CashFlowRE
Sign in Sign up
346 N Anderson St
C Composite 55.49
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 +21.6/30.0
  • ARV discount +8.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.9/10.0
  • Schools +5.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$254,900

346 N Anderson St · Orion, MI 48362
3 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 1 Days on market
Built 1920 6,534 sqft lot Est $260k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this charming downtown colonial. Walking distance to downtown restaurants and shopping. Corner, double lot with a beautiful pergola and great entertaining space. House has 3 spacious bedrooms, 2 with brand new flooring updated in 2020. New roof from 2015. Kitchen has been completely remodeled with cement counters and huge farm style sink. Recently remodeled laundry room with custom Penny flooring and updated washer and dryer. This house is full of unique character waiting for you to add your personal touch and call it home.

Key facts

  • Deck under pergola
  • Quartz countertops
  • Fenced yard

Tags

RENOVATED KITCHENQUARTZ COUNTERTOPSFENCED YARDDECK UNDER PERGOLAFIRE-PITFIRST-FLOOR LAUNDRY

Property features AI

Finance

  • Other: Property type: Residential; Lot size approx. 0.15 acres (frontage ~58'); Zoning: Residential; Located in the Village of Lake Orion (Hemingways subdivision)

Exterior

  • Parking: Detached garage with garage door opener; Electric in garage; Approximately 1.5 garage parking spaces
  • Utilities: Public water; Public sanitary sewer; Natural gas heat and gas water heater; Electric service to garage
  • Home design: Residential 2-story; Built in 1920; Entry-level kitchen, dining and great room; Below-grade finished area not reported (416 sq ft below grade)
  • Construction: Basement and crawl foundation; Aluminum exterior construction; Basement present (mi basement type)
  • Exterior features: Aluminum exterior; Deck; Fenced yard; Paved street frontage; Frontage on road; No floodplain

Interior

  • Kitchen: Dishwasher; Range/oven; Microwave; Refrigerator
  • Bedrooms: Bedroom 1 on upper level (approx. 13 x 11); Bedroom 2 on upper level (approx. 16 x 10); Bedroom 3 on upper level (approx. 9 wide)
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom (entry level)
  • Heating & cooling: Forced air heating; Central A/C; Ceiling fan(s); Gas water heater
  • Interior features: Hardwood floors; Great room; Formal dining room; Eat-in kitchen; First-floor laundry
  • Laundry & utility: Washer; Dryer; Laundry room on entry level (approx. 7 x 5)

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 $255k.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $255k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Lake Orion Community Schools (suburban): math 49% / reading 64% proficiency, ranked #45 of 540 in MI (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 88 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 $2k of loan paydown is wiped out by about $8k 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 24y ago; this cycle's ask is 13% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $210k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $254,900

Questions for the listing agent

  1. Built in 1920 — 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. 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.
  4. 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.
  5. 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
1.09%
Cap rate
8.13%
Cash-on-cash
6.55%
DSCR
1.29
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$260,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
325 N Broadway St 0.08mi 3/1.0 1,318 (+10%) 1mo $165,000 $125 79
225 E Shadbolt St 0.16mi 2/1.0 (-1) 1,215 (+1%) 8mo $315,000 $259 79
126 N North Shore Dr 0.46mi 3/1.5 1,170 (-2%) 4mo $230,000 $197 69
790 Luna Ct 0.53mi 3/2.0 1,224 (+2%) 0mo $307,000 $251 67
811 Miller Rd 0.58mi 3/2.0 1,271 (+6%) 0mo $219,000 $172 59
733 Luna Ct 0.48mi 2/1.5 (-1) 1,128 (-6%) 3mo $245,000 $217 58
229 W Flint St 0.38mi 3/2.0 1,352 (+13%) 4mo $285,000 $211 53
749 Mariday St 0.60mi 3/1.5 1,316 (+10%) 3mo $275,000 $209 51
586 Bagley St 0.55mi 3/1.0 1,036 (-14%) 1mo $242,500 $234 51
902 Mcclellan St 0.65mi 3/2.5 1,150 (-4%) 13mo $256,000 $223 46
414 Norland St 0.65mi 3/1.0 1,300 (+8%) 12mo $265,000 $204 45
243 Reno St 0.47mi 2/1.0 (-1) 1,068 (-11%) 12mo $240,000 $225 45

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
-6.2%
Equity multiple
0.77×
Total profit
$-16,444
Equity at exit
$38,006
10-year hold
IRR
3.5%
Equity multiple
1.25×
Total profit
$17,868
Equity at exit
$22,039

Cash invested: $71,372 (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 48362

Active inventory
88
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,767 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$354 /mo · $4,246/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$581
Net cashflow
$389

Break-even live

Break-even rent $2,274
Max offer price $254,900
Occupancy floor 81%

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
$63,725
Closing costs
$7,647
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
120 S Broadway St Lake Orion, MI 2.0 2.0 1065 $2,950 $2.77 14d 1 0.32mi
733 Luna Ct Lake Orion, MI 3.0 1.5 1177 $2,695 $2.29 19d 1 0.50mi
784 Porteous Dr Lake Orion, MI 2.0 1.0 875 $1,600 $1.83 43d 1 0.68mi
442 Mystic Cove Ln Lake Orion, MI 2.0–4.0 2.0–3.0 1989 $5,350 $2.69 1d 4 0.74mi
711 Kimberly Lake Orion, MI 1.0–2.0 1.0–1.5 985 $1,149 $1.17 1d 6 1.09mi

Listing history 2 events

  1. 2026-06-18
    remarks 699-char remark
  2. 2026-06-18
    listed $254,900 Coming Soon 1 DOM

ⓘ 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
$4,246 · $354/mo
Projected year-2 tax
$4,246 · $354/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 · 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
$33,206
− Mortgage interest
−$14,278
− Property taxes
−$4,246
− Insurance
−$1,274
− Repairs & maintenance
−$2,656
− Management
−$2,656
− Depreciation
−$7,415
Taxable income
$679
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$163
After-tax cash flow
$4,509/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
Lake Orion Community Schools
NCES district ID
2620730
Math proficiency
49% ▼ -10.00%
Reading proficiency
64% ▼ -10.00%
Median HH income
$82,396
Composite
51.21/100
National rank
#1755
State rank
#45 of 540 in MI

Livability — Orion

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Lake Orion, MI
City population
10,401
Population (ZIP)
14,746

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 (88%)
Race & ethnicity
White 88% Two or more races 5% Hispanic / Latino 4% Black 2% Asian 2%
Common ancestry
Romanian 11% Lithuanian 5% Slovak 3%
Foreign-born
6% · Canada, China, Dominican Republic
Languages at home
95% English-only · Spanish 1% Chinese 1% German/W. Germanic 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
▼ -307.96%
Current HPI
182.3653
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

+84.8% since first listed
12 events — show timeline
  • 2026-06-18 Coming Soon $254,900 MiRealSource-MiMLS
  • 2020-11-06 Sold (MLS) $210,000 MiRealSource-MiMLS
  • 2020-11-06 Sold (MLS) $210,000 REALCOMP
  • 2020-10-06 Contingent MiRealSource-MiMLS
  • 2020-10-06 Contingent REALCOMP
  • 2020-10-02 Price Changed $217,900 MiRealSource-MiMLS
  • 2020-10-02 Price Changed $217,900 REALCOMP
  • 2020-09-24 Listed $225,000 MiRealSource-MiMLS
  • 2020-09-24 Listed $225,000 REALCOMP
  • 2002-12-16 Sold (Public Records) $135,000 Public Records
  • 2002-10-10 Sold (MLS) $135,000 REALCOMP
  • 2002-08-20 Listed $137,900 REALCOMP

Property tax history

+8.2%/yr

Latest (2025): $4,246 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…