CashFlowRE
Sign in Sign up
17730 Five Points Street St
C+ Composite 64.88
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.1/10.0
  • 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

$109,900

17730 Five Points Street St · Detroit, MI 48240
3 bd · 1.0 ba · 1,035 sqft · SingleFamily public records · 146 Days on market
Built 1953 6,970 sqft lot Est $146k · 25% under ↓ 8% since listing

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

Listing remarks MLS

Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

Key facts

  • 6,970 sq ft lot
  • 2 garage spots
  • Built 1953

Property features AI

Exterior

  • Parking: Detached garage; Driveway; Garage faces front; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One-and-a-half story; Ground-level entry; Aluminum siding exterior
  • Construction: Aluminum siding
  • Exterior features: Covered porch; Fenced backyard

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Unfinished basement; 6 total rooms

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 $110k.

Deal economics

  • At list price, monthly cash flow is $253 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% 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: 86 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k 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 146 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — 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
1.11%
Cap rate
9.06%
Cash-on-cash
9.87%
DSCR
1.44
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$145,935
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17395 Winston St 0.23mi 3/1.0 1,007 (-3%) 6mo $121,000 $120 79
18614 Winston St 0.33mi 3/1.0 1,064 (+3%) 5mo $110,000 $103 76
17630 Brady 0.12mi 3/1.0 916 (-12%) 1mo $164,000 $179 74
18490 Sumner 0.41mi 3/1.0 980 (-5%) 0mo $145,000 $148 72
17377 Glenmore St 0.53mi 3/1.0 1,050 (+1%) 4mo $222,000 $211 70
17324 Salem St 0.28mi 2/1.0 (-1) 954 (-8%) 2mo $74,900 $79 67
18810 Olympia 0.58mi 3/1.0 1,002 (-3%) 3mo $185,000 $185 65
18682 Sumner 0.49mi 3/1.0 969 (-6%) 2mo $137,000 $141 65
18458 Lennane 0.35mi 3/1.0 1,168 (+13%) 3mo $140,900 $121 60
16841 Winston St 0.60mi 3/1.0 954 (-8%) 4mo $95,500 $100 56
18435 Glenmore 0.52mi 3/1.0 924 (-11%) 5mo $170,000 $184 54
17697 Norborne 0.67mi 4/1.0 (+1) 1,134 (+10%) 4mo $134,500 $119 44

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
-1.5%
Equity multiple
0.94×
Total profit
$-1,696
Equity at exit
$16,386
10-year hold
IRR
8.2%
Equity multiple
1.63×
Total profit
$19,241
Equity at exit
$9,502

Cash invested: $30,772 (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 48240

Active inventory
86
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,223 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$91 /mo · $1,087/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$253

Break-even live

Break-even rent $902
Max offer price $109,900
Occupancy floor 74%

Sensitivity live

Price -10% $315 -5% $284 +0% $253 +5% $222 +10% $191
Rent -10% $157 -5% $205 +0% $253 +5% $301 +10% $350
Rate -1.0pp $308 -0.5pp $281 base $253 +0.5pp $225 +1.0pp $196

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
$27,475
Closing costs
$3,297
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17324 Salem St Detroit, MI 2.0 1.0 989 $1,200 $1.21 24d 1 0.27mi
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 44d 1 0.36mi
18732 Salem Unit 2 Detroit, MI 2.0 1.0 925 $1,050 $1.14 13d 1 0.41mi
16896 Salem St Detroit, MI 3.0 1.0 1150 $1,300 $1.13 44d 1 0.54mi
16800 Wormer St Detroit, MI 3.0 1.0 912 $1,250 $1.37 18d 1 0.70mi
25822 W 6 Mile Rd Redford Township, MI 2.0 2.0 1100 $1,100 $1.00 24d 1 0.72mi
16581 Wormer St Detroit, MI 2.0 1.0 720 $1,100 $1.53 44d 1 0.78mi
16800 Telegraph Rd Detroit, MI 2.0 1.0 775 $875 $1.13 44d 1 0.79mi
19250 Telegraph Rd Unit O7 Detroit, MI 2.0 1.0 820 $975 $1.19 24d 1 0.81mi
19248 Telegraph Rd Unit P7 Detroit, MI 2.0 1.0 820 $975 $1.19 24d 1 0.82mi
19264 Telegraph Rd Unit G7 Detroit, MI 2.0 1.0 820 $975 $1.19 44d 1 0.84mi
19276 Telegraph Rd Detroit, MI 2.0 1.0 820 $975 $1.19 44d 1 0.84mi
16207 Woodbine St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 5d 1 0.93mi
19301 Shiawassee Dr Detroit, MI 1.0–2.0 1.0 740 $1,150 $1.55 44d 2 1.00mi
16131 Dale St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 18d 1 1.04mi
17355 McIntyre St Detroit, MI 3.0 1.0 1500 $1,250 $0.83 44d 1 1.10mi
26539 Clarita Redford, MI 3.0 1.5 931 $1,875 $2.01 24d 1 1.10mi
17328 McIntyre St Unit 2 Detroit, MI 3.0 1.0 1200 $1,250 $1.04 44d 1 1.12mi
19800 Telegraph Rd Detroit, MI 2.0 1.0 855 $1,020 $1.19 44d 1 1.14mi
22570 Seven Mile W Detroit, MI 2.0 1.0 890 $875 $0.98 44d 1 1.19mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 11d 1 1.24mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 5d 1 1.24mi
15490 Dixie Redford, MI 3.0 1.0 912 $1,600 $1.75 5d 1 1.27mi
20410 Five Points St Redford, MI 3.0 1.0 950 $1,600 $1.68 5d 1 1.30mi
22649 Frisbee St Detroit, MI 3.0 1.0 1100 $1,495 $1.36 44d 1 1.37mi
19800 Berg Rd Detroit, MI 3.0 1.0 1000 $1,550 $1.55 17d 1 1.37mi

Listing history 18 events

  1. 2026-05-19
    status Pending 307-char remark
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  2. 2026-05-19
    status Pending
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  3. 2026-05-16
    status Active 307-char remark
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  4. 2026-05-16
    status Active
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  5. 2026-04-03
    status Pending 307-char remark
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  6. 2026-04-03
    status Pending
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  7. 2026-02-20
    price $109,900 307-char remark
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  8. 2026-02-20
    price $109,900
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  9. 2025-12-13
    status Active 307-char remark
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  10. 2025-12-13
    status Active
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  11. 2025-11-16
    historical Accepting Backup Offers 307-char remark
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  12. 2025-11-16
    historical Active Under Contract
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  13. 2025-11-11
    listed $119,900 Active 307-char remark
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  14. 2025-11-11
    listed $119,900 Active
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  15. 2025-11-11
    historical
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  16. 2025-11-11
    historical
    Show marketing remark (307 chars)

    Redford Border and Zip Code, Nice 3 Bedroom Starter , Full Basement, Updated Electrical, Furnace and Central Air, Newer Windows, Spacious Back Yard with 2 Care Garage. Immediate Occupancy. Consider Utilizing a Down payment Assistance Program. Contingent upon receiving the mutual release from current buyer.

  17. 2025-11-08
    listed $120,000 Active
  18. 2025-11-08
    listed $120,000 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
$1,087 · $91/mo
Projected year-2 tax
$1,390 · $116/mo
Expected delta
+$303/yr (+$25/mo · 27.8%)

ⓘ 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 · 3 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
$14,671
− Mortgage interest
−$6,156
− Property taxes
−$1,087
− Insurance
−$550
− Repairs & maintenance
−$1,174
− Management
−$1,174
− Depreciation
−$3,197
Taxable income
$1,334
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$320
After-tax cash flow
$2,717/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
City population
36,976
Population (ZIP)
17,097

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 45% Black 40% Two or more races 10% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5% Chinese 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
▼ -177.98%
Current HPI
236.2958
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-8.4% since first listed
18 events — show timeline
  • 2026-05-19 Pending MiRealSource-MiMLS
  • 2026-05-19 Pending REALCOMP
  • 2026-05-16 Relisted MiRealSource-MiMLS
  • 2026-05-16 Relisted REALCOMP
  • 2026-04-03 Pending MiRealSource-MiMLS
  • 2026-04-03 Pending REALCOMP
  • 2026-02-20 Price Changed $109,900 MiRealSource-MiMLS
  • 2026-02-20 Price Changed $109,900 REALCOMP
  • 2025-12-13 Relisted MiRealSource-MiMLS
  • 2025-12-13 Relisted REALCOMP
  • 2025-11-16 Contingent MiRealSource-MiMLS
  • 2025-11-16 Contingent REALCOMP
  • 2025-11-11 Listing Removed MiRealSource-MiMLS
  • 2025-11-11 Listing Removed REALCOMP
  • 2025-11-11 Listed $119,900 REALCOMP
  • 2025-11-11 Listed $119,900 MiRealSource-MiMLS
  • 2025-11-08 Listed $120,000 MiRealSource-MiMLS
  • 2025-11-08 Listed $120,000 REALCOMP

Property tax history

-4.1%/yr

Latest (2025): $1,087 · -38.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…