CashFlowRE
Sign in Sign up
13559 Stoepel St
C Composite 57.51
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 +27.0/30.0
  • DSCR +9.3/10.0
  • 1% rule +8.5/10.0
  • Rent growth +4.0/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.3/15.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$85,000

13559 Stoepel St · Detroit, MI 48238
2 bd · 1.0 ba · 1,388 sqft · SingleFamily public records · 43 Days on market
Built 1925 3,920 sqft lot $61/sqft · 14% above area Est $75k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome Home to 13559 Stopel Street! Tucked away on a quiet block yet conveniently close to major highways, this charming brick home offers comfort, character, and plenty of space to make your own. Inside, you'll find beautiful hardwood floors throughout and a spacious layout perfect for everyday living or entertaining. The large master bedroom features two closets and oversized sliding windows that fill the room with natural light. A second, nicely sized bedroom provides great flexibility for family, guests, or a home office. The home includes 1.5 bathrooms - one on the main level and another in the basement, which also features a bar area and a partially finished space ideal for relaxing or hosting gatherings. Enjoy the large dining area perfect for family dinners, and a cozy living room complete with a fireplace. The home is heated with a reliable boiler and radiator system, adding to its classic charm. Located just minutes from I-96, the Davison Freeway, and only about 4 miles from the John C. Lodge, you'll have quick access to everything while enjoying the peace of a quiet neighborhood. Come see why this home is the perfect place to call yours.

Key facts

  • 3,920 sq ft lot
  • Built 1925
  • Listed 43 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps; Brick exterior
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot approximately 0.09 acres (35 x 108)

Interior

  • Kitchen: Free-standing gas oven; Free-standing refrigerator; Dishwasher not listed
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Natural gas radiant heating; No central cooling
  • Interior features: Living room fireplace; Unfinished basement
  • Laundry & utility: Washer; Dryer

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-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% 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: Rents rising fast (+6.1%/yr); 346 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); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($33k/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 $588 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.
  • At projected returns (-3.0% appreciation + 6.1% rent growth), your $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 7y 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: property tax is 2.6% of price; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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. 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
1.35%
Cap rate
9.64%
Cash-on-cash
11.94%
DSCR
1.53
GRM
6.2

CMA / ARV

ARV (median comp)
$74,692
List price
$85,000
Delta
13.80%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13218 Stoepel St 0.12mi 3/1.0 (+1) 1,372 (-1%) 14mo $66,500 $48 76
13587 Monica St 0.11mi 3/1.0 (+1) 1,484 (+7%) 5mo $130,000 $88 74
4294 W Buena Vista St 0.29mi 3/1.0 (+1) 1,400 (+1%) 9mo $110,000 $79 72
3730 Pasadena St 0.51mi 3/1.0 (+1) 1,359 (-2%) 11mo $83,500 $61 59
4052 W Buena Vista St 0.40mi 3/1.5 (+1) 1,242 (-10%) 1mo $160,000 $129 56
4835 Cortland St 0.59mi 3/1.5 (+1) 1,364 (-2%) 13mo $12,500 $9 52
4762 Cortland St 0.55mi 3/1.5 (+1) 1,454 (+5%) 10mo $105,000 $72 51
13903 Cloverlawn Ave 0.58mi 3/1.5 (+1) 1,265 (-9%) 5mo $140,000 $111 47
4232 W Buena Vista St 0.33mi 3/1.5 (+1) 1,208 (-13%) 12mo $25,000 $21 46
3735 W Buena Vista St 0.55mi 3/1.5 (+1) 1,213 (-13%) 3mo $164,900 $136 44
13525 Cherrylawn St 0.69mi 3/2.0 (+1) 1,450 (+4%) 10mo $170,000 $117 43
3765 Cortland St 0.74mi 3/1.5 (+1) 1,587 (+14%) 2mo $120,000 $76 33

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 · 6.14% rent growth · sell at horizon

5-year hold
IRR
5.3%
Equity multiple
1.21×
Total profit
$5,100
Equity at exit
$12,674
10-year hold
IRR
17.7%
Equity multiple
2.70×
Total profit
$40,448
Equity at exit
$7,349

Cash invested: $23,800 (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 48238

Home prices YoY
-14.4%
Rents YoY
6.1%
Active inventory
346
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,144 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$186 /mo · $2,234/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$237

Break-even live

Break-even rent $845
Max offer price $85,000
Occupancy floor 74%

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
$21,250
Closing costs
$2,550
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
4287 W Grand St Unit 4289 Detroit, MI 3.0 1.0 1250 $1,000 $0.80 44d 1 0.21mi
4336 Buena Vista St Detroit, MI 3.0 1.0 1300 $1,100 $0.85 44d 1 0.26mi
12663 Stoepel St Detroit, MI 2.0 1.0 1100 $1,050 $0.95 22d 1 0.34mi
4203 Tyler St Detroit, MI 2.0 1.0 950 $895 $0.94 44d 1 0.34mi
12415 Monica St Detroit, MI 2.0 1.0 1000 $1,200 $1.20 44d 1 0.43mi
3812 W Grand St Detroit, MI 2.0 1.0 1100 $1,025 $0.93 17d 1 0.44mi
3824 Tyler St Apt 1 Detroit, MI 3.0 1.0 900 $1,523 $1.69 17d 1 0.45mi
3783 Tyler St Unit Lower Detroit, MI 3.0 1.0 1000 $1,150 $1.15 44d 1 0.49mi
3740 Tyler St Unit 1 Detroit, MI 3.0 1.0 1300 $1,300 $1.00 5d 1 0.52mi
4268 Cortland St Unit 1 Detroit, MI 2.0 1.0 1000 $1,050 $1.05 44d 1 0.57mi
12123 Santa Rosa Dr Detroit, MI 2.0 1.0 1680 $1,000 $0.60 24d 1 0.63mi
12703 Northlawn St Detroit, MI 2.0 1.0 1365 $1,053 $0.77 20d 1 0.70mi
13979 Cherrylawn St Detroit, MI 3.0 1.0 1296 $1,334 $1.03 20d 1 0.71mi
12032 Santa Rosa Dr Unit 1 Detroit, MI 3.0 1.0 900 $1,423 $1.58 5d 1 0.71mi
12019 Stoepel St Detroit, MI 2.0 1.0 1000 $943 $0.94 5d 1 0.73mi
3209 W Grand St Detroit, MI 3.0 1.0 1550 $1,103 $0.71 44d 1 0.73mi
2034 Ewald Cir Detroit, MI 2.0 1.0 1000 $995 $0.99 5d 1 0.74mi
12303 Cloverlawn St Detroit, MI 3.0 1.5 1454 $1,400 $0.96 44d 1 0.77mi
11704 Broadstreet Ave Detroit, MI 3.0 1.0 1200 $1,050 $0.88 44d 1 0.82mi
13620 Kentucky St Detroit, MI 3.0 1.0 1248 $1,200 $0.96 5d 1 0.86mi
13910 Kentucky St Detroit, MI 2.0 1.0 1680 $1,000 $0.60 44d 1 0.87mi
14550 Northlawn St Detroit, MI 3.0 2.0 950 $1,200 $1.26 17d 1 0.88mi
14656 Roselawn St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 17d 1 0.89mi
3224 Monterey St Unit 2E Detroit, MI 2.0 1.0 1200 $1,350 $1.12 44d 1 0.96mi
3322 Webb St Detroit, MI 3.0 1.0 1600 $1,250 $0.78 17d 1 1.04mi
3322 Webb St Unit 1 Detroit, MI 3.0 1.0 1656 $1,350 $0.82 44d 1 1.04mi
3322 Webb St Unit 2 Detroit, MI 3.0 1.0 1656 $1,350 $0.82 44d 1 1.04mi
2676 Sturtevant St Unit 1 Detroit, MI 2.0 1.0 1000 $1,000 $1.00 24d 1 1.07mi
12650 Griggs St Detroit, MI 3.0 2.0 1628 $1,375 $0.84 24d 1 1.13mi
12144 Washburn St Detroit, MI 3.0 1.0 1200 $1,200 $1.00 15d 1 1.13mi
2638 Richton St Unit 2638 Richton Upper Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 1.16mi
13965 Mendota St Detroit, MI 3.0 1.0 1222 $1,294 $1.06 17d 1 1.23mi
2474 Fullerton St Detroit, MI 3.0 1.0 1400 $1,300 $0.93 15d 1 1.24mi
15345 Parkside St Detroit, MI 3.0 1.0 1152 $1,300 $1.13 44d 1 1.24mi
9789 Chenlot St Unit 1 Detroit, MI 2.0 1.0 1000 $1,000 $1.00 5d 1 1.25mi
12468 Mendota St Detroit, MI 2.0 1.0 1100 $1,100 $1.00 44d 1 1.27mi
12468 Mendota St Detroit, MI 2.0 1.0 1100 $1,000 $0.91 24d 1 1.27mi
3266 Calvert Ave Fl 2 Detroit, MI 3.0 1.0 1279 $1,300 $1.02 24d 1 1.28mi
3226 Calvert Ave Detroit, MI 3.0 1.0 1100 $1,200 $1.09 13d 1 1.30mi
3224 Calvert St Detroit, MI 3.0 1.0 1150 $1,150 $1.00 44d 1 1.30mi

Listing history 28 events

  1. 2026-06-18
    days on market $85,000 Active 43 DOM
  2. 2026-06-17
    days on market $85,000 Active 42 DOM
  3. 2026-06-15
    days on market $85,000 Active 40 DOM
  4. 2026-06-13
    days on market $85,000 Active 38 DOM
  5. 2026-06-13
    days on market $85,000 Active 37 DOM
  6. 2026-06-09
    days on market $85,000 Active 34 DOM
  7. 2026-06-08
    days on market $85,000 Active 33 DOM
  8. 2026-06-07
    days on market $85,000 Active 32 DOM
  9. 2026-06-04
    days on market $85,000 Active 29 DOM
  10. 2026-06-03
    days on market $85,000 Active 28 DOM
  11. 2026-06-02
    days on market $85,000 Active 27 DOM
  12. 2026-06-01
    days on market $85,000 Active 26 DOM
  13. 2026-05-31
    days on market $85,000 Active 25 DOM
  14. 2026-05-06
    listed $85,000 Active 1183-char remark
    Show marketing remark (1167 chars)

    Welcome Home to 13559 Stopel Street! Tucked away on a quiet block yet conveniently close to major highways, this charming brick home offers comfort, character, and plenty of space to make your own. Inside, you'll find beautiful hardwood floors throughout and a spacious layout perfect for everyday living or entertaining. The large master bedroom features two closets and oversized sliding windows that fill the room with natural light. A second, nicely sized bedroom provides great flexibility for family, guests, or a home office. The home includes 1.5 bathrooms - one on the main level and another in the basement, which also features a bar area and a partially finished space ideal for relaxing or hosting gatherings. Enjoy the large dining area perfect for family dinners, and a cozy living room complete with a fireplace. The home is heated with a reliable boiler and radiator system, adding to its classic charm. Located just minutes from I-96, the Davison Freeway, and only about 4 miles from the John C. Lodge, you'll have quick access to everything while enjoying the peace of a quiet neighborhood. Come see why this home is the perfect place to call yours.

  15. 2026-05-06
    listed $85,000 Active 1167-char remark
    Show marketing remark (1167 chars)

    Welcome Home to 13559 Stopel Street! Tucked away on a quiet block yet conveniently close to major highways, this charming brick home offers comfort, character, and plenty of space to make your own. Inside, you'll find beautiful hardwood floors throughout and a spacious layout perfect for everyday living or entertaining. The large master bedroom features two closets and oversized sliding windows that fill the room with natural light. A second, nicely sized bedroom provides great flexibility for family, guests, or a home office. The home includes 1.5 bathrooms - one on the main level and another in the basement, which also features a bar area and a partially finished space ideal for relaxing or hosting gatherings. Enjoy the large dining area perfect for family dinners, and a cozy living room complete with a fireplace. The home is heated with a reliable boiler and radiator system, adding to its classic charm. Located just minutes from I-96, the Davison Freeway, and only about 4 miles from the John C. Lodge, you'll have quick access to everything while enjoying the peace of a quiet neighborhood. Come see why this home is the perfect place to call yours.

  16. 2026-04-22
    historical
  17. 2026-04-22
    historical
  18. 2025-10-24
    listed $95,000 Active
  19. 2025-10-24
    listed $95,000 Active
  20. 2025-10-22
    historical
  21. 2019-09-03
    historical
  22. 2019-09-03
    historical
  23. 2019-08-23
    status Active
  24. 2019-08-23
    status Active
  25. 2019-08-20
    historical
  26. 2019-08-20
    historical
  27. 2019-04-17
    listed $39,900 Active
  28. 2019-04-17
    listed $39,900 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
$2,234 · $186/mo
Projected year-2 tax
$2,234 · $186/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 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$13,733
− Mortgage interest
−$4,761
− Property taxes
−$2,234
− Insurance
−$425
− Repairs & maintenance
−$1,099
− Management
−$1,099
− Depreciation
−$2,473
Taxable income
$1,642
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$394
After-tax cash flow
$2,447/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)
24,731
Household income
$33,315
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2172.0

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 (94%)
Race & ethnicity
Black 94% Two or more races 3% White 1%
Foreign-born
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
▼ -31.96%
Current HPI
189.6227
Rent YoY
▲ 6.14%
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

+113.0% since first listed
15 events — show timeline
  • 2026-05-06 Listed $85,000 REALCOMP
  • 2026-05-06 Listed $85,000 MiRealSource-MiMLS
  • 2026-04-22 Listing Removed MiRealSource-MiMLS
  • 2026-04-22 Listing Removed REALCOMP
  • 2025-10-24 Listed $95,000 MiRealSource-MiMLS
  • 2025-10-24 Listed $95,000 REALCOMP
  • 2025-10-22 Coming Soon MiRealSource-MiMLS
  • 2019-09-03 Listing Removed REALCOMP
  • 2019-09-03 Listing Removed MiRealSource-MiMLS
  • 2019-08-23 Relisted MiRealSource-MiMLS
  • 2019-08-23 Relisted REALCOMP
  • 2019-08-20 Listing Removed REALCOMP
  • 2019-08-20 Listing Removed MiRealSource-MiMLS
  • 2019-04-17 Listed $39,900 MiRealSource-MiMLS
  • 2019-04-17 Listed $39,900 REALCOMP

Property tax history

+2.3%/yr

Latest (2025): $2,234 · -0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…