0out of 100
Good Deal

10099 Beechdale Avenue, Detroit, MI 48204, USA

Score Breakdown
Value40/40
Cash Flow35/35
Location6/25
$
$37,000
%
$7,400 cash at risk up front
81
10099 Beechdale Avenue, Detroit, MI 48204, USA
2 bd1 ba

Good Deal

81/100

This is an excellent deal — priced below the local market with healthy equity after repairs. The fundamentals line up well across the board.

Highlights
  • 93% below area price per sqft
  • $540k potential equity (803%)
  • $2,010/mo positive cash flow
  • 45.66% cap rate
  • Strong neighborhood (78/100)
Watch-outs
  • No major red flags detected

Price vs. Market

Good
Your offer
$18/sqft
Area avg
$112/sqft
84% below market average
Your offer
$37,000
At market rate
$232,736

ARV Assessment

GoodLive · LLM + comps
ARV Low
$98k
Est. ARV
$126k
ARV High
$154k
Total Investment
$37k
Est. ARV
$126k
Rehab Cost
$4k
Potential Equity
$89k
Comparable Reasoning

The ARV range for the subject property after full renovation is estimated between $98,000 and $154,000 based on high-quality comparables with updated features.

2 more details
Condition Assessment

Property presents in full gut condition. Estimated rehab of $4k covers structural, mechanical, and full interior.

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
12676 Wyoming Ave, Detroit, MI
95% match
$145,000
$112/sqft
12676 Wyoming Ave, Detroit, MI
3 1 1,2960.80 mi
12927 Plymouth Rd, Detroit, MI
80% match
$499,000
$112/sqft
12927 Plymouth Rd, Detroit, MI
11 10 4,4670.58 mi
13000 Plymouth Rd, Detroit, MI
80% match
$176,000
$117/sqft
13000 Plymouth Rd, Detroit, MI
3 3 1,5060.63 mi
12927 Plymouth Rd, Detroit, MI
75% match
$499,000
$112/sqft
12927 Plymouth Rd, Detroit, MI
11 10 4,4670.58 mi
12927 Plymouth Rd, Detroit, MI
75% match
$499,000
$112/sqft
12927 Plymouth Rd, Detroit, MI
11 10 4,4670.58 mi
13000 Plymouth Rd, Detroit, MI
75% match
$176,000
$117/sqft
13000 Plymouth Rd, Detroit, MI
3 3 1,5060.63 mi
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 30 comps
25th pct
$1,200
Median /mo
$1,290
75th pct
$1,400
Monthly Rent
$1,290
Annual Rent
$15k
Rental Yield
41.8%
Cap Rate
23.0%
Market Assessment

Median area rent is $1,290/mo based on 30 comps. Standard deviation $139/mo indicates consistent pricing in the area.

2 more details
Comparable Reasoning

Based on 30 comparable rentals within 10.0 miles of similar houses, monthly rents range from $1,200 (25th percentile) to $1,400 (75th percentile), with a median of $1,290.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 10.0 miles. Standard deviation: $139.

Based on 30 rental comps within 10.0 mi · σ $139
Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.67% 30-yr fixed national average (as of 2026-08-13). Adjust below to match your quote.
Price
$37,000
Loan
$29,600
$7,400
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$190/mo
Estimated Rent$1,290/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return79.71%
Total Payment
$550/mo
Monthly Cash Flow
+$740/mo
Positive cash flow: $740/mo

Neighborhood Profile

Needs WorkLive Data
ETier
Developing Neighborhood23/100
Composite socioeconomic score
Median Income
$33k
Median Home
$54k
Median Rent
$970/mo
Homeownership
52.45%
Vacancy
37.31%
Population
19,723
Score Breakdown
Income & Wealth
14
Housing Market
18
Education
10
Employment
33
Stability
68
Infrastructure
28
Neighborhood data — see the full analysis on Offa

City Population

Needs WorkLive Data
Detroit, MI
10-year population trend
-8.5% / decade
City Population
636,644
Density / sq mi
4,589
Area (sq mi)
139
Within 1 Mile
8,472
1-Mile Density
5,721
Trend Years
2014–2023

Get alerts for deals like this in Detroit

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby