CashFlowRE
Sign in Sign up
13723 Castleton St 🏷️ Likely Rental
D Composite 43.85
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
  • Rent growth +3.9/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$25,000

13723 Castleton St · Detroit, MI 48227
4 bd · 1.5 ba · 1,650 sqft · SingleFamily public records · 7 Days on market
Built 1939 3,920 sqft lot $15/sqft · 57% below area ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Opportunity – 13723 Castleton Attention investors! 13723 Castleton offers a strong opportunity for those seeking a value-add or buy-and-hold investment. The property features a functional layout with solid potential for renovation and improvement, allowing investors to maximize returns through strategic updates. Situated in an established neighborhood with ongoing rental demand, this property is well-positioned for long-term cash flow or resale after rehab. Convenient access to nearby amenities, schools, and major roads enhances tenant appeal and future resale value. Sold as-is. Back on the market due to previous buyer's financing falling through

Key facts

  • 3,920 sq ft lot
  • Built 1939
  • Listed 7 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential; One and one-half stories; Ground-level entry with steps; Brick construction
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot dimensions approximately 35 x 114 (0.09 acres)

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished basement; 4 total rooms

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 $25,000 price doesn't fit this home's estimated sale value (~$58,315) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/1.5-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $961 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Cap rate 52.4% 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 fast (+5.6%/yr); 385 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 41% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,435/mo this rent would consume 47% of the median local household income ($37k/yr) (locally 2371% 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 $173 of loan paydown is wiped out by about $750 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 + 5.6% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 17 sale attempts since 9y 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 $4k; list at $25k implies a 525% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $25,000

Questions for the listing agent

  1. Built in 1939 — 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. 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?
  6. 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.
  7. 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.
  8. 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
5.74%
Cap rate
52.41%
Cash-on-cash
164.72%
DSCR
8.33
GRM
1.5

CMA / ARV

ARV (median comp)
$58,315
List price
$25,000
Delta
-57.13%
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
12090 Ward Ave 0.39mi 4/1.0 1,634 (-1%) 14mo $60,000 $37 66
11327 Hartwell St 0.38mi 4/2.0 1,728 (+5%) 9mo $130,000 $75 65
13660 Mecca St 0.15mi 3/1.0 (-1) 1,509 (-8%) 20mo $73,000 $48 55
13244 Ardmore St 0.63mi 4/2.0 1,650 (0%) 18mo $51,000 $31 54
10038 Mark Twain St 0.46mi 4/1.0 1,860 (+13%) 4mo $47,000 $25 52
10023 Hartwell St 0.45mi 3/1.0 (-1) 1,619 (-2%) 22mo $50,000 $31 51
10054 Littlefield St 0.47mi 5/2.0 (+1) 1,562 (-5%) 17mo $60,000 $38 48
9966 Ward St 0.61mi 3/2.5 (-1) 1,764 (+7%) 7mo $55,000 $31 45
13240 Hubbell St 0.71mi 3/2.0 (-1) 1,612 (-2%) 20mo $65,000 $40 39
11300 Ward St 0.53mi 4/2.0 1,878 (+14%) 21mo $40,000 $21 32
11319 Hubbell St 0.52mi 3/2.0 (-1) 1,424 (-14%) 20mo $110,000 $77 29
9647 Sorrento St 0.70mi 3/1.0 (-1) 1,489 (-10%) 20mo $25,000 $17 27

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 · 5.59% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
9.71×
Total profit
$61,005
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
22.23×
Total profit
$148,613
Equity at exit
$2,162

Cash invested: $7,000 (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.

ZIP-level market 48227

Rents YoY
5.6%
Active inventory
385
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$1,435 high interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$961

Break-even live

Break-even rent $219
Max offer price $25,000
Occupancy floor 28%

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
$6,250
Closing costs
$750
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11431 Marlowe St Detroit, MI 3.0 1.0 1172 $1,400 $1.19 16d 1 0.49mi
12778 Strathmoor St Detroit, MI 3.0 1.0 1597 $1,150 $0.72 5d 1 0.55mi
11634 Sussex St Detroit, MI 3.0 1.0 1091 $1,326 $1.22 24d 1 0.69mi
13331 Strathmoor St Detroit, MI 3.0 1.0 1084 $1,100 $1.01 16d 1 0.76mi
11397 Whitcomb St Detroit, MI 3.0 1.0 1070 $1,400 $1.31 16d 1 0.80mi
10002 Manor Unit 2 Detroit, MI 3.0 1.0 1100 $1,150 $1.05 43d 1 0.83mi
9501 Lauder St Detroit, MI 3.0 2.0 1152 $1,350 $1.17 43d 1 0.84mi
9355 Ward St Detroit, MI 3.0 1.0 1200 $1,327 $1.11 43d 1 0.89mi
13279 Coyle St Detroit, MI 3.0 1.0 1444 $1,373 $0.95 43d 1 0.91mi
12650 Griggs St Detroit, MI 3.0 2.0 1628 $1,375 $0.84 24d 1 1.06mi
12144 Washburn St Detroit, MI 3.0 1.0 1200 $1,200 $1.00 15d 1 1.11mi
14284 Cruse St Detroit, MI 3.0 1.0 1121 $1,150 $1.03 16d 1 1.13mi
14104 Coyle St Detroit, MI 3.0 1.0 1327 $1,350 $1.02 5d 1 1.14mi
11641 Mansfield St Unit 2 Detroit, MI 3.0 1.0 1449 $1,300 $0.90 43d 1 1.18mi
9209 Pinehurst St Detroit, MI 3.0 1.0 1589 $1,500 $0.94 43d 1 1.21mi
13965 Mendota St Detroit, MI 3.0 1.0 1222 $1,294 $1.06 17d 1 1.24mi
14375 Terry St Detroit, MI 3.0 2.0 1300 $1,425 $1.10 43d 1 1.32mi
9589 Mansfield St Detroit, MI 4.0 1.0 1250 $1,500 $1.20 5d 1 1.33mi
14590 Ardmore St Detroit, MI 3.0 1.0 1200 $1,195 $1.00 2d 1 1.39mi
14600 Strathmoor St Detroit, MI 4.0 1.0 1300 $1,450 $1.12 43d 1 1.42mi
13620 Kentucky St Detroit, MI 3.0 1.0 1248 $1,200 $0.96 5d 1 1.44mi
9220 Mansfield St Detroit, MI 3.0 1.0 1200 $1,300 $1.08 43d 1 1.46mi

Listing history 44 events

  1. 2026-05-18
    status Pending 682-char remark
    Show marketing remark (682 chars)

    Investor Opportunity – 13723 Castleton Attention investors! 13723 Castleton offers a strong opportunity for those seeking a value-add or buy-and-hold investment. The property features a functional layout with solid potential for renovation and improvement, allowing investors to maximize returns through strategic updates. Situated in an established neighborhood with ongoing rental demand, this property is well-positioned for long-term cash flow or resale after rehab. Convenient access to nearby amenities, schools, and major roads enhances tenant appeal and future resale value. Sold as-is. Back on the market due to previous buyer's financing falling through

  2. 2026-05-18
    status Pending 669-char remark
    Show marketing remark (682 chars)

    Investor Opportunity – 13723 Castleton Attention investors! 13723 Castleton offers a strong opportunity for those seeking a value-add or buy-and-hold investment. The property features a functional layout with solid potential for renovation and improvement, allowing investors to maximize returns through strategic updates. Situated in an established neighborhood with ongoing rental demand, this property is well-positioned for long-term cash flow or resale after rehab. Convenient access to nearby amenities, schools, and major roads enhances tenant appeal and future resale value. Sold as-is. Back on the market due to previous buyer's financing falling through

  3. 2026-05-11
    listed $25,000 Active 669-char remark
    Show marketing remark (682 chars)

    Investor Opportunity – 13723 Castleton Attention investors! 13723 Castleton offers a strong opportunity for those seeking a value-add or buy-and-hold investment. The property features a functional layout with solid potential for renovation and improvement, allowing investors to maximize returns through strategic updates. Situated in an established neighborhood with ongoing rental demand, this property is well-positioned for long-term cash flow or resale after rehab. Convenient access to nearby amenities, schools, and major roads enhances tenant appeal and future resale value. Sold as-is. Back on the market due to previous buyer's financing falling through

  4. 2026-05-11
    listed $25,000 Active 682-char remark
    Show marketing remark (682 chars)

    Investor Opportunity – 13723 Castleton Attention investors! 13723 Castleton offers a strong opportunity for those seeking a value-add or buy-and-hold investment. The property features a functional layout with solid potential for renovation and improvement, allowing investors to maximize returns through strategic updates. Situated in an established neighborhood with ongoing rental demand, this property is well-positioned for long-term cash flow or resale after rehab. Convenient access to nearby amenities, schools, and major roads enhances tenant appeal and future resale value. Sold as-is. Back on the market due to previous buyer's financing falling through

  5. 2026-05-07
    historical
  6. 2026-04-17
    price $32,900
  7. 2026-04-16
    price $32,900
  8. 2026-03-25
    status Active
  9. 2026-03-25
    status Active
  10. 2026-03-11
    status Pending
  11. 2026-03-11
    status Pending
  12. 2026-02-16
    price $37,800
  13. 2026-02-15
    price $37,800
  14. 2026-02-04
    price $45,000
  15. 2026-02-04
    price $45,000
  16. 2026-01-20
    listed $59,000 Active
  17. 2026-01-19
    listed $59,000 Active
  18. 2019-09-17
    soldstatus $4,000 Sold
  19. 2019-09-17
    soldstatus $4,000 Closed
  20. 2019-09-06
    status Pending
  21. 2019-09-06
    status Pending
  22. 2019-07-19
    status Active
  23. 2019-07-16
    historical
  24. 2019-07-10
    listed $8,000 Active
  25. 2019-07-10
    listed $8,000 Active
  26. 2019-07-10
    historical
  27. 2019-07-09
    historical
  28. 2019-02-08
    status Active
  29. 2019-01-25
    historical
  30. 2018-07-24
    price $8,000
  31. 2018-07-23
    price $8,000
  32. 2018-07-20
    status Active
  33. 2018-07-12
    historical
  34. 2018-07-10
    listed $13,000 Active
  35. 2018-07-10
    listed $13,000 Active
  36. 2018-03-01
    historical
  37. 2018-03-01
    historical
  38. 2017-12-27
    status Active
  39. 2017-12-27
    status Active
  40. 2017-11-30
    status Pending
  41. 2017-11-30
    status Pending
  42. 2017-10-11
    listed $8,500 Active
  43. 2017-10-11
    listed $8,500 Active
  44. 1991-11-26
    soldstatus $30,000

ⓘ 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 ≥97°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
$17,220
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$727
Taxable income
$11,837
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,841
After-tax cash flow
$8,690/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)
40,302
Household income
$36,527
Rent vs Own
40.9% rent · 59.1% own
Severe rent burden
2371.0

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 (95%)
Race & ethnicity
Black 95% Two or more races 3% White 1%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -125.00%
Current HPI
186.4158
Rent YoY
▲ 5.59%
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

-16.7% since first listed
44 events — show timeline
  • 2026-05-18 Pending MiRealSource-MiMLS
  • 2026-05-18 Pending REALCOMP
  • 2026-05-11 Listed $25,000 REALCOMP
  • 2026-05-11 Listed $25,000 MiRealSource-MiMLS
  • 2026-05-07 Listing Removed MiRealSource-MiMLS
  • 2026-04-17 Price Changed $32,900 MiRealSource-MiMLS
  • 2026-04-16 Price Changed $32,900 REALCOMP
  • 2026-03-25 Relisted MiRealSource-MiMLS
  • 2026-03-25 Relisted REALCOMP
  • 2026-03-11 Pending MiRealSource-MiMLS
  • 2026-03-11 Pending REALCOMP
  • 2026-02-16 Price Changed $37,800 MiRealSource-MiMLS
  • 2026-02-15 Price Changed $37,800 REALCOMP
  • 2026-02-04 Price Changed $45,000 MiRealSource-MiMLS
  • 2026-02-04 Price Changed $45,000 REALCOMP
  • 2026-01-20 Listed $59,000 REALCOMP
  • 2026-01-19 Listed $59,000 MiRealSource-MiMLS
  • 2019-09-17 Sold (MLS) $4,000 MiRealSource-MiMLS
  • 2019-09-17 Sold (MLS) $4,000 REALCOMP
  • 2019-09-06 Pending MiRealSource-MiMLS
  • 2019-09-06 Pending REALCOMP
  • 2019-07-19 Relisted REALCOMP
  • 2019-07-16 Listing Removed REALCOMP
  • 2019-07-10 Listed $8,000 MiRealSource-MiMLS
  • 2019-07-10 Listed $8,000 REALCOMP
  • 2019-07-10 Listing Removed REALCOMP
  • 2019-07-09 Listing Removed MiRealSource-MiMLS
  • 2019-02-08 Relisted REALCOMP
  • 2019-01-25 Listing Removed REALCOMP
  • 2018-07-24 Price Changed $8,000 MiRealSource-MiMLS
  • 2018-07-23 Price Changed $8,000 REALCOMP
  • 2018-07-20 Relisted REALCOMP
  • 2018-07-12 Listing Removed REALCOMP
  • 2018-07-10 Listed $13,000 MiRealSource-MiMLS
  • 2018-07-10 Listed $13,000 REALCOMP
  • 2018-03-01 Listing Removed MiRealSource-MiMLS
  • 2018-03-01 Listing Removed REALCOMP
  • 2017-12-27 Relisted MiRealSource-MiMLS
  • 2017-12-27 Relisted REALCOMP
  • 2017-11-30 Pending MiRealSource-MiMLS
  • 2017-11-30 Pending REALCOMP
  • 2017-10-11 Listed $8,500 MiRealSource-MiMLS
  • 2017-10-11 Listed $8,500 REALCOMP
  • 1991-11-26 Sold (Public Records) $30,000 Public Records

Property tax history

+22.2%/yr

Latest (2025): $3,661 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…