5 1000 $1,250 $1.25 24d 1 0.32mi
6325 Neff Ave Detroit, MI 3.0 1.0 1000 $1,500 $1.50 3d 1 0.37mi
6181 Neff Ave Detroit, MI 3.0 1.0 1102 $1,299 $1.18 18d 1 0.39mi
10542 Lanark St Detroit, MI 3.0 1.0 1023 $1,250 $1.22 44d 1 0.44mi
5786 Neff Ave Detroit, MI 3.0 1.5 1100 $1,225 $1.11 17d 1 0.50mi
6304 Bluehill St Detroit, MI 3.0 1.0 1088 $1,500 $1.38 44d 1 0.51mi
5955 Guilford St Detroit, MI 3.0 1.0 802 $1,400 $1.75 17d 1 0.56mi
22144 Moross Rd Grosse Pointe, MI 2.0 1.0 819 $1,350 $1.65 3d 1 0.63mi
22144 Moross Rd Grosse Pointe, MI 2.0 1.0 819 $1,350 $1.65 18d 1 0.63mi
22148 Moross Rd Grosse Pointe, MI 2.0 1.0 819 $1,250 $1.53 17d 1 0.64mi
22148 Moross Rd Grosse Pointe, MI 2.0 1.0 819 $1,250 $1.53 3d 1 0.64mi
10985 Peerless St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 5d 1 0.65mi
19982 McCormick St Detroit, MI 3.0 1.0 866 $1,200 $1.39 4d 1 0.75mi
10692 Meuse St Detroit, MI 3.0 1.0 955 $1,250 $1.31 13d 1 0.77mi
10370 Britain St Detroit, MI 3.0 1.0 1100 $1,100 $1.00 44d 1 0.81mi
10400 Britain St Detroit, MI 3.0 1.0 890 $1,100 $1.24 44d 1 0.83mi
16927 Chandler Park Dr Unit 3_ Detroit, MI 1.0 1.0 600 $900 $1.50 15d 1 0.84mi
10177 Boleyn St Detroit, MI 3.0 1.0 767 $1,250 $1.63 44d 1 0.90mi
10037 Grayton St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 4d 1 0.91mi
5783 Yorkshire Rd Detroit, MI 2.0 1.0 1040 $1,200 $1.15 44d 1 0.96mi
19639 Moross Rd Unit 1 Detroit, MI 2.0 1.0 900 $1,100 $1.22 44d 1 0.96mi
19661 Kenosha St Harper Woods, MI 3.0 2.0 1000 $1,400 $1.40 24d 1 1.00mi
9140 Whittier Ave Unit 1 Detroit, MI 1.0 1.0 550 $700 $1.27 44d 1 1.06mi
19442 Kingsville St Harper Woods, MI 3.0 1.0 1000 $1,500 $1.50 17d 1 1.07mi
11529 Roxbury St Detroit, MI 2.0 1.0 720 $1,200 $1.67 13d 1 1.10mi
4865 Cadieux Rd Unit 11 Detroit, MI 2.0 1.0 630 $1,200 $1.90 44d 1 1.11mi
4837 Cadieux Rd Unit 9 Detroit, MI 2.0 1.0 650 $1,200 $1.85 44d 1 1.13mi
4811 Cadieux Rd Unit 11 Detroit, MI 2.0 1.0 663 $1,200 $1.81 22d 1 1.14mi
4811 Cadieux Rd Unit 2 Detroit, MI 1.0 1.0 600 $950 $1.58 44d 1 1.14mi
4811 Cadieux Rd Unit 10 Detroit, MI 2.0 1.0 663 $1,200 $1.81 44d 1 1.14mi
17137 Ontario St Unit 1 Detroit, MI 2.0 1.0 982 $1,123 $1.14 24d 1 1.15mi
11235 Roxbury St Detroit, MI 3.0 1.0 1062 $1,325 $1.25 17d 1 1.18mi
11776 Rossiter St Detroit, MI 3.0 1.0 964 $1,150 $1.19 11d 1 1.18mi

Listing history 49 events

  1. 2026-06-18
    days on market $68,000 Active 69 DOM
  2. 2026-06-17
    days on market $68,000 Active 68 DOM
  3. 2026-06-15
    days on market $68,000 Active 66 DOM
  4. 2026-06-13
    days on market $68,000 Active 64 DOM
  5. 2026-06-13
    days on market $68,000 Active 63 DOM
  6. 2026-06-09
    days on market $68,000 Active 60 DOM
  7. 2026-06-08
    days on market $68,000 Active 59 DOM
  8. 2026-06-07
    days on market $68,000 Active 58 DOM
  9. 2026-06-04
    days on market $68,000 Active 55 DOM
  10. 2026-06-03
    days on market $68,000 Active 54 DOM
  11. 2026-06-02
    days on market $68,000 Active 53 DOM
  12. 2026-06-01
    days on market $68,000 Active 52 DOM
  13. 2026-05-31
    days on market $68,000 Active 51 DOM
  14. 2026-04-10
    listed $68,000 Active 164-char remark
    Show marketing remark (164 chars)

    Excellent opportunity to purchase this two bedroom , one bathroom home in Detroit's 48224 zip code! The property is currently tenant occupied and rented for 1100/M.

  15. 2026-04-10
    listed $68,000 Active 164-char remark
    Show marketing remark (164 chars)

    Excellent opportunity to purchase this two bedroom , one bathroom home in Detroit's 48224 zip code! The property is currently tenant occupied and rented for 1100/M.

  16. 2023-09-28
    historical
  17. 2023-09-28
    historical
  18. 2023-09-07
    soldstatus $79,900
  19. 2023-07-08
    listed $79,900 Active
  20. 2023-07-08
    listed $79,900 Active
  21. 2023-07-07
    historical
  22. 2023-07-07
    historical
  23. 2021-02-18
    soldstatus $35,900 Sold
  24. 2021-02-18
    soldstatus $35,900 Closed
  25. 2021-02-15
    status Pending
  26. 2021-02-15
    status Pending
  27. 2021-02-08
    historical Accepting Backup Offers
  28. 2021-02-08
    historical Accepting Backup Offers
  29. 2021-02-04
    status Active
  30. 2021-02-04
    status Active
  31. 2021-02-04
    historical Accepting Backup Offers
  32. 2021-02-03
    historical Accepting Backup Offers
  33. 2021-02-02
    status Active
  34. 2021-02-02
    status Active
  35. 2021-02-01
    historical Accepting Backup Offers
  36. 2021-02-01
    historical Accepting Backup Offers
  37. 2021-01-25
    price $35,900
  38. 2021-01-25
    price $35,900
  39. 2021-01-24
    listed $40,000 Active
  40. 2021-01-24
    listed $40,000 Active
  41. 2008-08-05
    soldstatus $10,500
  42. 2008-08-05
    soldstatus $10,500
  43. 2008-05-14
    historical
  44. 2008-04-29
    listed $9,900
  45. 2008-04-29
    listed $9,900
  46. 1996-11-04
    soldstatus $43,500
  47. 1996-09-18
    soldstatus $43,500
  48. 1996-06-26
    historical
  49. 1996-06-12
    listed $45,000

ⓘ 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
$1,398 · $116/mo
Projected year-2 tax
$1,398 · $116/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
$14,938
− Mortgage interest
−$3,809
− Property taxes
−$1,398
− Insurance
−$340
− Repairs & maintenance
−$1,195
− Management
−$1,195
− Depreciation
−$1,978
Taxable income
$5,023
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,205
After-tax cash flow
$4,579/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)
39,668
Household income
$44,856
Rent vs Own
44.1% rent · 55.9% own
Severe rent burden
2515.0

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 (88%)
Race & ethnicity
Black 88% White 8% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Iranian 1% Romanian 1% Lithuanian 1%
Foreign-born
1%
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
▼ -226.38%
Current HPI
161.886
Rent YoY
▲ 0.73%
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

+51.1% since first listed
36 events — show timeline
  • 2026-04-10 Listed $68,000 REALCOMP
  • 2026-04-10 Listed $68,000 MiRealSource-MiMLS
  • 2023-09-28 Listing Removed MiRealSource-MiMLS
  • 2023-09-28 Listing Removed REALCOMP
  • 2023-09-07 Sold (Public Records) $79,900 Public Records
  • 2023-07-08 Listed $79,900 MiRealSource-MiMLS
  • 2023-07-08 Listed $79,900 REALCOMP
  • 2023-07-07 Coming Soon REALCOMP
  • 2023-07-07 Coming Soon MiRealSource-MiMLS
  • 2021-02-18 Sold (MLS) $35,900 MiRealSource-MiMLS
  • 2021-02-18 Sold (MLS) $35,900 REALCOMP
  • 2021-02-15 Pending MiRealSource-MiMLS
  • 2021-02-15 Pending REALCOMP
  • 2021-02-08 Contingent MiRealSource-MiMLS
  • 2021-02-08 Contingent REALCOMP
  • 2021-02-04 Relisted MiRealSource-MiMLS
  • 2021-02-04 Relisted REALCOMP
  • 2021-02-04 Contingent MiRealSource-MiMLS
  • 2021-02-03 Contingent REALCOMP
  • 2021-02-02 Relisted MiRealSource-MiMLS
  • 2021-02-02 Relisted REALCOMP
  • 2021-02-01 Contingent MiRealSource-MiMLS
  • 2021-02-01 Contingent REALCOMP
  • 2021-01-25 Price Changed $35,900 MiRealSource-MiMLS
  • 2021-01-25 Price Changed $35,900 REALCOMP
  • 2021-01-24 Listed $40,000 MiRealSource-MiMLS
  • 2021-01-24 Listed $40,000 REALCOMP
  • 2008-08-05 Sold (MLS) $10,500 MiRealSource-MiMLS
  • 2008-08-05 Sold (MLS) $10,500 REALCOMP
  • 2008-05-14 Listing Removed MiRealSource-MiMLS
  • 2008-04-29 Listed $9,900 MiRealSource-MiMLS
  • 2008-04-29 Listed $9,900 REALCOMP
  • 1996-11-04 Sold (Public Records) $43,500 Public Records
  • 1996-09-18 Sold (MLS) $43,500 MiRealSource-MiMLS
  • 1996-06-26 Listing Removed MiRealSource-MiMLS
  • 1996-06-12 Listed $45,000 MiRealSource-MiMLS

Property tax history

+0.6%/yr

Latest (2025): $1,398 · -56.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…