CashFlowRE
Sign in Sign up
11083 Studebaker Ave
C- Composite 50.24
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 +24.8/30.0
  • DSCR +8.0/10.0
  • 1% rule +6.1/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • ARV discount +0.8/15.0
  • Appreciation +0.0/10.0

$115,000

11083 Studebaker Ave · Warren, MI 48089
2 bd · 1.0 ba · 828 sqft · SingleFamily public records · 1 Days on market
Built 1950 4,356 sqft lot Est $100k · 15% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this beautifully maintained and thoughtfully updated ranch in Warren. Offering 828 square feet of comfortable living space, this charming 2-bedroom, 1-bath home feels surprisingly spacious, featuring a primary bedroom large enough to accommodate a king-sized bed and an additional flex room perfect for a second living area, home office, study, or formal dining room. Enjoy your morning coffee on the stunning built-in window bench, surrounded by windows. The updated kitchen, remodeled bathroom, luxury vinyl flooring throughout, and cohesive finishes make this home truly move-in ready. Major updates provide peace of mind, including updated electrical, vinyl windows, a newer roof, and a furnace and central air conditioning system.

Key facts

  • Updated electrical
  • Vinyl windows
  • Remodeled bathroom

Tags

BUILT-IN WINDOW BENCHUPDATED KITCHENREMODELED BATHROOMLUXURY VINYL FLOORINGUPDATED ELECTRICALVINYL WINDOWS

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Ranch-style single family residence; Living area 828
  • Construction: Built in 1950; Vinyl siding; Asphalt roof
  • Exterior features: Shed(s) on a 0.1-acre lot

Interior

  • Kitchen: Oven; Refrigerator
  • Bedrooms: Primary bedroom (11 x 11); Second bedroom (11 x 9)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Replacement windows; Total of 6 rooms; Crawl space basement
  • Laundry & utility: Natural gas water heater

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 $115k.

Deal economics

  • At list price, monthly cash flow is $242 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 8.8% vs local median 5.3% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 8y 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 $32k; list at $115k implies a 259% 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 $115,000

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 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
1.11%
Cap rate
8.82%
Cash-on-cash
9.02%
DSCR
1.40
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$100,188
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11011 Hupp Ave 0.17mi 2/1.0 792 (-4%) 2mo $90,000 $114 83
8725 Packard Ave 0.15mi 3/1.0 (+1) 925 (+12%) 2mo $135,000 $146 67
11219 Maxwell Ave 0.31mi 3/1.0 (+1) 894 (+8%) 3mo $116,000 $130 65
11004 Republic Ave 0.55mi 2/1.0 868 (+5%) 2mo $94,000 $108 64
8249 Packard Ave 0.46mi 3/1.0 (+1) 871 (+5%) 1mo $68,000 $78 64
8712 Ford Ave 0.22mi 2/1.0 704 (-15%) 3mo $85,000 $121 62
11381 Fisher Ave 0.48mi 3/1.0 (+1) 900 (+9%) 1mo $52,000 $58 57
8284 Dodge Ave 0.53mi 3/1.0 (+1) 740 (-11%) 2mo $100,000 $135 51
8285 Packard Ave 0.42mi 3/1.0 (+1) 944 (+14%) 3mo $100,000 $106 50
11228 Lozier Ave 0.60mi 2/1.0 720 (-13%) 1mo $82,500 $115 49
8636 Lozier Ave 0.63mi 2/1.0 728 (-12%) 3mo $124,900 $172 48
11108 Essex Ave 0.70mi 3/1.0 (+1) 946 (+14%) 0mo $114,900 $121 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
-2.7%
Equity multiple
0.90×
Total profit
$-3,297
Equity at exit
$17,147
10-year hold
IRR
6.9%
Equity multiple
1.52×
Total profit
$16,672
Equity at exit
$9,943

Cash invested: $32,200 (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 48089

Rents YoY
2.9%
Active inventory
160
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,280 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$118 /mo · $1,422/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$242

Break-even live

Break-even rent $974
Max offer price $115,000
Occupancy floor 76%

Sensitivity live

Price -10% $307 -5% $275 +0% $242 +5% $209 +10% $177
Rent -10% $141 -5% $191 +0% $242 +5% $293 +10% $343
Rate -1.0pp $300 -0.5pp $271 base $242 +0.5pp $212 +1.0pp $182

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
$28,750
Closing costs
$3,450
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
11076 Hudson Ave Warren, MI 3.0 1.0 936 $1,395 $1.49 3d 1 0.00mi
11236 Studebaker Ave Warren, MI 2.0 1.0 672 $1,175 $1.75 44d 1 0.11mi
11319 Chalmers Ave Warren, MI 3.0 1.0 975 $1,500 $1.54 24d 1 0.17mi
8632 Studebaker Ave Warren, MI 3.0 1.0 761 $1,300 $1.71 3d 1 0.19mi
8640 Chalmers Ave Warren, MI 3.0 1.0 804 $1,423 $1.77 24d 1 0.21mi
11359 Maxwell Ave Unit 11359 Warren, MI 2.0 1.0 900 $1,000 $1.11 4d 1 0.32mi
8251 Hudson Ave Warren, MI 3.0 1.0 908 $1,400 $1.54 24d 1 0.43mi
11228 Sherman Ave Warren, MI 2.0 1.0 1000 $1,200 $1.20 13d 1 0.43mi
8693 Paige Ave Warren, MI 3.0 1.0 900 $1,300 $1.44 24d 1 0.46mi
8509 Paige Ave Warren, MI 3.0 1.0 950 $1,300 $1.37 24d 1 0.51mi
8707 Continental Ave Warren, MI 3.0 1.0 968 $1,200 $1.24 18d 1 0.51mi
8707 Continental Ave Warren, MI 3.0 1.0 1100 $1,200 $1.09 5d 1 0.51mi
8162 Orchard Ave Warren, MI 2.0 1.0 900 $1,000 $1.11 44d 1 0.51mi
11331 Continental Ave Warren, MI 2.0 1.0 765 $1,250 $1.63 24d 1 0.52mi
8636 Republic Ave Warren, MI 2.0 1.0 800 $1,250 $1.56 15d 1 0.55mi
8036 Hupp Ave Warren, MI 2.0 1.0 680 $1,150 $1.69 44d 1 0.60mi
8065 Meadow Ave Warren, MI 2.0 1.0 800 $1,050 $1.31 24d 1 0.60mi
8716 Timken Ave Warren, MI 3.0 1.0 1008 $1,400 $1.39 24d 1 0.63mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 44d 1 0.68mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 24d 1 0.68mi
8428 Timken Ave Warren, MI 3.0 1.0 860 $1,250 $1.45 24d 1 0.71mi
7511 Toepfer Rd Warren, MI 3.0 1.0 1032 $1,199 $1.16 22d 1 0.76mi
7275 Chalmers Ave Warren, MI 2.0 1.0 703 $1,200 $1.71 24d 1 0.78mi
8212 Timken Ave Warren, MI 2.0 1.0 756 $1,320 $1.75 24d 1 0.78mi
8103 Lozier Ave Unit 2 Warren, MI 1.0 1.0 600 $650 $1.08 44d 1 0.79mi
8125 Timken Ave Warren, MI 3.0 1.0 948 $1,270 $1.34 5d 1 0.83mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 24d 1 0.83mi
11130 Stephens Rd Warren, MI 2.0 1.0 750 $1,300 $1.73 44d 1 0.85mi
7043 Meadow Ave Warren, MI 2.0 1.0 911 $1,274 $1.40 44d 1 0.92mi
7060 Victory Ave Warren, MI 3.0 1.0 945 $1,450 $1.53 12d 1 0.94mi
7033 Westminster Ave Warren, MI 2.0 1.0 561 $1,050 $1.87 44d 1 0.97mi
21412 Waltham Rd Warren, MI 2.0 1.0 696 $1,225 $1.76 44d 1 0.99mi
20553 Hamburg St Detroit, MI 3.0 1.0 1074 $1,300 $1.21 4d 1 1.06mi
13050 Couwlier Ave Warren, MI 3.0 1.0 850 $1,350 $1.59 24d 1 1.17mi
12807 Coleen Ave Warren, MI 3.0 1.0 1080 $1,250 $1.16 24d 1 1.19mi
12846 Georgiana Ave Warren, MI 3.0 1.0 912 $1,300 $1.43 24d 1 1.21mi
20296 Waltham St Detroit, MI 3.0 1.5 986 $1,300 $1.32 18d 1 1.23mi
20091 Barlow St Detroit, MI 3.0 1.0 930 $1,300 $1.40 18d 1 1.26mi
22852 Sharrow Ave Warren, MI 3.0 1.0 1000 $1,400 $1.40 5d 1 1.30mi
19691 Cliff St #1 Detroit, MI 2.0 1.0 850 $1,050 $1.24 5d 1 1.46mi

Listing history 2 events

  1. 2026-06-19
    remarks 699-char remark
  2. 2026-06-19
    listed $115,000 Active 1 DOM

ⓘ 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
$1,422 · $118/mo
Projected year-2 tax
$1,596 · $133/mo
Expected delta
+$175/yr (+$15/mo · 12.3%)

ⓘ 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,364
− Mortgage interest
−$6,442
− Property taxes
−$1,422
− Insurance
−$575
− Repairs & maintenance
−$1,229
− Management
−$1,229
− Depreciation
−$3,345
Taxable income
$1,121
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$269
After-tax cash flow
$2,634/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

Price history

+187.5% since first listed
11 events — show timeline
  • 2026-06-18 Listed $115,000 SW Michigan MLS
  • 2026-06-18 Coming Soon $115,000 SW Michigan MLS
  • 2026-06-18 Listed $115,000 REALCOMP
  • 2026-06-18 Listed $115,000 MiRealSource-MiMLS
  • 2018-06-14 Sold (MLS) $32,000 MiRealSource-MiMLS
  • 2018-06-14 Sold (MLS) $32,000 REALCOMP
  • 2018-06-06 Pending MiRealSource-MiMLS
  • 2018-06-06 Pending REALCOMP
  • 2018-06-03 Listed $34,900 MiRealSource-MiMLS
  • 2018-06-03 Listed $34,900 REALCOMP
  • 2007-02-13 Sold (Public Records) $40,000 Public Records

Property tax history

+7.0%/yr

Latest (2025): $1,422 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…