CashFlowRE
Sign in Sign up
4056 Robina Ave
C Composite 58.91
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 +18.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.8/10.0
  • DSCR +5.7/10.0
  • Schools +4.9/10.0
  • Livability +4.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

4056 Robina Ave · Berkley, MI 48072
3 bd · 1.0 ba · 1,661 sqft · SingleFamily public records · 7 Days on market
Built 1943 7,841 sqft lot Est $370k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Multiple Offers being presented Fri 3/20/26 @ 9:00 am. This 3-bedroom home offers strong potential for an investor, flipper, or buyer looking to renovate and build equity. The property is in need of significant updates including kitchen, flooring, paint, windows, and general cosmetic improvements. The roof appears to be in decent condition. Brand new furnace, new bathroom vanity, and plumbing repairs in the kitchen including a new disposal and PVC line to the basement. Hardwood floors believed to be under the carpeting in the living room and possibly other areas. Unique bedroom layout with one bedroom leading to a third bedroom, which also has a separate exterior entrance from the enclosed porch - potentially ideal for rental or flexible living arrangements. Fenced yard and a 1.5-car garage add to the value. Charming, street appeal. Conveniently located within walking distance to Pattengill Elementary and Bacon Park. No FHA/VA.

Key facts

  • Significant updates
  • New bathroom vanity
  • Brand new furnace

Tags

SIGNIFICANT UPDATESBRAND NEW FURNACENEW BATHROOM VANITYHARDWOOD FLOORSUNIQUE BEDROOM LAYOUTSEPARATE EXTERIOR ENTRANCE

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 3-bed/1.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $182 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Cap rate 7.3% vs local median 4.0% in Berkley — 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 92/100 on livability (#1 in MI, #33 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, commute A+.
  • Berkley School District (suburban): math 47% / reading 62% proficiency, ranked #64 of 540 in MI (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 82 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $92k; list at $210k implies a 128% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $210,000

Questions for the listing agent

  1. Built in 1943 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.08%
Cap rate
7.33%
Cash-on-cash
3.71%
DSCR
1.17
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$370,403
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4112 Cornwall St 0.17mi 3/2.5 1,626 (-2%) 1mo $502,000 $309 82
4195 Griffith Ave 0.12mi 2/1.0 (-1) 1,558 (-6%) 0mo $260,000 $167 79
3600 Royal Ave 0.38mi 3/1.0 1,520 (-8%) 0mo $329,000 $216 68
2958 Woodslee Dr 0.68mi 3/1.5 1,692 (+2%) 1mo $489,900 $290 62
3104 Prairie Ave 0.64mi 3/2.0 1,587 (-4%) 0mo $370,000 $233 59
3911 Thomas Ave 0.63mi 3/2.0 1,590 (-4%) 3mo $340,000 $214 57
3102 Woodslee Dr 0.60mi 3/1.5 1,810 (+9%) 2mo $366,000 $202 53
3343 Harvard Rd 0.68mi 3/1.5 1,788 (+8%) 2mo $307,000 $172 52
3992 Greenfield Rd 0.70mi 3/1.0 1,457 (-12%) 0mo $265,000 $182 46
3690 Phillips Ave 0.43mi 4/2.5 (+1) 1,442 (-13%) 1mo $365,000 $253 46
3155 Griffith Ave 0.53mi 4/1.5 (+1) 1,426 (-14%) 0mo $325,000 $228 45
2795 Robina Ave 0.75mi 3/2.0 1,838 (+11%) 2mo $410,000 $223 41

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
-10.4%
Equity multiple
0.62×
Total profit
$-22,324
Equity at exit
$31,312
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-4,009
Equity at exit
$18,157

Cash invested: $58,800 (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 48072

Active inventory
82
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,262 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$417 /mo · $5,000/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$475
Net cashflow
$182

Break-even live

Break-even rent $2,032
Max offer price $210,000
Occupancy floor 87%

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
$52,500
Closing costs
$6,300
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3185 Buckingham Ave Berkley, MI 3.0 1.0 1091 $1,895 $1.74 24d 1 0.54mi
3003 Garden Ave Royal Oak, MI 3.0 3.0 1788 $2,850 $1.59 16d 1 0.56mi
2330 Wiltshire Rd Berkley, MI 3.0 1.0 1254 $2,400 $1.91 2d 1 0.73mi
3324 Greenfield Rd Berkley, MI 2.0 2.0 1563 $2,200 $1.41 43d 1 0.80mi
2575 Catalpa Dr Unit 2575-06 Berkley, MI 2.0 2.0 1100 $1,695 $1.54 24d 1 0.89mi
2575 Catalpa Dr Unit 2575-16 Berkley, MI 2.0 1.0 1100 $1,495 $1.36 24d 1 0.89mi
3902 Springer Ave Royal Oak, MI 4.0 2.5 2225 $2,800 $1.26 14d 1 0.94mi
29890 Everett St Southfield, MI 3.0 1.5 1100 $2,200 $2.00 43d 1 0.95mi
28124 Brentwood St Southfield, MI 3.0 1.0 1056 $1,800 $1.70 24d 1 1.05mi
3912 Hillside Dr Royal Oak, MI 3.0 1.5 1196 $2,495 $2.09 2d 1 1.07mi
3818 Edgeland Ave Royal Oak, MI 3.0 2.0 1100 $2,400 $2.18 3d 1 1.14mi
1674 Eaton Rd Berkley, MI 3.0 2.0 1500 $2,975 $1.98 43d 1 1.21mi
27435 Greenfield Rd Southfield, MI 2.0 2.0 1200 $1,399 $1.17 5d 1 1.27mi
28291 Pierce St Southfield, MI 2.0 1.0 1332 $1,580 $1.19 24d 1 1.39mi
4307 Cooper Ave Royal Oak, MI 3.0 2.0 1679 $2,550 $1.52 17d 1 1.39mi
1641 Fairview Ave Royal Oak, MI 2.0 1.0 1650 $1,640 $0.99 24d 1 1.40mi

Listing history 6 events

  1. 2026-03-22
    status Pending 941-char remark
    Show marketing remark (941 chars)

    Multiple Offers being presented Fri 3/20/26 @ 9:00 am. This 3-bedroom home offers strong potential for an investor, flipper, or buyer looking to renovate and build equity. The property is in need of significant updates including kitchen, flooring, paint, windows, and general cosmetic improvements. The roof appears to be in decent condition. Brand new furnace, new bathroom vanity, and plumbing repairs in the kitchen including a new disposal and PVC line to the basement. Hardwood floors believed to be under the carpeting in the living room and possibly other areas. Unique bedroom layout with one bedroom leading to a third bedroom, which also has a separate exterior entrance from the enclosed porch - potentially ideal for rental or flexible living arrangements. Fenced yard and a 1.5-car garage add to the value. Charming, street appeal. Conveniently located within walking distance to Pattengill Elementary and Bacon Park. No FHA/VA.

  2. 2026-03-22
    status Pending
    Show marketing remark (941 chars)

    Multiple Offers being presented Fri 3/20/26 @ 9:00 am. This 3-bedroom home offers strong potential for an investor, flipper, or buyer looking to renovate and build equity. The property is in need of significant updates including kitchen, flooring, paint, windows, and general cosmetic improvements. The roof appears to be in decent condition. Brand new furnace, new bathroom vanity, and plumbing repairs in the kitchen including a new disposal and PVC line to the basement. Hardwood floors believed to be under the carpeting in the living room and possibly other areas. Unique bedroom layout with one bedroom leading to a third bedroom, which also has a separate exterior entrance from the enclosed porch - potentially ideal for rental or flexible living arrangements. Fenced yard and a 1.5-car garage add to the value. Charming, street appeal. Conveniently located within walking distance to Pattengill Elementary and Bacon Park. No FHA/VA.

  3. 2026-03-15
    listed $210,000 Active 941-char remark
    Show marketing remark (941 chars)

    Multiple Offers being presented Fri 3/20/26 @ 9:00 am. This 3-bedroom home offers strong potential for an investor, flipper, or buyer looking to renovate and build equity. The property is in need of significant updates including kitchen, flooring, paint, windows, and general cosmetic improvements. The roof appears to be in decent condition. Brand new furnace, new bathroom vanity, and plumbing repairs in the kitchen including a new disposal and PVC line to the basement. Hardwood floors believed to be under the carpeting in the living room and possibly other areas. Unique bedroom layout with one bedroom leading to a third bedroom, which also has a separate exterior entrance from the enclosed porch - potentially ideal for rental or flexible living arrangements. Fenced yard and a 1.5-car garage add to the value. Charming, street appeal. Conveniently located within walking distance to Pattengill Elementary and Bacon Park. No FHA/VA.

  4. 2026-03-15
    listed $210,000 Active
    Show marketing remark (941 chars)

    Multiple Offers being presented Fri 3/20/26 @ 9:00 am. This 3-bedroom home offers strong potential for an investor, flipper, or buyer looking to renovate and build equity. The property is in need of significant updates including kitchen, flooring, paint, windows, and general cosmetic improvements. The roof appears to be in decent condition. Brand new furnace, new bathroom vanity, and plumbing repairs in the kitchen including a new disposal and PVC line to the basement. Hardwood floors believed to be under the carpeting in the living room and possibly other areas. Unique bedroom layout with one bedroom leading to a third bedroom, which also has a separate exterior entrance from the enclosed porch - potentially ideal for rental or flexible living arrangements. Fenced yard and a 1.5-car garage add to the value. Charming, street appeal. Conveniently located within walking distance to Pattengill Elementary and Bacon Park. No FHA/VA.

  5. 1995-10-26
    soldstatus $92,000
  6. 1985-03-01
    soldstatus $40,000

ⓘ 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
$5,000 · $417/mo
Projected year-2 tax
$5,000 · $417/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 2/10 Low 7 d/yr ≥97°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$27,147
− Mortgage interest
−$11,763
− Property taxes
−$5,000
− Insurance
−$1,050
− Repairs & maintenance
−$2,172
− Management
−$2,172
− Depreciation
−$6,109
Taxable loss
−$1,119
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$268
After-tax cash flow
$2,450/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
Berkley School District
NCES district ID
2605010
Math proficiency
47% ▼ -10.00%
Reading proficiency
62% ▼ -3.00%
Median HH income
$72,519
Composite
48.61/100
National rank
#2109
State rank
#64 of 540 in MI

Livability — Berkley

Score
92/100
State rank
#1
US rank
#33

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Berkley, MI
County
Oakland County · 1,009,092 people
City population
15,149
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
15,149
Household income
$116,239
Rent vs Own
12.1% rent · 87.9% own
Severe rent burden
127.0

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 (86%)
Race & ethnicity
White 86% Two or more races 8% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 12% Lithuanian 4% Slovak 4%
Foreign-born
3% · Canada
Languages at home
96% English-only · Other Indo-European 1% Spanish 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
▼ -502.41%
Current HPI
225.7389
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

+425.0% since first listed
6 events — show timeline
  • 2026-03-22 Pending MiRealSource-MiMLS
  • 2026-03-22 Pending REALCOMP
  • 2026-03-15 Listed $210,000 REALCOMP
  • 2026-03-15 Listed $210,000 MiRealSource-MiMLS
  • 1995-10-26 Sold (Public Records) $92,000 Public Records
  • 1985-03-01 Sold (Public Records) $40,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $5,000 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…