CashFlowRE
Sign in Sign up
6834 Charlevoix St 🏷️ Likely Rental
D+ Composite 46.94
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.7/5.0
  • Appreciation +3.6/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$7,500

6834 Charlevoix St · Detroit, MI 48207
3 bd · 1.0 ba · 1,322 sqft · Townhouse public records · 792 Days on market
Built 1911 871 sqft lot $6/sqft · 92% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity right off E. Grand Blvd. and close to Belle Isle, downtown Detroit, entertainment and so much more! DLBA owns one unit in a series of 4 connected row houses. Home is fire damaged. Bring you best offer! Please note that the Detroit Land Bank Authority is entitled to a tax capture for the 5 tax years subsequent to transferring ownership of the property. The tax capture may be incompatible with tax abatements that are otherwise available to the selected purchaser. DLBA will review requests to waive its tax capture rights and may require a payment in lieu of taxes to approve such requests. The payment will be determined upon reviewing the development proforma and effect of any tax abatements on the purchase and development financing.

Key facts

  • Built 1911
  • Listed 792 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $7,500 price doesn't fit this home's estimated sale value (~$89,605) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath townhouse listed at $8k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $8k).
  • Recommended offer: $7k (12.0% below list) — sets the bar for market timing.
  • Cap rate 216.1% 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: Rents rising (+3.5%/yr); 244 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($48k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-2.8%/yr); year-one equity from $52 of loan paydown is wiped out by about $209 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 (-2.8% appreciation + 3.5% rent growth), your $2k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 792 days — a 12% lower offer ($7k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 6y ago; this cycle's ask is 200% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $6,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 792 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
23.01%
Cap rate
216.09%
Cash-on-cash
749.28%
DSCR
34.34
GRM
0.4

CMA / ARV

ARV (median comp)
$89,605
List price
$7,500
Delta
-91.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7250 Saint Paul St 0.52mi 2/1.5 (-1) 1,302 (-2%) 0mo $32,500 $25 66
1454 Townsend St #101 0.63mi 2/2.0 (-1) 1,268 (-4%) 10mo $275,000 $217 47

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.79% appreciation · 3.53% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
40.67×
Total profit
$83,315
Equity at exit
$1,188
10-year hold
IRR
Equity multiple
88.66×
Total profit
$184,085
Equity at exit
$769

Cash invested: $2,100 (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 48207

Home prices YoY
-2.0%
Rents YoY
3.5%
Active inventory
244
Price-to-rent
0.4×

Monthly cashflow live

Estimated rent
$1,725 high interval (Pro) →
Mortgage (P&I)
$39
Tax est. 1.5%
$9 /mo · $112/yr
Insurance
$3
HOA
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$1,311

Break-even live

Break-even rent $66
Max offer price $7,500
Occupancy floor 19%

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
$1,875
Closing costs
$225
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2972 Field St Detroit, MI 3.0 1.0 1225 $1,395 $1.14 17d 1 0.27mi
3460 Field St Detroit, MI 2.0 1.0 1000 $1,260 $1.26 5d 1 0.36mi
374 E Grand Blvd Unit 2A Detroit, MI 2.0 2.0 1450 $2,750 $1.90 43d 1 0.48mi
7410 Kercheval Ave Unit 212 Detroit, MI 2.0 2.0 1017 $1,950 $1.92 43d 1 0.48mi
1454 Townsend St #101 Detroit, MI 2.0 2.0 1268 $2,500 $1.97 3d 1 0.64mi
3755 Ellery St Unit 1 Detroit, MI 2.0 1.0 915 $1,200 $1.31 24d 1 0.66mi
8001 Kercheval Ave Detroit, MI 1.0–2.0 1.0–2.0 984 $2,270 $2.31 1d 3 0.68mi
3323 Gratiot Ave Unit R Detroit, MI 2.0 1.0 1200 $975 $0.81 43d 1 0.76mi
3325 Gratiot Ave Unit R Detroit, MI 2.0 1.0 1200 $1,000 $0.83 43d 1 0.76mi
1440 Robert Bradby Dr Detroit, MI 2.0 2.0 1250 $1,472 $1.18 43d 1 0.83mi
625 Field St Detroit, MI 3.0 1.5 900 $882 $0.98 18d 1 0.86mi
7918 E Lafayette St #4 Detroit, MI 3.0 1.0 1150 $1,800 $1.57 18d 1 0.92mi
2928 Prince Hall Dr Detroit, MI 2.0 2.0 1425 $2,000 $1.40 5d 1 0.97mi
6533 E Jefferson Ave Detroit, MI 2.0 1.0–2.0 1094 $1,500 $1.37 17d 2 0.97mi
6533 E Jefferson Ave Detroit, MI 2.0 1.0–2.0 1181 $1,500 $1.27 24d 3 0.97mi
6533 E Jefferson Ave #421 Detroit, MI 2.0 1.0 1063 $2,200 $2.07 15d 1 0.97mi
7700 E Jefferson Ave Detroit, MI 2.0 1.0 877 $1,795 $2.05 43d 1 1.04mi
3475 Crane St Detroit, MI 3.0 1.5 1000 $1,338 $1.34 43d 1 1.06mi
4169 Burns St Detroit, MI 4.0 2.5 1326 $2,300 $1.73 24d 1 1.08mi
4811 Seyburn St Detroit, MI 3.0 1.0 1196 $1,037 $0.87 17d 1 1.09mi
2001 Chene St Detroit, MI 2.0 1.0 950 $1,069 $1.13 43d 1 1.12mi
1941 Chene Ct Detroit, MI 1.0–2.0 1.0–2.0 795 $1,200 $1.51 12d 4 1.12mi
8100 E Jefferson Ave Detroit, MI 3.0 1.0–3.0 1089 $2,210 $2.03 19d 20 1.17mi
2280 E Vernor Hwy Detroit, MI 1.0–3.0 1.0–2.0 872 $1,111 $1.27 20d 1 1.19mi
2282 Belvidere St Unit 102 Detroit, MI 2.0 2.0 1000 $1,250 $1.25 43d 1 1.25mi
8843 E Canfield St Detroit, MI 4.0 2.0 1200 $2,400 $2.00 43d 1 1.28mi
8845 E Jefferson Apt 208 Detroit, MI 2.0 1.5 992 $1,635 $1.65 43d 1 1.32mi
8845 E Jefferson Ave Unit 205 Detroit, MI 2.0 1.5 960 $1,425 $1.48 43d 1 1.32mi
8845 E Jefferson Ave Unit 302 Detroit, MI 2.0 2.0 885 $1,460 $1.65 43d 1 1.32mi
8845 E Jefferson Ave Unit 203 Detroit, MI 2.0 1.5 1024 $1,515 $1.48 43d 1 1.32mi
8845 E Jefferson Ave Unit 207 Detroit, MI 2.0 1.5 1500 $1,695 $1.13 43d 1 1.32mi
8845 E Jefferson Ave Unit 204 Detroit, MI 2.0 1.5 1150 $2,350 $2.04 43d 1 1.32mi
8845 E Jefferson Ave Unit 206 Detroit, MI 2.0 1.5 1230 $1,660 $1.35 43d 1 1.32mi
3500 E Jefferson Detroit, MI 1.0–2.0 1.0–2.0 1012 $2,560 $2.53 2d 5 1.33mi
8925 E Jefferson Ave Detroit, MI 1.0–2.0 1.0–2.0 1050 $1,945 $1.85 43d 9 1.34mi
5380 Maxwell St Unit 5380 Detroit, MI 2.0 1.0 1100 $900 $0.82 18d 1 1.47mi
500 River Pl Dr Detroit, MI 1.0–3.0 1.0–2.0 950 $2,000 $2.11 43d 1 1.48mi
2544 Cadillac Blvd Unit 2 Detroit, MI 2.0 1.0 973 $825 $0.85 24d 1 1.50mi

Listing history 30 events

  1. 2026-06-18
    days on market $7,500 Active 792 DOM
  2. 2026-06-17
    days on market $7,500 Active 791 DOM
  3. 2026-06-15
    days on market $7,500 Active 789 DOM
  4. 2026-06-13
    days on market $7,500 Active 787 DOM
  5. 2026-06-13
    days on market $7,500 Active 786 DOM
  6. 2026-06-09
    days on market $7,500 Active 783 DOM
  7. 2026-06-08
    days on market $7,500 Active 782 DOM
  8. 2026-06-07
    days on market $7,500 Active 781 DOM
  9. 2026-06-04
    days on market $7,500 Active 778 DOM
  10. 2026-06-03
    days on market $7,500 Active 777 DOM
  11. 2026-06-01
    days on market $7,500 Active 775 DOM
  12. 2026-05-31
    days on market $7,500 Active 774 DOM
  13. 2024-11-10
    price $7,500 768-char remark
    Show marketing remark (768 chars)

    Great investment opportunity right off E. Grand Blvd. and close to Belle Isle, downtown Detroit, entertainment and so much more! DLBA owns one unit in a series of 4 connected row houses. Home is fire damaged. Bring you best offer! Please note that the Detroit Land Bank Authority is entitled to a tax capture for the 5 tax years subsequent to transferring ownership of the property. The tax capture may be incompatible with tax abatements that are otherwise available to the selected purchaser. DLBA will review requests to waive its tax capture rights and may require a payment in lieu of taxes to approve such requests. The payment will be determined upon reviewing the development proforma and effect of any tax abatements on the purchase and development financing.

  14. 2024-11-09
    price $7,500 769-char remark
    Show marketing remark (769 chars)

    Great investment opportunity right off E. Grand Blvd. and close to Belle Isle, downtown Detroit, entertainment and so much more! DLBA owns one unit in a series of 4 connected row houses. Home is fire damaged. Bring you best offer! Please note that the Detroit Land Bank Authority is entitled to a tax capture for the 5 tax years subsequent to transferring ownership of the property. The tax capture may be incompatible with tax abatements that are otherwise available to the selected purchaser. DLBA will review requests to waive its tax capture rights and may require a payment in lieu of taxes to approve such requests. The payment will be determined upon reviewing the development proforma and effect of any tax abatements on the purchase and development financing.

  15. 2024-10-11
    historical
  16. 2024-04-17
    listed $2,500 Active 769-char remark
    Show marketing remark (768 chars)

    Great investment opportunity right off E. Grand Blvd. and close to Belle Isle, downtown Detroit, entertainment and so much more! DLBA owns one unit in a series of 4 connected row houses. Home is fire damaged. Bring you best offer! Please note that the Detroit Land Bank Authority is entitled to a tax capture for the 5 tax years subsequent to transferring ownership of the property. The tax capture may be incompatible with tax abatements that are otherwise available to the selected purchaser. DLBA will review requests to waive its tax capture rights and may require a payment in lieu of taxes to approve such requests. The payment will be determined upon reviewing the development proforma and effect of any tax abatements on the purchase and development financing.

  17. 2024-04-17
    listed $2,500 Active 768-char remark
    Show marketing remark (768 chars)

    Great investment opportunity right off E. Grand Blvd. and close to Belle Isle, downtown Detroit, entertainment and so much more! DLBA owns one unit in a series of 4 connected row houses. Home is fire damaged. Bring you best offer! Please note that the Detroit Land Bank Authority is entitled to a tax capture for the 5 tax years subsequent to transferring ownership of the property. The tax capture may be incompatible with tax abatements that are otherwise available to the selected purchaser. DLBA will review requests to waive its tax capture rights and may require a payment in lieu of taxes to approve such requests. The payment will be determined upon reviewing the development proforma and effect of any tax abatements on the purchase and development financing.

  18. 2024-01-04
    listed $2,500 Active
  19. 2024-01-03
    historical
  20. 2024-01-01
    historical
  21. 2023-12-31
    historical
  22. 2023-12-31
    historical
  23. 2023-12-26
    listed $2,500 Active
  24. 2023-12-26
    listed $2,500
  25. 2020-11-11
    listed $2,500 Active
  26. 2020-11-11
    listed $2,500 Active
  27. 2020-08-10
    historical
  28. 2020-08-10
    historical
  29. 2020-07-03
    listed $5,000 Active
  30. 2020-07-03
    listed $5,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 14 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
$20,705
− Mortgage interest
−$420
− Property taxes
−$112
− Insurance
−$38
− Repairs & maintenance
−$1,656
− Management
−$1,656
− Depreciation
−$218
Taxable income
$16,604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,985
After-tax cash flow
$11,750/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)
20,848
Household income
$47,831
Rent vs Own
74.2% rent · 25.8% own
Severe rent burden
2017.0

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 (74%)
Race & ethnicity
Black 74% White 18% Two or more races 4% Asian 3% Hispanic / Latino 2%
Common ancestry
Romanian 2% Italian 1% Lithuanian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% Arabic 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
▼ -2.79%
Current HPI
136.6328
Rent YoY
▲ 3.53%
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

+50.0% since first listed
18 events — show timeline
  • 2024-11-10 Price Changed $7,500 MiRealSource-MiMLS
  • 2024-11-09 Price Changed $7,500 REALCOMP
  • 2024-10-11 Listing Removed MiRealSource-MiMLS
  • 2024-04-17 Listed $2,500 MiRealSource-MiMLS
  • 2024-04-17 Listed $2,500 REALCOMP
  • 2024-01-04 Listed $2,500 MiRealSource-MiMLS
  • 2024-01-03 Listing Removed MiRealSource-MiMLS
  • 2024-01-01 Listing Removed MiRealSource-MiMLS
  • 2023-12-31 Listing Removed REALCOMP
  • 2023-12-31 Listing Removed REALCOMP
  • 2023-12-26 Listed $2,500 MiRealSource-MiMLS
  • 2023-12-26 Listed $2,500 REALCOMP
  • 2020-11-11 Listed $2,500 MiRealSource-MiMLS
  • 2020-11-11 Listed $2,500 REALCOMP
  • 2020-08-10 Listing Removed REALCOMP
  • 2020-08-10 Listing Removed MiRealSource-MiMLS
  • 2020-07-03 Listed $5,000 MiRealSource-MiMLS
  • 2020-07-03 Listed $5,000 REALCOMP

Property tax history

-12.9%/yr

Latest (2017): $436 · -36.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…