CashFlowRE
Sign in Sign up
8493 Jewett Ave
C- Composite 53.22
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 +20.7/30.0
  • ARV discount +8.4/15.0
  • 1% rule +7.0/10.0
  • DSCR +6.6/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$122,900

8493 Jewett Ave · Warren, MI 48089
4 bd · 1.0 ba · 1,180 sqft · SingleFamily public records · 108 Days on market
Built 1948 5,663 sqft lot $104/sqft · at area comps Est $125k · at est.

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

Listing remarks MLS

Clean and move in ready with almost 1200 sq ft of living space! This cute 4 bed bungalow feature a newer roof, furnace and hot water tank. Deep fenced backyard and central location for easy commutes!

Key facts

  • 5,663 sq ft lot
  • Built 1948
  • Listed 107 days

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 4-bed/1.0-bath single-family listed at $123k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $123k).
  • Recommended offer: $112k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 5.2% in Warren — 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 74/100 on livability (#171 in MI, #4,491 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities D, employment D, crime D-.
  • Van Dyke Public Schools (urban): math 7% / reading 19% proficiency, ranked #512 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Marjorie Carlson Elementary School (math 8% / reading 17%, grade F, #1,203 of 1,397 statewide, top 87%, 349 students, 92% FRL); Lincoln Middle School (math 7% / reading 22%, grade F, #460 of 493 statewide, top 93%, 401 students, 96% FRL); Lincoln High School (math 2% / reading 17%, grade F, #692 of 713 statewide, top 98%, 440 students, 91% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 168 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($52k/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 $850 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 8y ago; this cycle's ask has dropped $7k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $77k; list at $123k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,839 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-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 D 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 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
1.20%
Cap rate
7.92%
Cash-on-cash
5.83%
DSCR
1.26
GRM
6.9

CMA / ARV

ARV (median comp)
$125,353
List price
$122,900
Delta
-1.96%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8420 Jewett Ave 0.07mi 4/2.0 1,275 (+8%) 1mo $110,000 $86 79
8659 Essex Ave 0.12mi 3/1.0 (-1) 1,034 (-12%) 2mo $150,000 $145 67
8269 Sterling St 0.31mi 3/1.0 (-1) 1,300 (+10%) 1mo $187,000 $144 63
8221 Coolidge Ave 0.56mi 3/1.0 (-1) 1,220 (+3%) 1mo $178,000 $146 63
11083 Ford Ave 0.63mi 4/2.0 1,150 (-2%) 1mo $135,000 $117 62
8205 State Park 0.38mi 3/1.0 (-1) 1,287 (+9%) 2mo $186,000 $145 61
11169 Ocalla Dr 0.35mi 3/1.0 (-1) 1,064 (-10%) 2mo $160,000 $150 60
8420 Republic Ave 0.24mi 3/1.0 (-1) 1,015 (-14%) 2mo $150,000 $148 59
24344 Rosemarie Ave 0.41mi 3/1.0 (-1) 1,064 (-10%) 2mo $148,000 $139 58
8654 Continental Ave 0.30mi 3/1.0 (-1) 1,008 (-15%) 1mo $103,000 $102 56
11339 Ford Ave 0.72mi 4/1.5 1,015 (-14%) 2mo $130,000 $128 40
24915 Tallman Ave 0.69mi 3/1.0 (-1) 1,005 (-15%) 3mo $115,000 $114 36

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 · 2.94% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-9,249
Equity at exit
$18,325
10-year hold
IRR
2.3%
Equity multiple
1.17×
Total profit
$5,752
Equity at exit
$10,626

Cash invested: $34,412 (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 48089

Rents YoY
2.9%
Active inventory
168
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,479 high interval (Pro) →
Mortgage (P&I)
$645
Tax from tax record
$306 /mo · $3,669/yr
Insurance
$51
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$167

Break-even live

Break-even rent $1,268
Max offer price $122,900
Occupancy floor 84%

Sensitivity live

Price -10% $237 -5% $202 +0% $167 +5% $132 +10% $97
Rent -10% $50 -5% $109 +0% $167 +5% $225 +10% $284
Rate -1.0pp $229 -0.5pp $198 base $167 +0.5pp $135 +1.0pp $103

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
$30,725
Closing costs
$3,687
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8428 Timken Ave Warren, MI 3.0 1.0 860 $1,250 $1.45 26d 1 0.14mi
8716 Timken Ave Warren, MI 3.0 1.0 1008 $1,400 $1.39 26d 1 0.23mi
8125 Timken Ave Warren, MI 3.0 1.0 948 $1,270 $1.34 6d 1 0.25mi
11076 Essex Ave Warren, MI 4.0 1.0 1072 $1,400 $1.31 45d 1 0.30mi
8707 Continental Ave Warren, MI 3.0 1.0 1100 $1,200 $1.09 6d 1 0.32mi
8707 Continental Ave Warren, MI 3.0 1.0 968 $1,200 $1.24 19d 1 0.32mi
8509 Paige Ave Warren, MI 3.0 1.0 950 $1,300 $1.37 26d 1 0.33mi
8693 Paige Ave Warren, MI 3.0 1.0 900 $1,300 $1.44 26d 1 0.36mi
11332 Republic Ave Warren, MI 3.0 1.0 1140 $1,500 $1.32 26d 1 0.52mi
7256 Ready Ave Warren, MI 3.0 2.0 1300 $1,500 $1.15 26d 1 0.53mi
6847 Continental Ave Warren, MI 4.0 1.0 1000 $1,595 $1.59 1d 1 0.74mi
8251 Hudson Ave Warren, MI 3.0 1.0 908 $1,400 $1.54 26d 1 0.75mi
11076 Hudson Ave Warren, MI 3.0 1.0 936 $1,395 $1.49 4d 1 0.82mi
8632 Studebaker Ave Warren, MI 3.0 1.0 761 $1,300 $1.71 4d 1 0.82mi
7568 Hudson Ave Unit 1 Warren, MI 3.0 1.0 1415 $1,100 $0.78 6d 1 0.87mi
8640 Chalmers Ave Warren, MI 3.0 1.0 804 $1,423 $1.77 26d 1 0.87mi
11319 Chalmers Ave Warren, MI 3.0 1.0 975 $1,500 $1.54 26d 1 0.95mi
7511 Toepfer Rd Warren, MI 3.0 1.0 1032 $1,199 $1.16 23d 1 1.01mi
8625 Dale Center Line, MI 3.0 1.5 1179 $1,796 $1.52 45d 1 1.05mi
7060 Victory Ave Warren, MI 3.0 1.0 945 $1,450 $1.53 13d 1 1.24mi
25146 Wagner Ave Warren, MI 3.0 1.0 906 $1,900 $2.10 26d 1 1.25mi
11377 Sherman Ave Warren, MI 3.0 1.0 1200 $1,400 $1.17 26d 1 1.27mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 45d 1 1.32mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 26d 1 1.34mi

Listing history 46 events

  1. 2026-06-21
    days on market $122,900 Active 108 DOM
  2. 2026-06-18
    days on market $122,900 Active 105 DOM
  3. 2026-06-17
    days on market $122,900 Active 104 DOM
  4. 2026-06-16
    days on market $122,900 Active 103 DOM
  5. 2026-06-15
    days on market $122,900 Active 102 DOM
  6. 2026-06-13
    days on market $122,900 Active 100 DOM
  7. 2026-06-13
    days on market $122,900 Active 99 DOM
  8. 2026-06-09
    days on market $122,900 Active 96 DOM
  9. 2026-06-08
    days on market $122,900 Active 95 DOM
  10. 2026-06-07
    days on market $122,900 Active 94 DOM
  11. 2026-06-04
    days on market $122,900 Active 91 DOM
  12. 2026-06-03
    days on market $122,900 Active 90 DOM
  13. 2026-06-02
    days on market $122,900 Active 89 DOM
  14. 2026-06-01
    days on market $122,900 Active 88 DOM
  15. 2026-05-31
    days on market $122,900 Active 87 DOM
  16. 2026-05-11
    price $122,900 199-char remark
    Show marketing remark (199 chars)

    Clean and move in ready with almost 1200 sq ft of living space! This cute 4 bed bungalow feature a newer roof, furnace and hot water tank. Deep fenced backyard and central location for easy commutes!

  17. 2026-05-11
    price $122,900 199-char remark
    Show marketing remark (199 chars)

    Clean and move in ready with almost 1200 sq ft of living space! This cute 4 bed bungalow feature a newer roof, furnace and hot water tank. Deep fenced backyard and central location for easy commutes!

  18. 2026-04-02
    price $124,900 199-char remark
    Show marketing remark (199 chars)

    Clean and move in ready with almost 1200 sq ft of living space! This cute 4 bed bungalow feature a newer roof, furnace and hot water tank. Deep fenced backyard and central location for easy commutes!

  19. 2026-04-01
    price $124,900 199-char remark
    Show marketing remark (199 chars)

    Clean and move in ready with almost 1200 sq ft of living space! This cute 4 bed bungalow feature a newer roof, furnace and hot water tank. Deep fenced backyard and central location for easy commutes!

  20. 2026-03-06
    listed $129,900 Active 199-char remark
    Show marketing remark (199 chars)

    Clean and move in ready with almost 1200 sq ft of living space! This cute 4 bed bungalow feature a newer roof, furnace and hot water tank. Deep fenced backyard and central location for easy commutes!

  21. 2026-03-06
    listed $129,900 Active 199-char remark
    Show marketing remark (199 chars)

    Clean and move in ready with almost 1200 sq ft of living space! This cute 4 bed bungalow feature a newer roof, furnace and hot water tank. Deep fenced backyard and central location for easy commutes!

  22. 2026-03-04
    historical $129,900 199-char remark
    Show marketing remark (199 chars)

    Clean and move in ready with almost 1200 sq ft of living space! This cute 4 bed bungalow feature a newer roof, furnace and hot water tank. Deep fenced backyard and central location for easy commutes!

  23. 2024-08-27
    soldstatus $77,000
  24. 2024-07-10
    price $77,000
  25. 2024-07-10
    price $77,000
  26. 2024-07-09
    soldstatus $77,000 Sold
  27. 2024-07-09
    soldstatus $77,000 Closed
  28. 2024-04-17
    historical
  29. 2024-04-17
    historical
  30. 2024-01-03
    listed $1,750,000 Active
  31. 2024-01-03
    listed $1,750,000 Active
  32. 2024-01-01
    historical
  33. 2023-12-31
    historical
  34. 2023-09-12
    price $1,750,000
  35. 2023-09-12
    price $1,750,000
  36. 2023-08-24
    listed $1,650,000 Active
  37. 2023-08-24
    listed $1,650,000 Active
  38. 2022-09-12
    historical
  39. 2020-01-31
    soldstatus $55,000
  40. 2020-01-24
    soldstatus $55,000 Sold
  41. 2020-01-24
    soldstatus $55,000 Closed
  42. 2019-01-15
    status Pending
  43. 2019-01-15
    status Pending
  44. 2018-11-21
    listed $55,000 Active
  45. 2018-11-21
    listed $55,000 Active
  46. 1993-09-02
    soldstatus $30,500

ⓘ 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
$3,669 · $306/mo
Projected year-2 tax
$3,669 · $306/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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$17,749
− Mortgage interest
−$6,884
− Property taxes
−$3,669
− Insurance
−$614
− Repairs & maintenance
−$1,420
− Management
−$1,420
− Depreciation
−$3,575
Taxable income
$167
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$40
After-tax cash flow
$1,965/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
Van Dyke Public Schools
NCES district ID
2634680
Math proficiency
7% ▼ -11.00%
Reading proficiency
19% ▼ -5.00%
Median HH income
$33,231
Composite
10.46/100
National rank
#9784
State rank
#512 of 540 in MI

Livability — Warren

Score
74/100
State rank
#171
US rank
#4491

Category grades

Amenities D Commute A+ Cost of living A+ Crime D- Employment D Housing A+ Health & safety F User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warren, MI
County
Macomb County · 638,552 people
City population
114,937
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
31,853
Household income
$52,366
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1754.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 53% Black 31% Asian 7% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 11% Lithuanian 3% Slovak 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Other Asian/Pacific 3% Other Indo-European 2% Arabic 1%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.46%
Current HPI
154.8325
Rent YoY
▲ 2.94%
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

+303.0% since first listed
31 events — show timeline
  • 2026-05-11 Price Changed $122,900 MiRealSource-MiMLS
  • 2026-05-11 Price Changed $122,900 REALCOMP
  • 2026-04-02 Price Changed $124,900 MiRealSource-MiMLS
  • 2026-04-01 Price Changed $124,900 REALCOMP
  • 2026-03-06 Listed $129,900 MiRealSource-MiMLS
  • 2026-03-06 Listed $129,900 REALCOMP
  • 2026-03-04 Coming Soon $129,900 MiRealSource-MiMLS
  • 2024-08-27 Sold (Public Records) $77,000 Public Records
  • 2024-07-10 Price Changed $77,000 MiRealSource-MiMLS
  • 2024-07-10 Price Changed $77,000 REALCOMP
  • 2024-07-09 Sold (MLS) $77,000 MiRealSource-MiMLS
  • 2024-07-09 Sold (MLS) $77,000 REALCOMP
  • 2024-04-17 Listing Removed MiRealSource-MiMLS
  • 2024-04-17 Listing Removed REALCOMP
  • 2024-01-03 Listed $1,750,000 MiRealSource-MiMLS
  • 2024-01-03 Listed $1,750,000 REALCOMP
  • 2024-01-01 Listing Removed MiRealSource-MiMLS
  • 2023-12-31 Listing Removed REALCOMP
  • 2023-09-12 Price Changed $1,750,000 MiRealSource-MiMLS
  • 2023-09-12 Price Changed $1,750,000 REALCOMP
  • 2023-08-24 Listed $1,650,000 MiRealSource-MiMLS
  • 2023-08-24 Listed $1,650,000 REALCOMP
  • 2022-09-12 Rental Removed RENT.
  • 2020-01-31 Sold (Public Records) $55,000 Public Records
  • 2020-01-24 Sold (MLS) $55,000 MiRealSource-MiMLS
  • 2020-01-24 Sold (MLS) $55,000 REALCOMP
  • 2019-01-15 Pending MiRealSource-MiMLS
  • 2019-01-15 Pending REALCOMP
  • 2018-11-21 Listed $55,000 MiRealSource-MiMLS
  • 2018-11-21 Listed $55,000 REALCOMP
  • 1993-09-02 Sold (Public Records) $30,500 Public Records

Property tax history

+9.1%/yr

Latest (2025): $3,669 · +53.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…