CashFlowRE
Sign in Sign up
42559 Steepleview St 🌊 Lakefront
B Composite 71.45
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 +25.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • Schools +6.6/10.0
  • 1% rule +6.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$600,000

42559 Steepleview St · Plymouth, MI 48168
4 bd · 2.5 ba · 2,369 sqft · SingleFamily public records · 4 Days on market
Built 1980 0.33 ac lot Est $742k · 19% under · waterfront $16/mo HOA

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

Listing remarks MLS

This colonial in Northville's coveted Whispereood subdivision is what you've been waiting for, inside and out. The Tudor exterior delivers impressive curb appeal, while warm wood floors and a center staircase welcome you home. Inside, living and entertaining come naturally: stately windows in the living room invite lingering conversation, while the dining room and kitchen promise memories for years to come. A first-floor flex space offers room for a home office, playroom, or gym. The showstopper? The family room with fireplace and sweeping views of a private pond and treed backyard. Step out to the Trex deck and paver patio to take in the sights and sounds of your own waterfront escape. Close to Hines Park, within the Northville school district, and surrounded by the conveniences of nearby restaurants, shopping (Cantoro's, Nino Salvaggio's, and an upcoming Whole Foods!), and easy freeway access - this is suburban perfection and serenity, all in one.

Key facts

  • Treed backyard
  • Tudor exterior
  • Private pond

Tags

TUDOR EXTERIORFIRST FLOOR FLEX SPACEFAMILY ROOM WITH FIREPLACEPRIVATE PONDTREED BACKYARDTREX DECK

Property features AI

Finance

  • Other: Directions: Six Mile to south on Bradner, then right on Steeple View
  • Financial info: Tax amount not included per instructions
  • HOA & community: Homeowners association with an annual fee of $191 (about $15.92/month); Subdivision: WHISPER WOOD SUB; Community sidewalks

Exterior

  • Parking: Attached garage with garage door opener; 2 garage spaces
  • Security: Security features not specified
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps; Brick and wood siding exterior; Asphalt roof; Facing direction not specified
  • Construction: Brick and wood siding construction; Asphalt roof; Partially finished below-grade area
  • Exterior features: Covered patio/porch and deck; Patio and porch; Pond on the property; Paved road access

Interior

  • Kitchen: Dishwasher; Disposal; Free-standing gas oven; Free-standing refrigerator; Exhaust fan; Gas water heater
  • Bedrooms: Bedrooms not specified
  • Flooring: Flooring not specified
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating; Exhaust fan
  • Interior features: Wood-burning fireplace in the family room; Partially finished basement with sump pump; 12 total rooms
  • Laundry & utility: Washer/dryer not specified

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 4-bed/2.5-bath single-family listed at $600k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $600k).
  • Cap rate 9.2% vs local median 3.2% in Plymouth — 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 85/100 on livability (#25 in MI, #516 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: commute F.
  • Northville Public Schools (suburban): math 68% / reading 75% proficiency, ranked #4 of 540 in MI (top 1%) — strong family-tenant draw, lease renewals of 3-5y typical; only 4% free/reduced lunch — higher-income household profile.
  • Zoned schools: Winchester Elementary School (math 67% / reading 72%, grade A-, #74 of 1,397 statewide, top 7%, 476 students, 6% FRL); Meads Mill Middle School (math 65% / reading 74%, grade A, #28 of 493 statewide, top 6%, 671 students, 9% FRL); Northville High School (math 68% / reading 86%, grade A-, #11 of 713 statewide, top 2%, 2,499 students, 7% FRL) — zoned schools at 7% FRL track the district average.
  • Market conditions: 146 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 4 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.
Recommended offer $600,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  5. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  6. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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
1.10%
Cap rate
9.25%
Cash-on-cash
10.55%
DSCR
1.47
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$741,971
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
42730 Steepleview St 0.14mi 4/2.5 2,380 (+0%) 2mo $600,000 $252 91
42737 Steepleview Ct 0.15mi 4/2.0 2,417 (+2%) 6mo $435,000 $180 82
42845 Inverness Ct 0.25mi 4/2.5 2,243 (-5%) 1mo $520,000 $232 79
43085 Whisper Ct 0.25mi 4/2.5 2,437 (+3%) 9mo $630,000 $259 76
42260 Five Mile Rd 0.37mi 4/2.5 2,591 (+9%) 5mo $520,000 $201 63
16761 Franklin Rd 0.61mi 3/2.5 (-1) 2,455 (+4%) 2mo $790,000 $322 59
14836 Plymouth Xing 0.73mi 4/3.5 2,310 (-2%) 1mo $590,000 $255 57
41501 Ladywood Ct 0.69mi 4/2.5 2,203 (-7%) 1mo $568,500 $258 55
42117 Banbury Rd 0.74mi 4/2.5 2,563 (+8%) 10mo $590,000 $230 44
14925 Plymouth Xing 0.67mi 3/2.5 (-1) 2,627 (+11%) 3mo $500,000 $190 43
41415 Five Mile Rd 0.70mi 5/3.0 (+1) 2,526 (+7%) 10mo $499,900 $198 41
42030 Schoolcraft Rd 0.72mi 3/2.0 (-1) 2,066 (-13%) 8mo $430,000 $208 31

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
-0.5%
Equity multiple
0.98×
Total profit
$-3,275
Equity at exit
$89,462
10-year hold
IRR
9.1%
Equity multiple
1.70×
Total profit
$117,675
Equity at exit
$51,877

Cash invested: $168,000 (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 48168

Active inventory
146
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$6,580 medium interval (Pro) →
Mortgage (P&I)
$3,146
Tax from tax record
$308 /mo · $3,696/yr
Insurance
$250
HOA
$16
Vacancy / Maint / Mgmt
$1,382
Net cashflow
$1,478

Break-even live

Break-even rent $4,709
Max offer price $600,000
Occupancy floor 73%

Sensitivity live

Price -10% $1,817 -5% $1,647 +0% $1,478 +5% $1,308 +10% $1,138
Rent -10% $958 -5% $1,218 +0% $1,478 +5% $1,738 +10% $1,997
Rate -1.0pp $1,780 -0.5pp $1,630 base $1,478 +0.5pp $1,322 +1.0pp $1,164

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
$150,000
Closing costs
$18,000
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16646 Brooklane Blvd Northville, MI 4.0 4.5 3282 $13,300 $4.05 18d 1 0.68mi
42021 Banbury Ct Northville, MI 5.0 3.0 2600 $3,503 $1.35 0d 1 0.72mi
42965 River Bend Dr Plymouth, MI 3.0 3.5 2431 $3,310 $1.36 4d 1 1.00mi

HOA detail

Monthly dues
$16 · $192/yr
Likely covers
watergym

Listing history 4 events

  1. 2026-04-28
    status Pending 963-char remark
    Show marketing remark (963 chars)

    This colonial in Northville's coveted Whispereood subdivision is what you've been waiting for, inside and out. The Tudor exterior delivers impressive curb appeal, while warm wood floors and a center staircase welcome you home. Inside, living and entertaining come naturally: stately windows in the living room invite lingering conversation, while the dining room and kitchen promise memories for years to come. A first-floor flex space offers room for a home office, playroom, or gym. The showstopper? The family room with fireplace and sweeping views of a private pond and treed backyard. Step out to the Trex deck and paver patio to take in the sights and sounds of your own waterfront escape. Close to Hines Park, within the Northville school district, and surrounded by the conveniences of nearby restaurants, shopping (Cantoro's, Nino Salvaggio's, and an upcoming Whole Foods!), and easy freeway access - this is suburban perfection and serenity, all in one.

  2. 2026-04-28
    status Pending
    Show marketing remark (963 chars)

    This colonial in Northville's coveted Whispereood subdivision is what you've been waiting for, inside and out. The Tudor exterior delivers impressive curb appeal, while warm wood floors and a center staircase welcome you home. Inside, living and entertaining come naturally: stately windows in the living room invite lingering conversation, while the dining room and kitchen promise memories for years to come. A first-floor flex space offers room for a home office, playroom, or gym. The showstopper? The family room with fireplace and sweeping views of a private pond and treed backyard. Step out to the Trex deck and paver patio to take in the sights and sounds of your own waterfront escape. Close to Hines Park, within the Northville school district, and surrounded by the conveniences of nearby restaurants, shopping (Cantoro's, Nino Salvaggio's, and an upcoming Whole Foods!), and easy freeway access - this is suburban perfection and serenity, all in one.

  3. 2026-04-24
    listed $600,000 Active 963-char remark
    Show marketing remark (963 chars)

    This colonial in Northville's coveted Whispereood subdivision is what you've been waiting for, inside and out. The Tudor exterior delivers impressive curb appeal, while warm wood floors and a center staircase welcome you home. Inside, living and entertaining come naturally: stately windows in the living room invite lingering conversation, while the dining room and kitchen promise memories for years to come. A first-floor flex space offers room for a home office, playroom, or gym. The showstopper? The family room with fireplace and sweeping views of a private pond and treed backyard. Step out to the Trex deck and paver patio to take in the sights and sounds of your own waterfront escape. Close to Hines Park, within the Northville school district, and surrounded by the conveniences of nearby restaurants, shopping (Cantoro's, Nino Salvaggio's, and an upcoming Whole Foods!), and easy freeway access - this is suburban perfection and serenity, all in one.

  4. 2026-04-24
    listed $600,000 Active
    Show marketing remark (963 chars)

    This colonial in Northville's coveted Whispereood subdivision is what you've been waiting for, inside and out. The Tudor exterior delivers impressive curb appeal, while warm wood floors and a center staircase welcome you home. Inside, living and entertaining come naturally: stately windows in the living room invite lingering conversation, while the dining room and kitchen promise memories for years to come. A first-floor flex space offers room for a home office, playroom, or gym. The showstopper? The family room with fireplace and sweeping views of a private pond and treed backyard. Step out to the Trex deck and paver patio to take in the sights and sounds of your own waterfront escape. Close to Hines Park, within the Northville school district, and surrounded by the conveniences of nearby restaurants, shopping (Cantoro's, Nino Salvaggio's, and an upcoming Whole Foods!), and easy freeway access - this is suburban perfection and serenity, all in one.

ⓘ 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
$3,696 · $308/mo
Projected year-2 tax
$6,468 · $539/mo
Expected delta
+$2,772/yr (+$231/mo · 75.0%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$78,959
− Mortgage interest
−$33,609
− Property taxes
−$3,696
− Insurance
−$3,000
− Repairs & maintenance
−$6,317
− Management
−$6,317
− HOA
−$192
− Depreciation
−$17,455
Taxable income
$8,374
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,010
After-tax cash flow
$15,722/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
Northville Public Schools
NCES district ID
2625980
Math proficiency
68% ▼ -5.00%
Reading proficiency
75% ▼ -4.00%
Median HH income
$108,824
Composite
66.21/100
National rank
#431
State rank
#4 of 540 in MI

Livability — Plymouth

Score
85/100
State rank
#25
US rank
#516

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
40,076
Population (ZIP)
25,039

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%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Asian 19% Two or more races 5% Hispanic / Latino 4% Black 2%
Common ancestry
Romanian 9% Italian 3% Lithuanian 3%
Foreign-born
20% · Canada, China, Jamaica
Languages at home
77% English-only · Other Indo-European 7% Other Asian/Pacific 5% Chinese 3%

Political lean MEDSL · Wayne

2024 margin
Strong D (+29.0) · D 62.7% · R 33.7% · Other 3.6%
2008→2024 swing
-20.5pp toward R · 2008: 49.5pp · 2024: 29.0pp
All cycles
2024: D+29.0 2020: D+38.1 2016: D+37.3 2012: D+46.9 2008: D+49.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -198.06%
Current HPI
176.9122
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-04-28 Pending MiRealSource-MiMLS
  • 2026-04-28 Pending REALCOMP
  • 2026-04-24 Listed $600,000 REALCOMP
  • 2026-04-24 Listed $600,000 MiRealSource-MiMLS

Property tax history

-1.9%/yr

Latest (2025): $3,696 · -38.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…