CashFlowRE
Sign in Sign up
212 Sanderson Ave
C- Composite 52.61
Why this score? — see what drove the C- 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 +27.3/30.0
  • DSCR +9.5/10.0
  • 1% rule +6.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$115,000

212 Sanderson Ave · Pontiac, MI 48341
2 bd · 1.0 ba · 1,262 sqft · SingleFamily public records · 35 Days on market
Built 1910 4,356 sqft lot $91/sqft · 19% below area Est $96k · 20% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 4,356 sq ft lot
  • Garage
  • Built 1910

Property features AI

Exterior

  • Parking: Attached garage (1 car) with garage facing side
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential; One and one-half story; Ground-level entry with steps
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Covered porch; Paved road access

Interior

  • Kitchen: Free-standing gas oven; Free-standing refrigerator
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Free-standing gas oven; Free-standing refrigerator; Unfinished basement; Five total 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 $115k.

Deal economics

  • At list price, monthly cash flow is $332 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $112k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 6.7% in Pontiac — 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 64/100 on livability (#499 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D, schools F, crime F.
  • Pontiac City School District (urban): math 8% / reading 17% proficiency, ranked #514 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 100 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($51k/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 $795 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 17y 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.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.16%
Cap rate
9.76%
Cash-on-cash
12.38%
DSCR
1.55
GRM
7.2

CMA / ARV

ARV (median comp)
$95,623
List price
$115,000
Delta
20.26%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 Augusta Ave 0.04mi 3/1.5 (+1) 1,231 (-2%) 3mo $114,000 $93 84
143 Thorpe St 0.40mi 3/1.0 (+1) 1,247 (-1%) 2mo $174,900 $140 73
75 Green St 0.47mi 3/1.0 (+1) 1,218 (-4%) 2mo $113,000 $93 66
140 W Howard St 0.52mi 3/1.5 (+1) 1,288 (+2%) 5mo $105,000 $82 62
69 Lincoln St 0.36mi 3/2.0 (+1) 1,211 (-4%) 7mo $175,000 $145 62
27 Crawford St 0.63mi 3/1.0 (+1) 1,302 (+3%) 4mo $94,000 $72 57
93 Poplar Ave 0.73mi 3/1.5 (+1) 1,344 (+6%) 1mo $191,500 $142 47
63 Mark Ave 0.50mi 3/1.0 (+1) 1,444 (+14%) 1mo $61,000 $42 47
167 Mark Ave 0.47mi 3/2.0 (+1) 1,415 (+12%) 4mo $162,000 $114 46
73 Poplar Ave 0.75mi 3/2.5 (+1) 1,367 (+8%) 3mo $130,000 $95 38
38 Summit St 0.69mi 3/2.5 (+1) 1,361 (+8%) 12mo $135,000 $99 34
51 Forest St 0.73mi 3/2.5 (+1) 1,361 (+8%) 11mo $135,000 $99 32

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
2.0%
Equity multiple
1.08×
Total profit
$2,506
Equity at exit
$17,147
10-year hold
IRR
11.6%
Equity multiple
1.91×
Total profit
$29,336
Equity at exit
$9,943

Cash invested: $32,200 (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 48341

Active inventory
100
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,334 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$71 /mo · $850/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$332

Break-even live

Break-even rent $914
Max offer price $115,000
Occupancy floor 70%

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
$28,750
Closing costs
$3,450
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Carter St Pontiac, MI 1.0 1.0 880 $1,034 $1.18 5d 1 0.40mi
23 Henry Clay Ave Unit 1 Pontiac, MI 3.0 1.0 1200 $1,450 $1.21 18d 1 0.40mi
35 N Saginaw St Unit 2 Pontiac, MI 1.0 1.0 1000 $1,350 $1.35 43d 1 0.60mi
35 N Saginaw St Pontiac, MI 1.0 1.0 1000 $1,350 $1.35 43d 1 0.60mi
38 Spokane Dr Pontiac, MI 2.0 1.0 1000 $1,000 $1.00 43d 1 0.66mi
60 Waldo St Pontiac, MI 3.0 1.0 1100 $1,500 $1.36 5d 1 0.72mi
74 E Iroquois Rd Pontiac, MI 3.0 1.0 1661 $1,695 $1.02 24d 1 0.78mi
223 Tucker St Pontiac, MI 2.0 2.5 1295 $1,700 $1.31 18d 1 0.84mi
49 Oakhill St Pontiac, MI 3.0 1.0 1200 $1,575 $1.31 24d 1 0.92mi
4000 Winston Dr Pontiac, MI 2.0 1.5 1032 $515 $0.50 2d 1 0.95mi
65 Whitfield St Pontiac, MI 3.0 1.0 924 $1,175 $1.27 43d 1 1.03mi
20 Frank St Pontiac, MI 1.0 1.0 995 $800 $0.80 18d 1 1.05mi
27 Sylvan Pontiac, MI 2.0 1.5 1370 $1,175 $0.86 12d 1 1.21mi
949 Boston Ave Unit 1 Waterford Township, MI 2.0 1.0 1220 $1,150 $0.94 21d 1 1.22mi
949 Boston Ave Waterford Twp, MI 2.0 1.0 1320 $1,150 $0.87 43d 1 1.22mi
68 N Shirley St Pontiac, MI 3.0 1.0 950 $1,395 $1.47 18d 1 1.36mi
38 N Shirley St Pontiac, MI 3.0 1.0 1174 $1,425 $1.21 43d 1 1.37mi
995 Lakeview St Waterford, MI 2.0 1.5 884 $1,375 $1.56 24d 1 1.37mi
249 W Wilson Ave Unit 1 Pontiac, MI 3.0 1.0 900 $1,540 $1.71 43d 1 1.38mi
264 Nelson St Pontiac, MI 3.0 1.0 1478 $1,590 $1.08 43d 1 1.41mi

Listing history 22 events

  1. 2026-05-04
    historical Accepting Backup Offers
  2. 2026-05-04
    historical Active Under Contract
  3. 2026-04-23
    listed $115,000 Active
  4. 2026-04-23
    listed $115,000 Active
  5. 2024-06-24
    historical
  6. 2024-06-24
    historical
  7. 2024-01-02
    status Active
  8. 2024-01-02
    status Active
  9. 2024-01-01
    historical
  10. 2024-01-01
    historical
  11. 2023-10-11
    price $79,000
  12. 2023-09-05
    listed $85,000 Active
  13. 2023-09-05
    listed $79,000 Active
  14. 2017-03-07
    soldstatus $100,000
  15. 2009-11-16
    soldstatus $1,980
  16. 2009-11-16
    soldstatus $1,980
  17. 2009-10-26
    historical
  18. 2009-10-07
    listed $1,980
  19. 2009-10-07
    listed $1,980
  20. 2001-06-15
    soldstatus $10,000
  21. 1989-08-17
    soldstatus $10,700
  22. 1978-01-06
    soldstatus $13,500

ⓘ 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
$850 · $71/mo
Projected year-2 tax
$1,310 · $109/mo
Expected delta
+$461/yr (+$38/mo · 54.2%)

ⓘ 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 2/10 Low 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,012
− Mortgage interest
−$6,442
− Property taxes
−$850
− Insurance
−$575
− Repairs & maintenance
−$1,281
− Management
−$1,281
− Depreciation
−$3,345
Taxable income
$2,238
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$537
After-tax cash flow
$3,451/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
Pontiac City School District
NCES district ID
2628740
Math proficiency
8% ▼ -5.00%
Reading proficiency
17% ▼ -3.00%
Median HH income
$33,888
Composite
10.12/100
National rank
#9802
State rank
#514 of 540 in MI

Livability — Pontiac

Score
64/100
State rank
#499
US rank
#14703

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pontiac, MI
County
Oakland County · 1,009,092 people
City population
44,593
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
18,924
Household income
$51,390
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
833.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 57% White 22% Hispanic / Latino 12% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 2% Romanian 1% Swiss 1%
Foreign-born
10% · Canada
Languages at home
86% English-only · Spanish 9% Other Indo-European 1% Other Asian/Pacific 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
▼ -204.11%
Current HPI
257.8941
Rent YoY
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

+774.1% since first listed
26 events — show timeline
  • 2026-06-08 Sold (MLS) $118,000 MiRealSource-MiMLS
  • 2026-06-08 Sold (MLS) $118,000 REALCOMP
  • 2026-05-29 Pending MiRealSource-MiMLS
  • 2026-05-29 Pending REALCOMP
  • 2026-05-04 Contingent MiRealSource-MiMLS
  • 2026-05-04 Contingent REALCOMP
  • 2026-04-23 Listed $115,000 REALCOMP
  • 2026-04-23 Listed $115,000 MiRealSource-MiMLS
  • 2024-06-24 Listing Removed MiRealSource-MiMLS
  • 2024-06-24 Listing Removed REALCOMP
  • 2024-01-02 Relisted MiRealSource-MiMLS
  • 2024-01-02 Relisted REALCOMP
  • 2024-01-01 Listing Removed MiRealSource-MiMLS
  • 2024-01-01 Listing Removed REALCOMP
  • 2023-10-11 Price Changed $79,000 REALCOMP
  • 2023-09-05 Listed $79,000 MiRealSource-MiMLS
  • 2023-09-05 Listed $85,000 REALCOMP
  • 2017-03-07 Sold (Public Records) $100,000 Public Records
  • 2009-11-16 Sold (MLS) $1,980 MiRealSource-MiMLS
  • 2009-11-16 Sold (MLS) $1,980 REALCOMP
  • 2009-10-26 Listing Removed MiRealSource-MiMLS
  • 2009-10-07 Listed $1,980 MiRealSource-MiMLS
  • 2009-10-07 Listed $1,980 REALCOMP
  • 2001-06-15 Sold (Public Records) $10,000 Public Records
  • 1989-08-17 Sold (Public Records) $10,700 Public Records
  • 1978-01-06 Sold (Public Records) $13,500 Public Records

Property tax history

+0.6%/yr

Latest (2025): $850 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…