CashFlowRE
Sign in Sign up
1680 Tudor Dr Duplex
D+ Composite 48.17
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 +15.6/30.0
  • ARV discount +7.5/15.0
  • Schools +6.5/10.0
  • DSCR +4.8/10.0
  • Livability +4.4/5.0
  • 1% rule +4.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$440,000

1680 Tudor Dr · Ann Arbor, MI 48103
4 bd · 1.0 ba · 1,771 sqft · MultiFamily public records · 17 Days on market
Built 1971 0.27 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

PRICE IMPROVED- Multi-family home in Ann Arbor, a five minute drive to The Big House and ten to downtown! Both 1680 Tudor & 1682 Tudor included sale. Two units available-both with two bedrooms, full bath, washer and dryer, and appliances. The foyer acts as a common area, with updated carpet and access to the water heaters. Lower unit was renovated two years ago, offering an open floor plan and luxury vinyl plank flooring throughout. Featuring white appliances, and white countertops in the kitchen, plus enough space for an island or added storage. Upper unit updates include new carpet, light fixtures, and fresh paint. Same floor plan as the lower level. Enjoy the balcony overlooking th

Key facts

  • 0.27 acre lot
  • 2 parking spots
  • Built 1971

Property features AI

Finance

  • HOA & community: Landlord/association pays electric, trash removal, and water/sewer

Exterior

  • Utilities: Water and sewer provided (landlord/association pays); Electric service (landlord/association pays); Trash removal included (landlord/association pays)
  • Home design: Multi-Family property; Built in 1971
  • Construction: Aluminum exterior; Slab foundation
  • Exterior features: Paved street frontage; 87 feet of frontage

Interior

  • Heating & cooling: Electric fuel; Baseboard heating
  • Interior features: Two-unit multi-family property; One unit currently occupied

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 × 2-bed/1-bath units multifamily listed at $440k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive. Per door: $91/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $411k (6.5% below list).
  • Recommended offer: $411k (6.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 2.5% in Ann Arbor — 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 88/100 on livability (#10 in MI, #155 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, commute A+; Watch: cost of living D.
  • Ann Arbor Public Schools (urban): math 71% / reading 81% proficiency, ranked #6 of 540 in MI (top 1%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: Rents flat; 228 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 996 units permitted in Washtenaw County in 2024 (492 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($116k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Washtenaw County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($433k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 13y ago; this cycle's ask is 145% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $180k; list at $440k implies a 145% gain — meaningful room to come down on a strong offer.
Recommended offer $411,200 (6.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.93%
Cap rate
6.79%
Cash-on-cash
1.78%
DSCR
1.08
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.12% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.42×
Total profit
$-71,170
Equity at exit
$65,605
10-year hold
IRR
-15.0%
Equity multiple
0.26×
Total profit
$-91,547
Equity at exit
$38,043

Cash invested: $123,200 (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 48103

Rents YoY
0.1%
Active inventory
228
Price-to-rent
17.8×

Monthly cashflow live

Estimated rent
$4,112 high interval (Pro) →
Mortgage (P&I)
$2,307
Tax from tax record
$575 /mo · $6,901/yr
Insurance
$183
HOA
$0
Vacancy / Maint / Mgmt
$864
Net cashflow
$183

Break-even live

Break-even rent $3,881
Max offer price $440,000
Occupancy floor 91%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,112

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
$110,000
Closing costs
$13,200
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2802 Green Valley Dr Ann Arbor, MI 3.0 2.5 2262 $3,200 $1.41 21d 1 0.86mi
1848 Arbordale St Ann Arbor, MI 4.0 3.5 1959 $3,150 $1.61 13d 1 0.89mi
3234 Chamberlain Cir Unit 3234 Ann Arbor, MI 3.0 3.0 2400 $2,995 $1.25 43d 1 0.91mi
3234 Chamberlain Cir Unit 3234 Ann Arbor, MI 3.0 3.0 2400 $2,995 $1.25 21d 1 0.91mi
856 W Summerfield Glen Cir Unit 2 Ann Arbor, MI 3.0 2.0 1412 $2,200 $1.56 43d 1 0.95mi
854 W Summerfield Glen Cir Unit 2 Ann Arbor, MI 3.0 2.0 1412 $2,200 $1.56 43d 1 0.95mi
815 Hewett Dr Ann Arbor, MI 4.0 2.5 2500 $3,000 $1.20 43d 1 1.18mi
243 Fieldcrest St Ann Arbor, MI 3.0 4.0 1747 $2,995 $1.71 21d 1 1.37mi
3300 Ann Arbor Saline Rd Ann Arbor, MI 1.0–3.0 1.0–2.0 1156 $3,137 $2.71 13d 5 1.41mi

Listing history 36 events

  1. 2026-06-18
    days on market $440,000 Active 17 DOM
  2. 2026-06-17
    days on market $440,000 Active 16 DOM
  3. 2026-06-16
    days on market $440,000 Active 15 DOM
  4. 2026-06-15
    pricedays on market $440,000 Active 14 DOM
  5. 2026-06-14
    days on market $450,000 Active 12 DOM
  6. 2026-06-10
    days on market $450,000 Active 9 DOM
  7. 2026-06-09
    days on market $450,000 Active 8 DOM
  8. 2026-06-08
    days on market $450,000 Active 7 DOM
  9. 2026-06-07
    days on market $450,000 Active 6 DOM
  10. 2026-06-03
    days on market $450,000 Active 2 DOM
  11. 2026-06-01
    statusdays on marketlisting id $450,000 Active 1 DOM
  12. 2026-05-31
    days on market $450,000 Coming Soon 2 DOM
  13. 2026-05-29
    historical $450,000
  14. 2013-05-17
    historical
  15. 2013-05-17
    soldstatus $179,900
  16. 2013-05-17
    historical
  17. 2013-05-17
    soldstatus $179,900
  18. 2013-05-17
    soldstatus $179,900
  19. 2013-05-07
    soldstatus $179,900
  20. 2013-05-06
    soldstatus $179,900
  21. 2013-05-06
    soldstatus $179,900
  22. 2013-05-06
    soldstatus $179,900
  23. 2013-04-13
    historical
  24. 2013-04-13
    historical
  25. 2013-04-13
    historical
  26. 2013-04-13
    historical
  27. 2013-04-09
    listed $379,900
  28. 2013-04-09
    listed $179,900
  29. 2013-04-09
    listed
  30. 2013-04-09
    listed $179,900
  31. 2013-04-09
    listed $179,900
  32. 2013-04-08
    listed $179,900
  33. 2013-04-08
    listed $179,900
  34. 2013-04-08
    listed $179,900
  35. 1995-03-16
    soldstatus $124,000
  36. 1995-03-16
    soldstatus $124,000

ⓘ 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
$6,901 · $575/mo
Projected year-2 tax
$6,901 · $575/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 ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$49,344
− Mortgage interest
−$24,647
− Property taxes
−$6,901
− Insurance
−$2,200
− Repairs & maintenance
−$3,948
− Management
−$3,948
− Depreciation
−$12,800
Taxable loss
−$5,099
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,224
After-tax cash flow
$3,416/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
Ann Arbor Public Schools
NCES district ID
2602820
Math proficiency
71% ▲ 5.00%
Reading proficiency
81% ▲ 11.00%
Median HH income
$60,768
Composite
65.34/100
National rank
#487
State rank
#6 of 540 in MI

Livability — Ann Arbor

Score
88/100
State rank
#10
US rank
#155

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ann Arbor, MI
County
Washtenaw County · 306,860 people
City population
163,747
Metro
Ann Arbor, MI
Population (ZIP)
55,054
Household income
$116,194
Rent vs Own
33.5% rent · 66.5% own
Severe rent burden
2033.0

Population outlook (Washtenaw County) Hauer SSP2

Today (2025)
402,878 people
By 2030
424,104 · +5.3%
By 2040
464,633 · +15.3%
By 2050
504,728 · +25.3%
By 2075
614,463 · +52.5%
By 2100
676,181 · +67.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Asian 10% Two or more races 9% Hispanic / Latino 6% Black 6%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 6% Slovak 3% Iranian 3%
Foreign-born
13% · Canada, China, South Korea
Languages at home
83% English-only · Spanish 4% Chinese 3% Other Indo-European 2%

Political lean MEDSL · Washtenaw

2024 margin
Solid D (+44.4) · D 71.0% · R 26.6% · Other 2.4%
2008→2024 swing
+3.5pp toward D · 2008: 41.0pp · 2024: 44.4pp
All cycles
2024: D+44.4 2020: D+46.6 2016: D+41.5 2012: D+36.0 2008: D+41.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -472.49%
Current HPI
244.6891
Rent YoY
▲ 0.12%
Metro
Ann Arbor, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+262.9% since first listed
24 events — show timeline
  • 2026-05-29 Coming Soon $450,000 MiRealSource-MiMLS
  • 2013-05-17 Sold (MLS) $179,900 SW Michigan MLS
  • 2013-05-17 Sold (MLS) $179,900 AAMLS
  • 2013-05-17 Delisted AAMLS
  • 2013-05-17 Sold (MLS) $179,900 MiRealSource-MiMLS
  • 2013-05-17 Listing Removed MiRealSource-MiMLS
  • 2013-05-07 Sold (Public Records) $179,900 Public Records
  • 2013-05-06 Sold (MLS) $179,900 SW Michigan MLS
  • 2013-05-06 Sold (MLS) $179,900 AAMLS
  • 2013-05-06 Sold (MLS) $179,900 MiRealSource-MiMLS
  • 2013-04-13 Delisted AAMLS
  • 2013-04-13 Listing Removed MiRealSource-MiMLS
  • 2013-04-13 Delisted AAMLS
  • 2013-04-13 Listing Removed MiRealSource-MiMLS
  • 2013-04-09 Listed $179,900 SW Michigan MLS
  • 2013-04-09 Listed $179,900 AAMLS
  • 2013-04-09 Listed AAMLS
  • 2013-04-09 Listed $179,900 MiRealSource-MiMLS
  • 2013-04-09 Listed $379,900 MiRealSource-MiMLS
  • 2013-04-08 Listed $179,900 SW Michigan MLS
  • 2013-04-08 Listed $179,900 AAMLS
  • 2013-04-08 Listed $179,900 MiRealSource-MiMLS
  • 1995-03-16 Sold (Public Records) $124,000 Public Records
  • 1995-03-16 Sold (Public Records) $124,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $6,901 · -20.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…