13129 Averhill Ct · Detroit, MI
Flood risk 7/10 · Major
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.94%
- Est. flood insurance / yr
- $2,026 – $9,024
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 3/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- 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?
- Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -23.4%
- Equity multiple
- 0.20×
- Total profit
- $-29,197
- Equity at exit
- $19,369
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $129,900 Active 72 DOM
-
2026-06-17days on market $129,900 Active 71 DOM
-
2026-06-15days on market $129,900 Active 69 DOM
-
2026-06-13days on market $129,900 Active 67 DOM
-
2026-06-13days on market $129,900 Active 66 DOM
-
2026-06-09days on market $129,900 Active 63 DOM
-
2026-06-08days on market $129,900 Active 62 DOM
-
2026-06-07days on market $129,900 Active 61 DOM
-
2026-06-04days on market $129,900 Active 58 DOM
-
2026-06-03days on market $129,900 Active 57 DOM
-
2026-06-02days on market $129,900 Active 56 DOM
-
2026-06-01days on market $129,900 Active 55 DOM
-
2026-05-31days on market $129,900 Active 54 DOM
-
2026-04-29price $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.
-
2026-04-28price $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.
-
2026-04-17status 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.
-
2026-04-16historical 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.
-
2026-04-07$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.
-
2026-04-07$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.
-
2026-04-07historical
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.
-
2026-04-07historical
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.
-
2026-01-24price $159,900
-
2026-01-23price $159,900
-
2025-12-11price $169,900
-
2025-12-10price $169,900
-
2025-11-05price $179,900
-
2025-11-04price $179,900
-
2025-10-07price $189,900
-
2025-10-06price $189,900
-
2025-09-26price $199,900
-
2025-09-25price $199,900
-
2025-09-15$210,000 Active
-
2025-09-15$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
- 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
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 |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
-38.1% since first listed20 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%/yrLatest (2025): $1,108 · -37.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…