CashFlowRE
Sign in Sign up
1933 11th St
B+ Composite 78.2
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 +29.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Appreciation +5.0/10.0
  • Condition / age +3.8/5.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Schools +0.9/10.0

$245,000

1933 11th St · Detroit, MI 48216 1519
3 bd · 1.0 ba · 2,428 sqft · SingleFamily public records · 80 Days on market
Built 1915 Good condition 871 sqft lot $101/sqft · 48% below area Est $464k · 47% under

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

Listing remarks MLS

Discover your new home at 1933 11th Street in historic Corktown! Located in the heart of this vibrant neighborhood, you'll be steps from Michigan Avenue and just a short stroll from Ford Motor Company's new Mobility Headquarters. This beautiful 3 bedroom / 1 bath condo boasts original wood floors and unique character throughout its 1,200 square feet. Enjoy relaxing in your living room with views of downtown Detroit or sipping your morning coffee on your private patio. The open floor plan and abundance of natural light make this home perfect for entertaining or everyday living. An added bonus is the attic space, which can be converted into an additional bedroom, home office, artist studio, guest suite or recreation room – increasing the total square footage of your home. With its rich history and modern amenities, this condo has something for everyone. Important Notes: * Parcel has recently been split into two separate parcel ID's from original Duplex. * Lot Dimensions, Road Frontage Feet & Acres are TBD.

Key facts

  • Open floor plan
  • Original wood floors
  • Private patio

Tags

HISTORIC CORKTOWNSTEPS FROM MICHIGAN AVENUEORIGINAL WOOD FLOORSVIEWS OF DOWNTOWN DETROITPRIVATE PATIOOPEN FLOOR PLAN

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $245k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $858 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $245k).
  • Recommended offer: $230k (6.0% below list) — sets the bar for market timing.

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: 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.
  • Zoned schools: Burton International Academy (math 2% / reading 12%, grade F, #1,308 of 1,397 statewide, top 95%, 501 students, 85% FRL); Northwestern High School (math 10% / reading 10%, grade F, #659 of 713 statewide, top 97%, 358 students, 88% FRL) — zoned schools at 87% FRL track the district average.
  • Market conditions: 3 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 30d 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).

Forward outlook

  • In year one you build about $9k of equity ($2k loan paydown + $7k appreciation (3.0% local appreciation)).
  • 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 $69k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($230k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 5y ago; this cycle's ask has dropped $50k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $230,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — 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. 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
1.32%
Cap rate
10.50%
Cash-on-cash
15.01%
DSCR
1.67
GRM
6.3

CMA / ARV

ARV (median comp)
$464,163
List price
$245,000
Delta
-47.22%
Verdict
UNDERPRICED
Comps
16 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1806 Leverette St 0.02mi 3/2.0 2,551 (+5%) 9mo $350,000 $137 79
1760 Wabash St 0.20mi 3/2.5 2,100 (-14%) 0mo $675,000 $321 62
1637 Leverette St 0.07mi 2/2.5 (-1) 2,100 (-14%) 17mo $617,000 $294 49
1637 Leverette St 0.08mi 2/2.5 (-1) 2,100 (-14%) 17mo $617,000 $294 48
1474 18th St 0.54mi 3/2.0 2,220 (-9%) 21mo $310,000 $140 39

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
21.6%
Equity multiple
2.23×
Total profit
$84,230
Equity at exit
$110,163
10-year hold
IRR
22.6%
Equity multiple
4.26×
Total profit
$223,342
Equity at exit
$169,774

Cash invested: $68,600 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
7 active · 3 under contract
Months of supply
42.0 mo (2%/mo absorbed)
Median asking
$150,000 ($61/sqft)
Median days on market
201 d
This list price
71% of active listings are priced below it
ARV vs active asking
+215.4% above current asking $/sqft

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

ZIP-level market 48216 1519

Active inventory
3
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$3,230 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax est. 1.5%
$306 /mo · $3,675/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$678
Net cashflow
$858

Break-even live

Break-even rent $2,143
Max offer price $245,000
Occupancy floor 68%

Sensitivity live

Price -10% $1,028 -5% $943 +0% $858 +5% $774 +10% $689
Rent -10% $603 -5% $731 +0% $858 +5% $986 +10% $1,113
Rate -1.0pp $982 -0.5pp $921 base $858 +0.5pp $795 +1.0pp $730

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
$61,250
Closing costs
$7,350
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1611 Michigan Ave Detroit, MI 3.0 1.0–3.5 1623 $5,250 $3.23 0d 7 0.07mi
1714 Bagley St Detroit, MI 3.0 2.5 2500 $3,500 $1.40 100d 1 0.11mi
1620 Michigan Ave Detroit, MI 2.0 1.0–2.0 1052 $3,500 $3.33 0d 1 0.13mi
2313 17th St Detroit, MI 2.0 1.0 2649 $3,250 $1.23 43d 1 0.55mi
525 W Lafayette Blvd Detroit, MI 1.0–3.0 1.0–2.0 1848 $2,775 $1.50 7d 3 0.83mi
525 W Lafayette Blvd Detroit, MI 2.0–3.0 2.0 1546 $4,250 $2.75 139d 3 0.83mi
525 W Lafayette Blvd Detroit, MI 2.0–3.0 1.0–2.0 1848 $2,775 $1.50 18d 2 0.83mi
525 W Lafayette Blvd Detroit, MI 1.0–3.0 1.0–2.0 1409 $2,775 $1.97 23d 3 0.83mi
10 Grand River Ave Detroit, MI 1.0–2.0 1.0–2.5 1487 $3,780 $2.54 4d 5 1.05mi
10 Witherell St Detroit, MI 3.0 1.0–2.5 1263 $5,140 $4.07 4d 8 1.07mi
2520 Woodward Ave Detroit, MI 3.0 1.5 2100 $2,450 $1.17 78d 1 1.12mi
2566 Woodward Ave Detroit, MI 2.0 1.5 2239 $3,000 $1.34 83d 1 1.13mi
2644 Woodward Ave #57 Detroit, MI 2.0 2.0 2155 $3,500 $1.62 93d 1 1.16mi
1250 Library St #31 Detroit, MI 2.0 2.0 2800 $3,200 $1.14 139d 1 1.18mi
262 W Grand Blvd Unit 2 Detroit, MI 4.0 1.5 1800 $2,050 $1.14 3d 1 1.18mi
135 Winder St Detroit, MI 2.0 2.0 2000 $3,200 $1.60 10d 1 1.20mi
1492 Vinewood St Detroit, MI 4.0 2.0 1682 $2,300 $1.37 30d 1 1.21mi
1323 Broadway St Detroit, MI 2.0 1.0–2.0 1650 $2,500 $1.52 64d 1 1.21mi

Listing history 50 events

  1. 2026-09-23
    days on market $245,000 Active 80 DOM
  2. 2026-09-22
    days on market $245,000 Active 79 DOM
  3. 2026-09-21
    days on market $245,000 Active 78 DOM
  4. 2026-09-20
    days on market $245,000 Active 77 DOM
  5. 2026-09-19
    days on market $245,000 Active 76 DOM
  6. 2026-09-18
    days on market $245,000 Active 75 DOM
  7. 2026-09-17
    days on market $245,000 Active 74 DOM
  8. 2026-09-16
    days on market $245,000 Active 73 DOM
  9. 2026-09-15
    days on market $245,000 Active 72 DOM
  10. 2026-09-14
    days on market $245,000 Active 71 DOM
  11. 2026-09-13
    days on market $245,000 Active 70 DOM
  12. 2026-09-12
    days on market $245,000 Active 69 DOM
  13. 2026-09-11
    days on market $245,000 Active 68 DOM
  14. 2026-09-05
    days on market $245,000 Active 62 DOM
  15. 2026-09-04
    days on market $245,000 Active 61 DOM
  16. 2026-09-03
    days on market $245,000 Active 60 DOM
  17. 2026-08-31
    days on market $245,000 Active 57 DOM
  18. 2026-08-30
    days on market $245,000 Active 56 DOM
  19. 2026-08-29
    days on market $245,000 Active 55 DOM
  20. 2026-08-28
    days on market $245,000 Active 54 DOM
  21. 2026-08-27
    days on market $245,000 Active 53 DOM
  22. 2026-08-26
    days on market $245,000 Active 52 DOM
  23. 2026-08-25
    days on market $245,000 Active 51 DOM
  24. 2026-08-24
    days on market $245,000 Active 50 DOM
  25. 2026-08-23
    days on market $245,000 Active 49 DOM
  26. 2026-08-22
    days on market $245,000 Active 48 DOM
  27. 2026-08-21
    days on market $245,000 Active 47 DOM
  28. 2026-08-20
    days on market $245,000 Active 46 DOM
  29. 2026-08-19
    days on market $245,000 Active 45 DOM
  30. 2026-08-18
    days on market $245,000 Active 44 DOM
  31. 2026-08-17
    days on market $245,000 Active 43 DOM
  32. 2026-08-16
    days on market $245,000 Active 42 DOM
  33. 2026-08-15
    days on market $245,000 Active 41 DOM
  34. 2026-08-14
    days on market $245,000 Active 40 DOM
  35. 2026-08-13
    days on market $245,000 Active 39 DOM
  36. 2026-08-12
    days on market $245,000 Active 38 DOM
  37. 2026-08-11
    days on market $245,000 Active 37 DOM
  38. 2026-08-10
    days on market $245,000 Active 36 DOM
  39. 2026-08-09
    days on market $245,000 Active 35 DOM
  40. 2026-08-08
    days on market $245,000 Active 34 DOM
  41. 2026-08-06
    days on market $245,000 Active 32 DOM
  42. 2026-08-05
    days on market $245,000 Active 31 DOM
  43. 2026-08-04
    days on market $245,000 Active 30 DOM
  44. 2026-08-03
    days on market $245,000 Active 29 DOM
  45. 2026-07-31
    days on market $245,000 Active 26 DOM
  46. 2026-07-30
    days on market $245,000 Active 25 DOM
  47. 2026-07-30
    days on market $245,000 Active 24 DOM
  48. 2026-07-28
    days on market $245,000 Active 23 DOM
  49. 2026-07-26
    days on market $245,000 Active 21 DOM
  50. 2026-07-24
    days on market $245,000 Active 19 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$38,757
− Mortgage interest
−$13,724
− Property taxes
−$3,675
− Insurance
−$1,225
− Repairs & maintenance
−$3,101
− Management
−$3,101
− Depreciation
−$7,127
Taxable income
$6,804
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,633
After-tax cash flow
$8,667/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 · 13 photos

Good 75/100 Cosmetic rehab Est. rehab $12,140–$36,420 screening

This 1933 multi-family home in Corktown, Detroit, is in good condition with original wood floors and unique character. It offers a good investment opportunity with minimal repairs and maintenance needed.

Value-add opportunities

  • Resale Paint the exterior siding — A fresh coat of paint can enhance the curb appeal and make the home look more inviting.
  • Rental Clean the gutters — Clean gutters prevent water damage and keep the home looking well-maintained.
  • Both Replace the air filter — A clean air filter improves indoor air quality and can lead to lower utility bills.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 9/100

Zoned Schools

Elementary Burton International Academy F MI #1,308/1,397 Nat'l #40,092/41,679 High Northwestern High School F MI #659/713 Nat'l #15,975/17,239

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
B Composite livability gradescore 73/100

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

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Price history

-60.7% since first listed
31 events — show timeline
  • 2026-04-02 Price Changed $275,000 MiRealSource-MiMLS
  • 2026-04-02 Price Changed $275,000 REALCOMP
  • 2026-04-02 Price Changed $275,000 REALCOMP
  • 2026-01-25 Listed $295,000 REALCOMP
  • 2026-01-25 Listed $295,000 REALCOMP
  • 2026-01-25 Listed $295,000 MiRealSource-MiMLS
  • 2026-01-23 Listing Removed MiRealSource-MiMLS
  • 2026-01-09 Price Changed $295,000 MiRealSource-MiMLS
  • 2026-01-09 Price Changed $295,000 REALCOMP
  • 2026-01-09 Price Changed $295,000 REALCOMP
  • 2025-07-30 Listed $300,000 REALCOMP
  • 2025-07-30 Listed $300,000 REALCOMP
  • 2025-07-30 Listed $300,000 MiRealSource-MiMLS
  • 2025-07-28 Listing Removed REALCOMP
  • 2025-07-28 Listing Removed MiRealSource-MiMLS
  • 2025-07-28 Listing Removed REALCOMP
  • 2025-06-04 Listing Removed MiRealSource-MiMLS
  • 2025-04-22 Relisted REALCOMP
  • 2025-04-22 Relisted REALCOMP
  • 2025-04-21 Listing Removed REALCOMP
  • 2025-04-21 Listing Removed REALCOMP
  • 2025-02-24 Listed $372,000 REALCOMP
  • 2025-02-24 Listed $372,000 MiRealSource-MiMLS
  • 2025-02-13 Listed $372,000 REALCOMP
  • 2025-01-24 Listed $699,999 MiRealSource-MiMLS
  • 2025-01-12 Listed $699,999 REALCOMP
  • 2022-07-17 Price Changed $1,500 RENT.
  • 2021-09-16 Listing Removed REALCOMP
  • 2021-09-16 Listing Removed MiRealSource-MiMLS
  • 2021-06-17 Listed $699,000 MiRealSource-MiMLS
  • 2021-06-17 Listed $699,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…