13076 Sherman Ave · Warren, MI 48089

$125,000

4 bd · 1.0 ba · 870 sqft · SingleFamily public records · 23 Days on market

Built 1953 4,356 sqft lot

---

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 +26.1/30.0
• DSCR +8.8/10.0
• ARV discount +7.5/15.0
• 1% rule +6.7/10.0
• 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

Listing remarks MLS

Great 4 Bedroom, 1.5 Car Garage. MOVE IN READY and CITY CERTIFIED! New paint and carpet. The home has been redone and features generously sized bedrooms. This home qualifies for 15 different Down Payment Assistance programs with payments below $1,100 a month and only $2k out of pocket.

Key facts

• 4,356 sq ft lot
• Garage
• Built 1953

Property features AI

Finance

• Other: Property listed as residential single-family

Exterior

• Parking: Detached garage (1.5 car)
• Utilities: Public water; Public sewer
• Home design: Single-family residence; One-and-a-half story; Ground-level entry with steps; Aluminum siding
• Construction: Aluminum siding construction
• Exterior features: Paved road access; Lot approximately 0.1 acre (40 x 108)

Interior

• Bathrooms: 1 full bathroom
• Heating & cooling: Forced air heating (natural gas); No central cooling
• Interior features: Crawl space basement; 6 total rooms

What this means for you Summary

Snapshot

• This is a 4-bed/1.0-bath single-family listed at $125k.

Deal economics

• At list price, monthly cash flow is $317 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $125k).
• Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
• Cap rate 9.3% 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: schools D, amenities D, employment 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.
• Market conditions: Rents rising (+2.9%/yr); 160 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 33% 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 $864 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 23 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
• 11 sale attempts since 26y 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.
• Current owner paid $102k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $123,125 (1.5% below list)

Questions for the listing agent

1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
4. 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?
5. 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.
6. 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.
7. 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: 1.17% ✓
• Cap rate: 9.34%
• Cash-on-cash: 10.87%
• DSCR: 1.48
• GRM: 7.1

CMA / ARV

• ARV (on-the-fly): $54,810
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
13046 Sherman Ave	0.04mi	4/1.0	870 (0%)	1mo	$120,000	$138	97
12753 Georgiana Ave	0.24mi	3/1.0 (-1)	888 (+2%)	2mo	$120,000	$135	79
20543 Waltham St	0.44mi	3/1.0 (-1)	890 (+2%)	1mo	$50,000	$56	70
20300 Hickory St	0.43mi	3/1.0 (-1)	918 (+6%)	1mo	$31,000	$34	65
12416 Vernon Ave	0.37mi	3/1.0 (-1)	944 (+8%)	2mo	$128,000	$136	62
20200 Alcoy St	0.51mi	3/1.0 (-1)	917 (+5%)	2mo	$55,100	$60	60
20218 Hickory St	0.51mi	3/1.0 (-1)	930 (+7%)	1mo	$26,000	$28	59
20075 Strasburg St	0.73mi	3/1.5 (-1)	876 (+1%)	5mo	$43,500	$50	54
13881 Carlisle St	0.55mi	3/1.0 (-1)	940 (+8%)	3mo	$59,200	$63	54
20218 Goulburn St	0.53mi	3/1.0 (-1)	965 (+11%)	1mo	$12,000	$12	51
20259 Bradford St	0.74mi	4/1.0	979 (+12%)	4mo	$68,000	$69	41
19929 Joann Ave	0.72mi	3/1.0 (-1)	975 (+12%)	4mo	$89,000	$91	38

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: -0.1%
• Equity multiple: 1.00×
• Total profit: $-153
• Equity at exit: $18,638

10-year hold

• IRR: 9.5%
• Equity multiple: 1.73×
• Total profit: $25,518
• Equity at exit: $10,808

Cash invested: $35,000 (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.

Methodology + full state rankings →

ZIP-level market 48089

• Rents YoY: 2.9%
• Active inventory: 160
• Price-to-rent: 7.1×

Monthly cashflow live

• Estimated rent: $1,459 high
• Mortgage (P&I): −$656
• Tax from tax record: −$128 /mo · $1,536/yr
• Insurance: −$52
• HOA: −$0
• Vacancy / Maint / Mgmt: −$306
• Net cashflow: $317

Break-even live

Break-even rent $1,058

Max offer price $125,000

Occupancy floor 73%

Sensitivity live

Price	-10% $388	-5% $352	+0% $317	+5% $282	+10% $246
Rent	-10% $202	-5% $259	+0% $317	+5% $375	+10% $432
Rate	-1.0pp $380	-0.5pp $349	base $317	+0.5pp $285	+1.0pp $252

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: $31,250
• Closing costs: $3,750
• Reserves months: —
• Total cash needed: —

Rent comps 23 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
13050 Couwlier Ave Warren, MI	3.0	1.0	850	$1,350	$1.59	25d	1	0.17mi
12846 Georgiana Ave Warren, MI	3.0	1.0	912	$1,300	$1.43	25d	1	0.18mi
12807 Coleen Ave Warren, MI	3.0	1.0	1080	$1,250	$1.16	25d	1	0.22mi
20296 Waltham St Detroit, MI	3.0	1.5	986	$1,300	$1.32	18d	1	0.47mi
20242 Hickory St Detroit, MI	3.0	1.0	747	$1,300	$1.74	12d	1	0.48mi
20553 Hamburg St Detroit, MI	3.0	1.0	1074	$1,300	$1.21	4d	1	0.49mi
20227 Pelkey St Detroit, MI	3.0	1.0	968	$1,350	$1.39	18d	1	0.51mi
20027 Alcoy St Detroit, MI	3.0	1.0	1000	$1,349	$1.35	18d	1	0.60mi
20091 Barlow St Detroit, MI	3.0	1.0	930	$1,300	$1.40	18d	1	0.62mi
22852 Sharrow Ave Warren, MI	3.0	1.0	1000	$1,400	$1.40	5d	1	0.69mi
14068 Carlisle St Detroit, MI	3.0	1.0	1020	$1,300	$1.27	25d	1	0.70mi
11319 Chalmers Ave Warren, MI	3.0	1.0	975	$1,500	$1.54	25d	1	1.06mi
13669 Pfent St Detroit, MI	3.0	2.0	1031	$1,374	$1.33	18d	1	1.10mi
19220 Alcoy St Detroit, MI	3.0	1.0	1023	$1,350	$1.32	18d	1	1.14mi
19170 Joann St Detroit, MI	4.0	1.0	1020	$1,400	$1.37	44d	1	1.19mi
19143 Fairport St Detroit, MI	3.0	1.0	1070	$1,225	$1.14	18d	1	1.21mi
11076 Hudson Ave Warren, MI	3.0	1.0	936	$1,395	$1.49	3d	1	1.22mi
8640 Chalmers Ave Warren, MI	3.0	1.0	804	$1,423	$1.77	25d	1	1.38mi
14461 Lappin St Detroit, MI	3.0	1.5	989	$1,150	$1.16	18d	1	1.39mi
8632 Studebaker Ave Warren, MI	3.0	1.0	761	$1,300	$1.71	3d	1	1.39mi
18681 Barlow St Detroit, MI	3.0	1.0	1041	$1,400	$1.34	25d	1	1.46mi
18624 Fairport St Detroit, MI	3.0	1.0	874	$1,450	$1.66	22d	1	1.48mi
18624 Fairport St Unit NA Detroit, MI	3.0	1.0	924	$1,450	$1.57	25d	1	1.48mi

Listing history 36 events

1. 2026-06-18
   days on market $125,000 Active 23 DOM
2. 2026-06-17
   days on market $125,000 Active 22 DOM
3. 2026-06-16
   days on market $125,000 Active 21 DOM
4. 2026-06-15
   days on market $125,000 Active 20 DOM
5. 2026-06-13
   days on market $125,000 Active 18 DOM
6. 2026-06-13
   days on market $125,000 Active 17 DOM
7. 2026-06-09
   days on market $125,000 Active 14 DOM
8. 2026-06-08
   days on market $125,000 Active 13 DOM
9. 2026-06-07
   days on market $125,000 Active 12 DOM
10. 2026-06-04
    days on market $125,000 Active 9 DOM
11. 2026-06-03
    days on market $125,000 Active 8 DOM
12. 2026-06-02
    days on market $125,000 Active 7 DOM
13. 2026-06-01
    days on market $125,000 Active 6 DOM
14. 2026-05-31
    days on market $125,000 Active 5 DOM
15. 2026-05-26
    listed $125,000 Active

    Show marketing remark (286 chars)

    Great 4 Bedroom, 1.5 Car Garage. MOVE IN READY and CITY CERTIFIED! New paint and carpet. The home has been redone and features generously sized bedrooms. This home qualifies for 15 different Down Payment Assistance programs with payments below $1,100 a month and only $2k out of pocket.

16. 2026-05-26
    listed $125,000 Active 286-char remark

    Show marketing remark (286 chars)

    Great 4 Bedroom, 1.5 Car Garage. MOVE IN READY and CITY CERTIFIED! New paint and carpet. The home has been redone and features generously sized bedrooms. This home qualifies for 15 different Down Payment Assistance programs with payments below $1,100 a month and only $2k out of pocket.

17. 2015-02-06
    soldstatus $102,000
18. 2013-02-25
    historical
19. 2013-02-25
    historical
20. 2013-02-25
    historical
21. 2013-02-07
    listed $800
22. 2013-01-04
    listed $34,900
23. 2013-01-04
    listed $34,900
24. 2013-01-01
    historical
25. 2013-01-01
    historical
26. 2012-08-25
    listed $34,900
27. 2012-08-25
    listed $34,900
28. 2011-12-21
    historical
29. 2011-12-21
    historical
30. 2011-10-17
    listed $7,900
31. 2011-10-17
    historical
32. 2011-10-07
    listed $7,900
33. 2011-10-07
    listed $7,900
34. 2001-02-16
    historical
35. 2000-10-16
    listed $93,000
36. 1998-10-26
    soldstatus $48,000

ⓘ 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: $1,536 · $128/mo
• Projected year-2 tax: $1,731 · $144/mo
• Expected delta: +$194/yr (+$16/mo · 12.6%)

ⓘ 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 ≥96°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

Taxation est. · year 1

• Rental income: $17,507
• − Mortgage interest: −$7,002
• − Property taxes: −$1,536
• − Insurance: −$625
• − Repairs & maintenance: −$1,401
• − Management: −$1,401
• − Depreciation: −$3,636
• Taxable income: $1,906
• Est. tax owed @ 24.0%: −$458
• After-tax cash flow: $3,346/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
▸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

+160.4% since first listed

22 events — show timeline

• 2026-05-26 Listed $125,000 REALCOMP
• 2026-05-26 Listed $125,000 MiRealSource-MiMLS
• 2015-02-06 Sold (Public Records) $102,000 Public Records
• 2013-02-25 Listing Removed — REALCOMP
• 2013-02-25 Listing Removed — MiRealSource-MiMLS
• 2013-02-25 Listing Removed — MiRealSource-MiMLS
• 2013-02-07 Listed $800 MiRealSource-MiMLS
• 2013-01-04 Listed $34,900 REALCOMP
• 2013-01-04 Listed $34,900 MiRealSource-MiMLS
• 2013-01-01 Listing Removed — REALCOMP
• 2013-01-01 Listing Removed — MiRealSource-MiMLS
• 2012-08-25 Listed $34,900 REALCOMP
• 2012-08-25 Listed $34,900 MiRealSource-MiMLS
• 2011-12-21 Listing Removed — MiRealSource-MiMLS
• 2011-12-21 Listing Removed — REALCOMP
• 2011-10-17 Listing Removed — MiRealSource-MiMLS
• 2011-10-17 Listed $7,900 MiRealSource-MiMLS
• 2011-10-07 Listed $7,900 MiRealSource-MiMLS
• 2011-10-07 Listed $7,900 REALCOMP
• 2001-02-16 Listing Removed — REALCOMP
• 2000-10-16 Listed $93,000 REALCOMP
• 1998-10-26 Sold (Public Records) $48,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $1,536 · +2.6% YoY. Source: county tax records.