CashFlowRE
Sign in Sign up
13150 Glenfield St
B- Composite 67.46
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$59,000

13150 Glenfield St · Detroit, MI 48213
3 bd · 1.0 ba · 737 sqft · SingleFamily public records · 7 Days on market
Built 1950 5,227 sqft lot $80/sqft · 85% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

As uncommon as a diamond in the rough, ready to be polished to its full brilliance. This generous home presents an exciting opportunity for savvy investors or hands-on homeowners eager to craft their vision. Perfectly positioned near highways, schools, parks, and shopping, it provides effortless access to everything the city has to offer—and more. Don’t miss your chance, schedule your private tour today! Purchaser to pay $395 processing fee. Sold as-is. Purchaser to pay 395 processing fee. As-is sale. SELLER FINANCING / LAND CONTRACT TERMS AVAILABLE AT 70,000 PURCHASE PRICE, 20,000 DOWN PAYMENT, 8% INTEREST, 84 MONTH TERM. 779 / MONTH. seller financing/land contract terms are negotiable. * 2500 EMD to be submitted with the seller's title company *

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1950

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 3-bed/1.0-bath single-family listed at $59k.

Deal economics

  • At list price, monthly cash flow is $467 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $59k).
  • Cap rate 15.8% vs local median 10.2% in Detroit — 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 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: 190 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($34k/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 $408 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 3y 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 $18k; list at $59k implies a 228% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,000

Questions for the listing agent

  1. Built in 1950 — 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 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?
  4. 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?
  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
1.86%
Cap rate
15.80%
Cash-on-cash
33.94%
DSCR
2.51
GRM
4.5

CMA / ARV

ARV (median comp)
$31,974
List price
$59,000
Delta
85.47%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13066 Glenfield St 0.08mi 2/1.0 (-1) 750 (+2%) 23mo $35,000 $47 69
14531 Promenade St 0.54mi 2/1.0 (-1) 741 (+0%) 8mo $19,000 $26 62
14981 Flanders St 0.71mi 2/1.0 (-1) 755 (+2%) 1mo $30,005 $40 57
15001 Flanders St 0.73mi 2/1.0 (-1) 769 (+4%) 6mo $80,000 $104 49
13019 Longview St 0.49mi 3/1.0 684 (-7%) 20mo $40,000 $58 49

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
29.3%
Equity multiple
2.22×
Total profit
$20,210
Equity at exit
$8,797
10-year hold
IRR
36.6%
Equity multiple
4.39×
Total profit
$55,966
Equity at exit
$5,101

Cash invested: $16,520 (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 48213

Active inventory
190
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,098 medium interval (Pro) →
Mortgage (P&I)
$309
Tax from tax record
$66 /mo · $797/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$467

Break-even live

Break-even rent $507
Max offer price $59,000
Occupancy floor 52%

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
$14,750
Closing costs
$1,770
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13067 Wade St Detroit, MI 2.0 1.0 660 $900 $1.36 5d 1 0.75mi
9190 Hayes St Unit 1 Detroit, MI 2.0 1.0 750 $850 $1.13 15d 1 0.94mi
12201 Morang Ave Unit 8 Detroit, MI 2.0 1.0 610 $875 $1.43 44d 1 1.47mi

Listing history 34 events

  1. 2026-06-18
    days on market $59,000 Active 7 DOM
  2. 2026-06-17
    days on market $59,000 Active 6 DOM
  3. 2026-06-16
    days on market $59,000 Active 5 DOM
  4. 2026-06-15
    days on market $59,000 Active 4 DOM
  5. 2026-06-13
    days on market $59,000 Active 2 DOM
  6. 2026-06-13
    remarks 693-char remark
  7. 2026-06-13
    pricedays on marketlisting id $59,000 Active 1 DOM
  8. 2026-05-31
    days on market $59,300 Active 173 DOM
  9. 2025-12-09
    listed $59,300 Active 769-char remark
    Show marketing remark (759 chars)

    As uncommon as a diamond in the rough, ready to be polished to its full brilliance. This generous home presents an exciting opportunity for savvy investors or hands-on homeowners eager to craft their vision. Perfectly positioned near highways, schools, parks, and shopping, it provides effortless access to everything the city has to offer - and more. Don't miss your chance, schedule your private tour today! Purchaser to pay $395 processing fee. Sold as-is. Purchaser to pay 395 processing fee. As-is sale. SELLER FINANCING / LAND CONTRACT TERMS AVAILABLE AT 70,000 PURCHASE PRICE, 20,000 DOWN PAYMENT, 8% INTEREST, 84 MONTH TERM. 779 / MONTH. seller financing/land contract terms are negotiable. * 2500 EMD to be submitted with the seller's title company *

  10. 2025-12-09
    listed $59,300 Active 759-char remark
    Show marketing remark (759 chars)

    As uncommon as a diamond in the rough, ready to be polished to its full brilliance. This generous home presents an exciting opportunity for savvy investors or hands-on homeowners eager to craft their vision. Perfectly positioned near highways, schools, parks, and shopping, it provides effortless access to everything the city has to offer - and more. Don't miss your chance, schedule your private tour today! Purchaser to pay $395 processing fee. Sold as-is. Purchaser to pay 395 processing fee. As-is sale. SELLER FINANCING / LAND CONTRACT TERMS AVAILABLE AT 70,000 PURCHASE PRICE, 20,000 DOWN PAYMENT, 8% INTEREST, 84 MONTH TERM. 779 / MONTH. seller financing/land contract terms are negotiable. * 2500 EMD to be submitted with the seller's title company *

  11. 2025-12-01
    historical
  12. 2025-12-01
    historical
  13. 2025-08-18
    listed $59,300 Active
  14. 2025-08-17
    listed $59,300 Active
  15. 2025-03-31
    historical
  16. 2025-03-31
    historical
  17. 2024-12-10
    price $59,400
  18. 2024-12-09
    price $59,400
  19. 2024-09-05
    listed $59,500 Active
  20. 2024-09-05
    listed $59,500 Active
  21. 2024-09-05
    historical
  22. 2024-09-05
    historical
  23. 2024-08-31
    historical
  24. 2024-08-31
    historical
  25. 2024-02-02
    listed $59,500 Active
  26. 2024-02-02
    listed $59,500 Active
  27. 2024-02-01
    historical
  28. 2024-01-31
    historical
  29. 2023-10-27
    price $59,500
  30. 2023-10-27
    price $59,500
  31. 2023-07-18
    listed $59,900 Active
  32. 2023-07-18
    listed $59,900 Active
  33. 1997-10-23
    soldstatus $18,000
  34. 1992-05-18
    soldstatus $18,900

ⓘ 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
$797 · $66/mo
Projected year-2 tax
$853 · $71/mo
Expected delta
+$56/yr (+$5/mo · 7.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% 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 2 unhealthy d/yr today · 5 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
$13,179
− Mortgage interest
−$3,305
− Property taxes
−$797
− Insurance
−$295
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$1,716
Taxable income
$4,957
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,190
After-tax cash flow
$4,417/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)
20,075
Household income
$34,003
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1202.0

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 (92%)
Race & ethnicity
Black 92% White 4% Hispanic / Latino 2% Two or more races 1%
Common ancestry
Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Arabic 1% 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
▼ -122.86%
Current HPI
217.2037
Rent YoY
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

+213.8% since first listed
26 events — show timeline
  • 2025-12-09 Listed $59,300 REALCOMP
  • 2025-12-09 Listed $59,300 MiRealSource-MiMLS
  • 2025-12-01 Listing Removed MiRealSource-MiMLS
  • 2025-12-01 Listing Removed REALCOMP
  • 2025-08-18 Listed $59,300 REALCOMP
  • 2025-08-17 Listed $59,300 MiRealSource-MiMLS
  • 2025-03-31 Listing Removed REALCOMP
  • 2025-03-31 Listing Removed MiRealSource-MiMLS
  • 2024-12-10 Price Changed $59,400 MiRealSource-MiMLS
  • 2024-12-09 Price Changed $59,400 REALCOMP
  • 2024-09-05 Listed $59,500 MiRealSource-MiMLS
  • 2024-09-05 Listed $59,500 REALCOMP
  • 2024-09-05 Coming Soon MiRealSource-MiMLS
  • 2024-09-05 Coming Soon REALCOMP
  • 2024-08-31 Listing Removed MiRealSource-MiMLS
  • 2024-08-31 Listing Removed REALCOMP
  • 2024-02-02 Listed $59,500 MiRealSource-MiMLS
  • 2024-02-02 Listed $59,500 REALCOMP
  • 2024-02-01 Listing Removed MiRealSource-MiMLS
  • 2024-01-31 Listing Removed REALCOMP
  • 2023-10-27 Price Changed $59,500 MiRealSource-MiMLS
  • 2023-10-27 Price Changed $59,500 REALCOMP
  • 2023-07-18 Listed $59,900 MiRealSource-MiMLS
  • 2023-07-18 Listed $59,900 REALCOMP
  • 1997-10-23 Sold (Public Records) $18,000 Public Records
  • 1992-05-18 Sold (Public Records) $18,900 Public Records

Property tax history

+0.3%/yr

Latest (2025): $797 · -7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…