CashFlowRE
Sign in Sign up
1236 E Evelyn Ave
B+ Composite 76.18
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$79,900

1236 E Evelyn Ave · Hazel Park, MI 48030
2 bd · 1.0 ba · 653 sqft · SingleFamily public records · 136 Days on market
Built 1946 4,356 sqft lot Est $131k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Hazel Park Ranch! Welcome to this 2-bedroom, 1-bath home in the heart of one of Metro Detroit's most sought-after communities. Perfectly sized for easy living, this ranch features a functional layout with plenty of natural light. Step outside to a private, fenced backyard - ideal for summer BBQs or your furry friends - on a manageable 4,356 sq. ft. lot. Located just minutes from the vibrant dining scenes of Ferndale and Royal Oak, and with quick access to I-75 and I-696, you're never far from the action. Sold as is. Buyer and agent to verify all information.

Key facts

  • Functional layout
  • Quick access to i-75
  • 4,356 sq ft lot

Tags

PRIVATE FENCED BACKYARDFUNCTIONAL LAYOUTQUICK ACCESS TO I-75QUICK ACCESS TO I-696MINUTES FROM DINING SCENES

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public sewer; Other water source
  • Home design: Single-family residence; One story; Ground-level entry
  • Construction: Aluminum and vinyl siding
  • Exterior features: Paved road access; Lot dimensions approximately 40 x 108 (0.1 acre)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Crawl space basement; Total of 3 rooms

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 $80k.

Deal economics

  • At list price, monthly cash flow is $381 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 6.2% in Hazel Park — 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 81/100 on livability (#65 in MI, #1,385 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools D.
  • Hazel Park School District (suburban): math 10% / reading 24% proficiency, ranked #490 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.9%/yr); 135 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 3y ago; this cycle's ask has dropped $20k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $80k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.7% of price; built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 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 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.71%
Cap rate
12.02%
Cash-on-cash
20.46%
DSCR
1.91
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$131,253
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1474 E Milton Ave 0.25mi 2/1.0 682 (+4%) 2mo $155,000 $227 79
1403 E Bernhard Ave 0.15mi 2/1.0 695 (+6%) 8mo $139,600 $201 76
1424 E Harry Ave 0.23mi 1/1.0 (-1) 643 (-2%) 10mo $65,000 $101 74
346 E Bernhard Ave 0.51mi 2/1.0 643 (-2%) 2mo $143,000 $222 72
1149 E Milton Ave 0.19mi 2/1.0 702 (+8%) 11mo $79,000 $113 70
1721 E Milton Ave E 0.34mi 2/1.0 732 (+12%) 5mo $125,000 $171 59
1771 E George Ave 0.44mi 2/1.0 724 (+11%) 8mo $93,000 $128 54
1706 E Pearl Ave 0.42mi 3/1.0 (+1) 728 (+12%) 3mo $165,000 $227 54
1320 E Goulson Ave 0.47mi 2/1.0 726 (+11%) 7mo $136,000 $187 53
74 W Bernhard Ave 0.68mi 2/1.0 597 (-9%) 3mo $131,000 $219 52
101 W Maxlow Ave 0.70mi 2/1.0 629 (-4%) 13mo $132,000 $210 51
1929 Michael Ave 0.47mi 1/1.0 (-1) 598 (-8%) 11mo $69,500 $116 50

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
12.7%
Equity multiple
1.51×
Total profit
$11,322
Equity at exit
$11,913
10-year hold
IRR
21.6%
Equity multiple
2.83×
Total profit
$41,030
Equity at exit
$6,908

Cash invested: $22,372 (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 48030

Rents YoY
2.9%
Active inventory
135
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,366 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$245 /mo · $2,943/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$381

Break-even live

Break-even rent $883
Max offer price $79,900
Occupancy floor 67%

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
$19,975
Closing costs
$2,397
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1211 E Bernhard Ave Hazel Park, MI 2.0 1.0 721 $1,500 $2.08 24d 1 0.12mi
1621 E Evelyn Ave Hazel Park, MI 2.0 1.0 749 $1,295 $1.73 18d 1 0.25mi
21516 Dequindre Rd Warren, MI 1.0–2.0 1.0 837 $1,375 $1.64 22d 1 0.50mi
27 E Milton Ave Hazel Park, MI 1.0 1.0 568 $1,050 $1.85 15d 1 0.57mi
23115 Tawas Ave Hazel Park, MI 2.0 1.0 706 $1,375 $1.95 24d 1 0.77mi
155 W George Ave Hazel Park, MI 2.0 1.0 725 $1,000 $1.38 24d 1 0.78mi
21155 Warner Ave Warren, MI 2.0 1.0 756 $1,029 $1.36 24d 1 0.79mi
23773 Hazelwood Ave Hazel Park, MI 2.0 1.0 671 $1,400 $2.09 12d 1 1.07mi
1770 E Woodward Heights Blvd Unit C1 Hazel Park, MI 1.0 1.0 550 $1,350 $2.45 24d 1 1.13mi
1770 E Woodward Heights Blvd Hazel Park, MI 1.0–2.0 1.0 712 $1,400 $1.96 5d 1 1.13mi
1770 E Woodward Heights Blvd Unit C6 Hazel Park, MI 1.0 1.0 550 $1,100 $2.00 24d 1 1.13mi
1045 E Woodward Heights Blvd Hazel Park, MI 1.0–2.0 1.0 715 $1,209 $1.69 24d 3 1.13mi

Listing history 48 events

  1. 2026-06-18
    days on market $79,900 Active 136 DOM
  2. 2026-06-17
    days on market $79,900 Active 135 DOM
  3. 2026-06-16
    days on market $79,900 Active 134 DOM
  4. 2026-06-15
    days on market $79,900 Active 133 DOM
  5. 2026-06-13
    days on market $79,900 Active 131 DOM
  6. 2026-06-13
    days on market $79,900 Active 130 DOM
  7. 2026-06-09
    days on market $79,900 Active 127 DOM
  8. 2026-06-08
    days on market $79,900 Active 126 DOM
  9. 2026-06-07
    days on market $79,900 Active 125 DOM
  10. 2026-06-04
    days on market $79,900 Active 122 DOM
  11. 2026-06-03
    days on market $79,900 Active 121 DOM
  12. 2026-06-02
    days on market $79,900 Active 120 DOM
  13. 2026-06-01
    days on market $79,900 Active 119 DOM
  14. 2026-05-31
    days on market $79,900 Active 118 DOM
  15. 2026-04-23
    price $79,900 573-char remark
    Show marketing remark (573 chars)

    Charming Hazel Park Ranch! Welcome to this 2-bedroom, 1-bath home in the heart of one of Metro Detroit's most sought-after communities. Perfectly sized for easy living, this ranch features a functional layout with plenty of natural light. Step outside to a private, fenced backyard - ideal for summer BBQs or your furry friends - on a manageable 4,356 sq. ft. lot. Located just minutes from the vibrant dining scenes of Ferndale and Royal Oak, and with quick access to I-75 and I-696, you're never far from the action. Sold as is. Buyer and agent to verify all information.

  16. 2026-04-23
    price $79,900
    Show marketing remark (573 chars)

    Charming Hazel Park Ranch! Welcome to this 2-bedroom, 1-bath home in the heart of one of Metro Detroit's most sought-after communities. Perfectly sized for easy living, this ranch features a functional layout with plenty of natural light. Step outside to a private, fenced backyard - ideal for summer BBQs or your furry friends - on a manageable 4,356 sq. ft. lot. Located just minutes from the vibrant dining scenes of Ferndale and Royal Oak, and with quick access to I-75 and I-696, you're never far from the action. Sold as is. Buyer and agent to verify all information.

  17. 2026-03-15
    price $89,900 573-char remark
    Show marketing remark (573 chars)

    Charming Hazel Park Ranch! Welcome to this 2-bedroom, 1-bath home in the heart of one of Metro Detroit's most sought-after communities. Perfectly sized for easy living, this ranch features a functional layout with plenty of natural light. Step outside to a private, fenced backyard - ideal for summer BBQs or your furry friends - on a manageable 4,356 sq. ft. lot. Located just minutes from the vibrant dining scenes of Ferndale and Royal Oak, and with quick access to I-75 and I-696, you're never far from the action. Sold as is. Buyer and agent to verify all information.

  18. 2026-03-14
    price $89,900
  19. 2026-02-25
    status Active
  20. 2026-02-24
    historical
  21. 2026-02-03
    listed $99,500 Active
  22. 2026-02-02
    listed $99,500 Active 573-char remark
    Show marketing remark (573 chars)

    Charming Hazel Park Ranch! Welcome to this 2-bedroom, 1-bath home in the heart of one of Metro Detroit's most sought-after communities. Perfectly sized for easy living, this ranch features a functional layout with plenty of natural light. Step outside to a private, fenced backyard - ideal for summer BBQs or your furry friends - on a manageable 4,356 sq. ft. lot. Located just minutes from the vibrant dining scenes of Ferndale and Royal Oak, and with quick access to I-75 and I-696, you're never far from the action. Sold as is. Buyer and agent to verify all information.

  23. 2024-11-09
    historical
  24. 2024-11-09
    historical
  25. 2024-09-19
    price $140,000
  26. 2024-09-19
    price $140,000
  27. 2024-09-19
    status Active
  28. 2024-09-19
    status Active
  29. 2024-08-08
    historical
  30. 2024-08-08
    historical
  31. 2024-07-17
    price $124,900
  32. 2024-07-17
    price $124,900
  33. 2024-07-10
    listed $139,900 Active
  34. 2024-07-10
    listed $139,900 Active
  35. 2024-07-08
    historical
  36. 2024-07-08
    historical
  37. 2024-07-06
    listed $119,999 Active
  38. 2024-07-06
    listed $119,999 Active
  39. 2024-07-03
    historical
  40. 2024-07-03
    historical
  41. 2023-06-09
    soldstatus $50,000 Sold
  42. 2023-06-09
    soldstatus $50,000 Closed
  43. 2023-06-08
    soldstatus $50,000
  44. 2023-02-07
    status Pending
  45. 2023-02-07
    status Pending
  46. 2023-02-03
    listed $55,000 Active
  47. 2023-02-03
    listed $55,000 Active
  48. 1985-07-01
    soldstatus $13,000

ⓘ 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
$2,943 · $245/mo
Projected year-2 tax
$2,943 · $245/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$16,390
− Mortgage interest
−$4,476
− Property taxes
−$2,943
− Insurance
−$400
− Repairs & maintenance
−$1,311
− Management
−$1,311
− Depreciation
−$2,324
Taxable income
$3,625
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$870
After-tax cash flow
$3,708/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
Hazel Park School District
NCES district ID
2618030
Math proficiency
10% ▼ -2.00%
Reading proficiency
24% ▲ 1.00%
Median HH income
$36,181
Composite
14.05/100
National rank
#9466
State rank
#490 of 540 in MI

Livability — Hazel Park

Score
81/100
State rank
#65
US rank
#1385

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Park, MI
County
Oakland County · 1,009,092 people
City population
14,963
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
14,963
Household income
$67,073
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
432.0

Population outlook (Oakland County) Hauer SSP2

Today (2025)
1,335,747 people
By 2030
1,375,100 · +2.9%
By 2040
1,435,385 · +7.5%
By 2050
1,469,250 · +10.0%
By 2075
1,531,946 · +14.7%
By 2100
1,450,485 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 10% Black 10% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 11% Slovak 3% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 5% Arabic 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Oakland

2024 margin
D (+10.6) · D 54.4% · R 43.8% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: 14.5pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+14.1 2016: D+8.1 2012: D+8.1 2008: D+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -184.32%
Current HPI
285.5923
Rent YoY
▲ 2.90%
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

+514.6% since first listed
34 events — show timeline
  • 2026-04-23 Price Changed $79,900 MiRealSource-MiMLS
  • 2026-04-23 Price Changed $79,900 REALCOMP
  • 2026-03-15 Price Changed $89,900 MiRealSource-MiMLS
  • 2026-03-14 Price Changed $89,900 REALCOMP
  • 2026-02-25 Relisted REALCOMP
  • 2026-02-24 Listing Removed REALCOMP
  • 2026-02-03 Listed $99,500 REALCOMP
  • 2026-02-02 Listed $99,500 MiRealSource-MiMLS
  • 2024-11-09 Listing Removed REALCOMP
  • 2024-11-09 Listing Removed MiRealSource-MiMLS
  • 2024-09-19 Price Changed $140,000 MiRealSource-MiMLS
  • 2024-09-19 Price Changed $140,000 REALCOMP
  • 2024-09-19 Relisted REALCOMP
  • 2024-09-19 Relisted MiRealSource-MiMLS
  • 2024-08-08 Listing Removed REALCOMP
  • 2024-08-08 Listing Removed MiRealSource-MiMLS
  • 2024-07-17 Price Changed $124,900 MiRealSource-MiMLS
  • 2024-07-17 Price Changed $124,900 REALCOMP
  • 2024-07-10 Listed $139,900 REALCOMP
  • 2024-07-10 Listed $139,900 MiRealSource-MiMLS
  • 2024-07-08 Listing Removed MiRealSource-MiMLS
  • 2024-07-08 Listing Removed REALCOMP
  • 2024-07-06 Listed $119,999 MiRealSource-MiMLS
  • 2024-07-06 Listed $119,999 REALCOMP
  • 2024-07-03 Coming Soon MiRealSource-MiMLS
  • 2024-07-03 Coming Soon REALCOMP
  • 2023-06-09 Sold (MLS) $50,000 MiRealSource-MiMLS
  • 2023-06-09 Sold (MLS) $50,000 REALCOMP
  • 2023-06-08 Sold (Public Records) $50,000 Public Records
  • 2023-02-07 Pending MiRealSource-MiMLS
  • 2023-02-07 Pending REALCOMP
  • 2023-02-03 Listed $55,000 MiRealSource-MiMLS
  • 2023-02-03 Listed $55,000 REALCOMP
  • 1985-07-01 Sold (Public Records) $13,000 Public Records

Property tax history

+9.7%/yr

Latest (2025): $2,943 · -11.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…