13683 Stone Falcon North · Shelby, MI 48315

$600,490

4 bd · 2.5 ba · 2,769 sqft · SingleFamily · 60 Days on market

Built 2026 Excellent condition 0.42 ac lot 3-car garage $103/mo HOA · 2% of rent

---

Why this score? — see what drove the F 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).

• ARV discount +7.5/15.0
• Schools +5.7/10.0
• Condition / age +5.0/5.0
• Cash flow +4.3/30.0
• Livability +3.5/5.0
• Rent growth +2.5/5.0
• 1% rule +0.5/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

TO BE BUILT! Build time is approx. 9-10 mths. New Homes in Utica Schools. The Austin has an open concept Kitchen, Nook & Great Room that would be perfect for spending time with loved ones. Enjoy a cozy loft to watch your favorite show or read your favorite book. Unwind in your Master Bedroom w/ beautiful En-Suite. When you're away from home, take advantage of everything that is nearby. Close to Partridge Creek mall for eating, shopping, and much more! We include 10 Year Structural & Basement Waterproofing Warranties! Photos are of a decorated model or previously built home.

Key facts

• Open concept kitchen
• Cozy loft
• En-suite

Tags

• OPEN CONCEPT KITCHEN
• COZY LOFT
• MASTER BEDROOM
• EN-SUITE
• CLOSE TO PARTRIDGE CREEK MALL
• 10 YEAR STRUCTURAL WARRANTY

🏗️ New construction. The $600,490 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $814,030.

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $600k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $-2k ($-26k/yr) — negative.
• To cash-flow at today's rent, offer at most $500k (16.8% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $450k (25.1% below list).
• Recommended offer: $450k (25.1% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 70/100 on livability (#324 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
• Utica Community Schools (suburban): math 38% / reading 53% proficiency, ranked #126 of 540 in MI (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Richard J Duncan Elementary (math 49% / reading 67%, grade C+, #229 of 1,397 statewide, top 17%, 701 students, 29% FRL); Eisenhower High School (math 44% / reading 66%, grade C, #107 of 713 statewide, top 15%, 1,835 students, 21% FRL) — zoned schools at 25% FRL track the district average.
• Market conditions: 219 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
• At $4,500/mo this rent would consume 54% of the median local household income ($100k/yr) (locally 22% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $24k 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 60 days — a 3% lower offer ($582k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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.

Recommended offer $450,000 (25.1% below list)

Questions for the listing agent

1. 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?
2. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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. 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?
7. 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.
8. 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.
9. 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: 0.55% ✗
• Cap rate: 3.09%
• Cash-on-cash: -11.44%
• DSCR: 0.49
• GRM: 15.1

CMA / ARV

• ARV (median comp): $814,030
• List price: $600,490
• Delta: -26.23%
• 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
14103 Regatta Bay Dr	0.20mi	3/2.5 (-1)	2,839 (+2%)	2mo	$824,171	$290	80
13914 Leeward Dr	0.15mi	4/2.5	3,149 (+14%)	2mo	$886,554	$282	68
55810 Laurel Oaks Ln #50	0.17mi	3/2.5 (-1)	2,462 (-11%)	3mo	$884,397	$359	66
55810 Laurel Oaks Ln	0.17mi	3/2.5 (-1)	2,462 (-11%)	3mo	$884,397	$359	66
55576 Bay Oaks Ct #42	0.30mi	3/2.5 (-1)	2,462 (-11%)	1mo	$749,028	$304	61
55576 Bay Oaks Ct	0.30mi	3/2.5 (-1)	2,462 (-11%)	1mo	$749,028	$304	61
57373 Glen Forest Dr	0.67mi	4/3.5	2,640 (-5%)	0mo	$875,000	$331	56
55358 Bay Oaks Ct	0.42mi	4/3.5	3,148 (+14%)	0mo	$959,697	$305	53
55358 Bay Oaks Ct #18	0.42mi	4/3.5	3,148 (+14%)	0mo	$959,697	$305	53
14278 Larkspur Dr	0.74mi	4/2.5	3,007 (+9%)	2mo	$650,000	$216	49
57135 Meadowridge Dr	0.57mi	3/2.5 (-1)	2,374 (-14%)	0mo	$855,000	$360	44
13987 Quail View Dr	0.63mi	3/2.5 (-1)	2,436 (-12%)	2mo	$950,363	$390	44

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: -37.2%
• Equity multiple: -0.19×
• Total profit: $-270,213
• Equity at exit: $121,375

10-year hold

• IRR: -53.6%
• Equity multiple: -0.81×
• Total profit: $-413,023
• Equity at exit: $70,382

Cash invested: $227,928 (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 →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 38 active · 27 under contract
• Months of supply: 6.5 mo (15%/mo absorbed)
• Median asking: $662,400 ($246/sqft)
• Median days on market: 121 d
• This list price: 8% of active listings are priced below it
• ARV vs active asking: +19.4% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 48315

• Active inventory: 219
• Price-to-rent: 11.1×

Monthly cashflow live

• Estimated rent: $4,500 medium
• Mortgage (P&I): −$4,269
• Tax est. 1.5%: −$1,018 /mo · $12,210/yr
• Insurance: −$339
• HOA: −$103
• Vacancy / Maint / Mgmt: −$945
• Net cashflow: $-2,174

Break-even live

Break-even rent $7,251

Max offer price $499,510

Occupancy floor —

Sensitivity live

Price	-10% $-1,611	-5% $-1,892	+0% $-2,174	+5% $-2,455	+10% $-2,736
Rent	-10% $-2,529	-5% $-2,351	+0% $-2,174	+5% $-1,996	+10% $-1,818
Rate	-1.0pp $-1,764	-0.5pp $-1,967	base $-2,174	+0.5pp $-2,385	+1.0pp $-2,599

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: $203,507
• Closing costs: $24,421
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
55740 Beacon Shore Dr Utica, MI	5.0	4.0	3385	$4,500	$1.33	32d	1	0.53mi

Property features AI

Finance

• Other: Lot approximately 0.42 acres (66 x 143)
• HOA & community: Homeowners association with annual fee of $1,240 (about $103.33/month)

Exterior

• Parking: Attached 3-car garage with side-facing garage
• Security: Smoke detectorsCarbon monoxide detectors
• Utilities: Public waterPublic sewerCable availableUnderground utilities
• Home design: Single family residenceTwo levelsGround-level entry with stepsNew constructionBrick and vinyl siding
• Construction: Asphalt roofHome warranty included
• Exterior features: Covered porchPaved road access

Interior

• Kitchen: DishwasherFree-standing electric ovenMicrowaveGas water heater
• Bathrooms: Two full bathroomsOne half bathroom
• Heating & cooling: Forced air heating (natural gas)Central air conditioning
• Interior features: Entrance foyerSmart thermostatFull unfinished basement
• Laundry & utility: Gas dryer hookup

HOA detail $103/mo · $1,236/yr

• Likely covers: water

Listing history 48 events

1. 2026-08-08
   days on market $600,490 Active 60 DOM
2. 2026-08-06
   days on market $600,490 Active 58 DOM
3. 2026-08-05
   days on market $600,490 Active 57 DOM
4. 2026-08-04
   days on market $600,490 Active 56 DOM
5. 2026-08-03
   days on market $600,490 Active 55 DOM
6. 2026-07-31
   days on market $600,490 Active 52 DOM
7. 2026-07-30
   days on market $600,490 Active 50 DOM
8. 2026-07-28
   days on market $600,490 Active 49 DOM
9. 2026-07-26
   days on market $600,490 Active 47 DOM
10. 2026-07-24
    days on market $600,490 Active 45 DOM
11. 2026-07-23
    listing id $600,490 Active 44 DOM
12. 2026-07-23
    days on market $600,490 Active 44 DOM
13. 2026-07-22
    days on market $600,490 Active 43 DOM
14. 2026-07-21
    days on market $600,490 Active 42 DOM
15. 2026-07-20
    days on market $600,490 Active 41 DOM
16. 2026-07-18
    days on market $600,490 Active 39 DOM
17. 2026-07-18
    days on market $600,490 Active 38 DOM
18. 2026-07-16
    days on market $600,490 Active 37 DOM
19. 2026-07-15
    days on market $600,490 Active 36 DOM
20. 2026-07-14
    days on market $600,490 Active 35 DOM
21. 2026-07-13
    days on market $600,490 Active 34 DOM
22. 2026-07-13
    days on market $600,490 Active 33 DOM
23. 2026-07-11
    days on market $600,490 Active 32 DOM
24. 2026-07-10
    days on market $600,490 Active 31 DOM
25. 2026-07-09
    days on market $600,490 Active 30 DOM
26. 2026-07-07
    days on market $600,490 Active 28 DOM
27. 2026-07-06
    days on market $600,490 Active 27 DOM
28. 2026-07-06
    days on market $600,490 Active 26 DOM
29. 2026-07-05
    days on market $600,490 Active 25 DOM
30. 2026-07-03
    days on market $600,490 Active 24 DOM
31. 2026-07-02
    days on market $600,490 Active 23 DOM
32. 2026-07-01
    days on market $600,490 Active 22 DOM
33. 2026-06-30
    days on market $600,490 Active 21 DOM
34. 2026-06-29
    days on market $600,490 Active 20 DOM
35. 2026-06-28
    days on market $600,490 Active 19 DOM
36. 2026-06-27
    days on market $600,490 Active 18 DOM
37. 2026-06-26
    days on market $600,490 Active 17 DOM
38. 2026-06-24
    days on market $600,490 Active 15 DOM
39. 2026-06-22
    days on market $600,490 Active 13 DOM
40. 2026-06-21
    days on market $600,490 Active 12 DOM
41. 2026-06-18
    days on market $600,490 Active 9 DOM
42. 2026-06-17
    days on market $600,490 Active 8 DOM
43. 2026-06-16
    days on market $600,490 Active 7 DOM
44. 2026-06-15
    days on market $600,490 Active 6 DOM
45. 2026-06-13
    days on market $600,490 Active 4 DOM
46. 2026-06-13
    days on market $600,490 Active 3 DOM
47. 2026-06-10
    remarks 584-char remark
48. 2026-06-10
    listed $600,490 Active 1 DOM

ⓘ 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 3/10 Moderate
• 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $54,000
• − Mortgage interest: −$45,598
• − Property taxes: −$12,210
• − Insurance: −$4,070
• − Repairs & maintenance: −$4,320
• − Management: −$4,320
• − HOA: −$1,236
• − Depreciation: −$23,681
• Taxable loss: −$41,436
• Est. tax savings @ 24.0%: +$9,945
• After-tax cash flow: $-16,138/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.

Condition & rehab AI · 6 photos

Excellent 100/100 None rehab

This new construction home is move-in ready with excellent condition and no visible repairs or maintenance needed. It offers a modern design with high-end finishes and ample space, making it an attractive option for both buyers and renters.

Value-add opportunities

• Both Painting the exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics. ↑
• Both Updating the flooring in the bathrooms — Modern flooring in bathrooms improves functionality and appearance. ↑
• Both Upgrading the kitchen appliances — New appliances add value and functionality to the kitchen. ↑
• Both Installing smart home technology — Smart home features enhance convenience and energy efficiency, attracting buyers and renters alike. ↑

D Composite school gradezoned avg 57/100

Zoned Schools

Elementary Richard J Duncan Elementary C+ MI #229/1,397 Nat'l #8,292/41,679 Middle Malow Junior High School B MI #66/493 Nat'l #2,208/14,009 High Eisenhower High School C MI #107/713 Nat'l #4,413/17,239

Schools (NCES district)

• District: Utica Community Schools
• NCES district ID: 2634470
• Math proficiency: 38% ▼ -13.00%
• Reading proficiency: 53% ▼ -7.00%
• Median HH income: $65,953
• Composite: 40.52/100
• National rank: #3709
• State rank: #126 of 540 in MI

B Composite livability gradescore 70/100

Livability — Shelby

• Score: 70/100
• State rank: #324
• US rank: #7973

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment D+ Housing A+ Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Macomb · 925,296 people
• Metro: Detroit-Warren-Dearborn, MI
• Population (ZIP): 28,428
• Household income: $99,512
• Rent vs Own: 12.8% rent · 87.2% own
• Severe rent burden: 22% of renters

---

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: Predominantly White (86%)
• Race & ethnicity: White 86% Two or more races 4% Asian 4% Hispanic / Latino 3% Black 3%
• Common ancestry: Romanian 11% Lithuanian 4% Italian 2%
• Foreign-born: 14% · Canada, South Korea, China
• Languages at home: 81% English-only · Other Indo-European 9% Arabic 4% Spanish 2%

---

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: ▼ -173.36%
• Current HPI: 194.9368
• 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

Property features AI

Finance

• Other: Lot approximately 0.42 acres (66 x 143)
• HOA & community: Homeowners association with annual fee of $1,240 (about $103.33/month)

Exterior

• Parking: Attached 3-car garage with side-facing garage
• Security: Smoke detectorsCarbon monoxide detectors
• Utilities: Public waterPublic sewerCable availableUnderground utilities
• Home design: Single family residenceTwo levelsGround-level entry with stepsNew constructionBrick and vinyl siding
• Construction: Asphalt roofHome warranty included
• Exterior features: Covered porchPaved road access

Interior

• Kitchen: DishwasherFree-standing electric ovenMicrowaveGas water heater
• Bathrooms: Two full bathroomsOne half bathroom
• Heating & cooling: Forced air heating (natural gas)Central air conditioning
• Interior features: Entrance foyerSmart thermostatFull unfinished basement
• Laundry & utility: Gas dryer hookup

Price history

+0.0% since first listed

2 events — show timeline

• 2026-06-09 Listed $600,490 REALCOMP
• 2026-06-09 Listed $600,490 MiRealSource-MiMLS