CashFlowRE
Sign in Sign up
13129 Averhill Ct
B- Composite 66.17
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 +26.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +6.3/10.0
  • 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

$129,900

13129 Averhill Ct · Detroit, MI 48215
4 bd · 1.0 ba · 1,449 sqft · SingleFamily public records · 72 Days on market
Built 1937 4,792 sqft lot $90/sqft · 30% below area Est $231k · 44% under ↓ 38% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

Key facts

  • Huge backyard
  • Nearby marinas
  • Outdoor retreat

Tags

QUIET PRIVATE NEIGHBORHOODNEARBY MARINASHUGE BACKYARDOUTDOOR RETREAT

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 $130k.

Deal economics

  • At list price, monthly cash flow is $-132 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $107k (18.0% below list).
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $107k (18.0% below list) — sets the bar for cash-flow.

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: 137 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $898 of loan paydown is wiped out by about $4k 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 72 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $460/mo; built in 1937 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,575 (18.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.13%
Cap rate
9.33%
Cash-on-cash
10.83%
DSCR
1.48
GRM
7.4

CMA / ARV

ARV (median comp)
$231,222
List price
$129,900
Delta
-43.82%
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
289 Newport St 0.32mi 5/2.0 (+1) 1,475 (+2%) 10mo $212,500 $144 65
591 Chalmers St 0.38mi 3/1.5 (-1) 1,556 (+7%) 1mo $50,000 $32 62
396 Lenox St 0.10mi 3/2.0 (-1) 1,248 (-14%) 1mo $249,000 $200 62
220 Newport St 0.44mi 3/1.5 (-1) 1,518 (+5%) 6mo $246,000 $162 60
258 Piper Blvd 0.32mi 3/1.0 (-1) 1,285 (-11%) 4mo $123,000 $96 57
760 Algonquin St 0.46mi 3/1.0 (-1) 1,366 (-6%) 10mo $70,900 $52 56
221 Chalmers St 0.50mi 4/2.0 1,560 (+8%) 7mo $189,000 $121 54
1060 Chalmers St 0.71mi 4/1.5 1,368 (-6%) 8mo $36,890 $27 49
319 Marlborough St 0.45mi 3/1.0 (-1) 1,610 (+11%) 9mo $80,000 $50 48
809 Algonquin St 0.51mi 3/1.0 (-1) 1,300 (-10%) 9mo $67,500 $52 47
191 Eastlawn St 0.45mi 3/2.0 (-1) 1,278 (-12%) 5mo $249,000 $195 46
471 Manistique St 0.53mi 5/1.5 (+1) 1,643 (+13%) 10mo $136,000 $83 37

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
-23.4%
Equity multiple
0.20×
Total profit
$-29,197
Equity at exit
$19,369
10-year hold
IRR
-17.4%
Equity multiple
0.03×
Total profit
$-35,188
Equity at exit
$11,231

Cash invested: $36,372 (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 48215

Home prices YoY
-24.1%
Active inventory
137
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,463 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$92 /mo · $1,108/yr
Insurance
$54
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$-132

Break-even live

Break-even rent $1,630
Max offer price $106,575
Occupancy floor

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
$32,475
Closing costs
$3,897
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
875 Philip St Detroit, MI 3.0 1.0 1353 $1,400 $1.03 43d 1 0.65mi
734 Ashland St Detroit, MI 3.0 1.0 1110 $1,300 $1.17 22d 1 0.68mi
734 Ashland St Detroit, MI 3.0 1.0 1110 $1,300 $1.17 24d 1 0.68mi
1042 Wayburn St Grosse Pointe Park, MI 3.0 1.0 1000 $1,575 $1.57 5d 1 1.00mi
1348 Wayburn St Grosse Pointe, MI 3.0 2.0 1035 $2,200 $2.13 24d 1 1.38mi

Listing history 33 events

  1. 2026-06-18
    days on market $129,900 Active 72 DOM
  2. 2026-06-17
    days on market $129,900 Active 71 DOM
  3. 2026-06-15
    days on market $129,900 Active 69 DOM
  4. 2026-06-13
    days on market $129,900 Active 67 DOM
  5. 2026-06-13
    days on market $129,900 Active 66 DOM
  6. 2026-06-09
    days on market $129,900 Active 63 DOM
  7. 2026-06-08
    days on market $129,900 Active 62 DOM
  8. 2026-06-07
    days on market $129,900 Active 61 DOM
  9. 2026-06-04
    days on market $129,900 Active 58 DOM
  10. 2026-06-03
    days on market $129,900 Active 57 DOM
  11. 2026-06-02
    days on market $129,900 Active 56 DOM
  12. 2026-06-01
    days on market $129,900 Active 55 DOM
  13. 2026-05-31
    days on market $129,900 Active 54 DOM
  14. 2026-04-29
    price $129,900 407-char remark
    Show marketing remark (407 chars)

    Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

  15. 2026-04-28
    price $129,900 407-char remark
    Show marketing remark (407 chars)

    Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

  16. 2026-04-17
    status Active 407-char remark
    Show marketing remark (407 chars)

    Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

  17. 2026-04-16
    historical 407-char remark
    Show marketing remark (407 chars)

    Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

  18. 2026-04-07
    listed $149,900 Active 407-char remark
    Show marketing remark (407 chars)

    Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

  19. 2026-04-07
    listed $149,900 Active 407-char remark
    Show marketing remark (407 chars)

    Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

  20. 2026-04-07
    historical
    Show marketing remark (407 chars)

    Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

  21. 2026-04-07
    historical
    Show marketing remark (407 chars)

    Welcome to 13129 Averhill Ct, Tucked away in a quiet, private neighborhood just steps from the Detroit River. This home offers the best of both worlds: peaceful surroundings with nearby marinas, parks, and walking paths, plus quick access to shops and dining. Enjoy a huge backyard, perfect for entertaining, gardening, or creating your own outdoor retreat. A rare opportunity to own in this desirable area.

  22. 2026-01-24
    price $159,900
  23. 2026-01-23
    price $159,900
  24. 2025-12-11
    price $169,900
  25. 2025-12-10
    price $169,900
  26. 2025-11-05
    price $179,900
  27. 2025-11-04
    price $179,900
  28. 2025-10-07
    price $189,900
  29. 2025-10-06
    price $189,900
  30. 2025-09-26
    price $199,900
  31. 2025-09-25
    price $199,900
  32. 2025-09-15
    listed $210,000 Active
  33. 2025-09-15
    listed $210,000 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
$1,108 · $92/mo
Projected year-2 tax
$1,554 · $130/mo
Expected delta
+$446/yr (+$37/mo · 40.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone AE · 94% 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
$17,560
− Mortgage interest
−$7,276
− Property taxes
−$1,108
− Insurance
−$6,175
− Repairs & maintenance
−$1,405
− Management
−$1,405
− Depreciation
−$3,779
Taxable loss
−$3,587
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$861
After-tax cash flow
$-723/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
572,865
Population (ZIP)
10,238

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 (87%)
Race & ethnicity
Black 87% White 9% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Romanian 1% Slovak 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 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
▼ -60.84%
Current HPI
191.0405
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

-38.1% since first listed
20 events — show timeline
  • 2026-04-29 Price Changed $129,900 MiRealSource-MiMLS
  • 2026-04-28 Price Changed $129,900 REALCOMP
  • 2026-04-17 Relisted REALCOMP
  • 2026-04-16 Listing Removed REALCOMP
  • 2026-04-07 Listed $149,900 REALCOMP
  • 2026-04-07 Listing Removed REALCOMP
  • 2026-04-07 Listing Removed MiRealSource-MiMLS
  • 2026-04-07 Listed $149,900 MiRealSource-MiMLS
  • 2026-01-24 Price Changed $159,900 MiRealSource-MiMLS
  • 2026-01-23 Price Changed $159,900 REALCOMP
  • 2025-12-11 Price Changed $169,900 MiRealSource-MiMLS
  • 2025-12-10 Price Changed $169,900 REALCOMP
  • 2025-11-05 Price Changed $179,900 MiRealSource-MiMLS
  • 2025-11-04 Price Changed $179,900 REALCOMP
  • 2025-10-07 Price Changed $189,900 MiRealSource-MiMLS
  • 2025-10-06 Price Changed $189,900 REALCOMP
  • 2025-09-26 Price Changed $199,900 MiRealSource-MiMLS
  • 2025-09-25 Price Changed $199,900 REALCOMP
  • 2025-09-15 Listed $210,000 REALCOMP
  • 2025-09-15 Listed $210,000 MiRealSource-MiMLS

Property tax history

-3.5%/yr

Latest (2025): $1,108 · -37.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…