CashFlowRE
Sign in Sign up
24192 Ashford Ln
C- Composite 53.99
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 +19.8/30.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$104,900

24192 Ashford Ln · Clinton, MI 48036
2 bd · 1.0 ba · 827 sqft · Condo · 14 Days on market
Built 1990 Fair condition $210/mo HOA · 16% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to comfort and convenience located in the heart of Clinton Township! This charming upper 2 bedroom condo offers an ideal blend of convenience and community living. Interior Features: Open floor plan, in-unit laundry, freshly painted walls, balcony and a newer HWT (2022). Enjoy the added bonus of a covered carport, easy access to I-94, Hall Rd, shopping, dining and L'anse Creuse Schools. Seller is willing to include all of the appliances; range/oven, refrigerator, dishwasher, washer & dryer. This unit is also rental-friendly, making it a great investment opportunity. Don't miss out on this move-in-ready gem—schedule your showing today!

Key facts

  • $210 HOA
  • Built 1990
  • Listed 14 days

Property features AI

Finance

  • Other: No pool
  • HOA & community: Homeowners association with monthly fee of $210; HOA covers grounds maintenance, structure maintenance, snow removal, trash and water; Community sidewalks; Pets allowed (cats and dogs OK, breed restrictions and size limit apply)

Exterior

  • Parking: Covered, assigned parking
  • Utilities: Public water; Public sewer
  • Home design: Condominium; One level; Residential zoning
  • Construction: Brick and vinyl siding exterior; Slab foundation; 827 above-grade finished square feet
  • Exterior features: Balcony; Paved road access

Interior

  • Kitchen: Dishwasher; Oven/Range; Refrigerator
  • Bedrooms: Total of 6 rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Dishwasher; Oven; Range; Refrigerator; Gas water heater
  • Laundry & utility: Washer; Dryer

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 condo listed at $105k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $58 ($701/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Cap rate 7.7% vs local median 3.3% in Clinton — 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 70/100 on livability (#315 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • L'Anse Creuse Public Schools (suburban): math 31% / reading 51% proficiency, ranked #184 of 540 in MI (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.1%/yr); 116 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $725 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 11y 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.
  • Current owner paid $50k; list at $105k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $104,900

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-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?
  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
1.28%
Cap rate
7.72%
Cash-on-cash
5.10%
DSCR
1.23
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.12% rent growth · sell at horizon

5-year hold
IRR
-12.1%
Equity multiple
0.56×
Total profit
$-12,924
Equity at exit
$15,641
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-5,022
Equity at exit
$9,070

Cash invested: $29,372 (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 48036

Home prices YoY
-29.2%
Rents YoY
3.1%
Active inventory
116
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,342 medium interval (Pro) →
Mortgage (P&I)
$550
Tax est. 1.5%
$131 /mo · $1,574/yr
Insurance
$44
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$210
Vacancy / Maint / Mgmt
$282
Net cashflow
$58

Break-even live

Break-even rent $1,268
Max offer price $104,900
Occupancy floor 91%

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
$26,225
Closing costs
$3,147
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
24128 Avon Ln Clinton Twp, MI 2.0 1.0 827 $1,400 $1.69 2d 1 0.02mi
45313 Marketplace Blvd Chesterfield, MI 2.0 2.0 940 $1,625 $1.73 2d 9 0.55mi
314 North Ave Unit 6 Mt Clemens, MI 1.0 1.0 550 $975 $1.77 5d 1 1.44mi

HOA detail condo

Monthly dues
$210 · $2,520/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 19 events

  1. 2026-05-01
    status Pending
    Show marketing remark (667 chars)

    Welcome home to comfort and convenience located in the heart of Clinton Township! This charming upper 2 bedroom condo offers an ideal blend of convenience and community living. Interior Features: Open floor plan, in-unit laundry, freshly painted walls, balcony and a newer HWT (2022). Enjoy the added bonus of a covered carport, easy access to I-94, Hall Rd, shopping, dining and L'anse Creuse Schools. Seller is willing to include all of the appliances; range/oven, refrigerator, dishwasher, washer & dryer. This unit is also rental-friendly, making it a great investment opportunity. Don't miss out on this move-in-ready gem—schedule your showing today!

  2. 2026-05-01
    status Pending 667-char remark
    Show marketing remark (667 chars)

    Welcome home to comfort and convenience located in the heart of Clinton Township! This charming upper 2 bedroom condo offers an ideal blend of convenience and community living. Interior Features: Open floor plan, in-unit laundry, freshly painted walls, balcony and a newer HWT (2022). Enjoy the added bonus of a covered carport, easy access to I-94, Hall Rd, shopping, dining and L'anse Creuse Schools. Seller is willing to include all of the appliances; range/oven, refrigerator, dishwasher, washer & dryer. This unit is also rental-friendly, making it a great investment opportunity. Don't miss out on this move-in-ready gem—schedule your showing today!

  3. 2026-04-17
    listed $104,900 Active
    Show marketing remark (667 chars)

    Welcome home to comfort and convenience located in the heart of Clinton Township! This charming upper 2 bedroom condo offers an ideal blend of convenience and community living. Interior Features: Open floor plan, in-unit laundry, freshly painted walls, balcony and a newer HWT (2022). Enjoy the added bonus of a covered carport, easy access to I-94, Hall Rd, shopping, dining and L'anse Creuse Schools. Seller is willing to include all of the appliances; range/oven, refrigerator, dishwasher, washer & dryer. This unit is also rental-friendly, making it a great investment opportunity. Don't miss out on this move-in-ready gem—schedule your showing today!

  4. 2026-04-17
    listed $104,900 Active 667-char remark
    Show marketing remark (667 chars)

    Welcome home to comfort and convenience located in the heart of Clinton Township! This charming upper 2 bedroom condo offers an ideal blend of convenience and community living. Interior Features: Open floor plan, in-unit laundry, freshly painted walls, balcony and a newer HWT (2022). Enjoy the added bonus of a covered carport, easy access to I-94, Hall Rd, shopping, dining and L'anse Creuse Schools. Seller is willing to include all of the appliances; range/oven, refrigerator, dishwasher, washer & dryer. This unit is also rental-friendly, making it a great investment opportunity. Don't miss out on this move-in-ready gem—schedule your showing today!

  5. 2015-07-14
    soldstatus $50,000 Sold 281-char remark
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  6. 2015-07-14
    soldstatus $50,000 Closed
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  7. 2015-07-14
    soldstatus $50,000
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  8. 2015-07-06
    historical 281-char remark
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  9. 2015-07-06
    status Pending
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  10. 2015-07-03
    historical
  11. 2015-05-27
    status Active 281-char remark
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  12. 2015-05-27
    status Active
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  13. 2015-05-12
    status Pending
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  14. 2015-05-12
    historical 281-char remark
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  15. 2015-03-28
    price $54,900
  16. 2015-03-27
    price $54,900 281-char remark
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  17. 2015-03-06
    listed $59,900 Active 281-char remark
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  18. 2015-03-06
    listed $59,900 Active
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

  19. 2015-03-06
    listed $54,900
    Show marketing remark (281 chars)

    Beautiful Turn Key 2 bedroom Condo. New carpet and paint throughout. Private entrance and vaulted ceilings. Refrigerator and New dishwasher stay. Washer and Dryer hook-up in unit. Balcony off master bedroom overlooking courtyard. Close to everything. Land Contract terms available.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 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
$16,099
− Mortgage interest
−$5,876
− Property taxes
−$1,574
− Insurance
−$1,322
− Repairs & maintenance
−$1,288
− Management
−$1,288
− HOA
−$2,520
− Depreciation
−$3,052
Taxable loss
−$820
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$197
After-tax cash flow
$898/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.

Condition & rehab AI · 2 photos

Fair 45/100 Cosmetic rehab

This move-in-ready condo has average exterior and interior conditions, with minor repairs needed to paint and exterior siding. Upgrading these elements would significantly enhance its resale and rental value.

Repairs flagged

  • Minor Paint — Paint appears worn and needs touch-up
  • Minor Exterior siding — Siding appears weathered and may need repainting

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Paint interior walls — Improves interior appearance and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · Paint appears worn and needs touch-up Minor $500–3,000
Exterior siding · Siding appears weathered and may need repainting Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Paint interior walls — Improves interior appearance and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
L'Anse Creuse Public Schools
NCES district ID
2621870
Math proficiency
31% ▼ -8.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$57,757
Composite
35.99/100
National rank
#4790
State rank
#184 of 540 in MI

Livability — Clinton

Score
70/100
State rank
#315
US rank
#7703

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Macomb County · 638,552 people
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
22,538
Household income
$70,071
Rent vs Own
29.5% rent · 70.5% own
Severe rent burden
514.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 21% Two or more races 8% Hispanic / Latino 5% Asian 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 13% Lithuanian 3% English 2%
Foreign-born
4% · Canada, China, Jamaica
Languages at home
94% English-only · Spanish 3% Chinese 1% Other Indo-European 1%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.99%
Current HPI
270.9126
Rent YoY
▲ 3.12%
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

+91.1% since first listed
19 events — show timeline
  • 2026-05-01 Pending REALCOMP
  • 2026-05-01 Pending MiRealSource-MiMLS
  • 2026-04-17 Listed $104,900 MiRealSource-MiMLS
  • 2026-04-17 Listed $104,900 REALCOMP
  • 2015-07-14 Sold (MLS) $50,000 MiRealSource-MiMLS
  • 2015-07-14 Sold (MLS) $50,000 MiRealSource-MiMLS
  • 2015-07-14 Sold (MLS) $50,000 REALCOMP
  • 2015-07-06 Listing Removed REALCOMP
  • 2015-07-06 Pending MiRealSource-MiMLS
  • 2015-07-03 Listing Removed MiRealSource-MiMLS
  • 2015-05-27 Relisted REALCOMP
  • 2015-05-27 Relisted MiRealSource-MiMLS
  • 2015-05-12 Pending MiRealSource-MiMLS
  • 2015-05-12 Listing Removed REALCOMP
  • 2015-03-28 Price Changed $54,900 MiRealSource-MiMLS
  • 2015-03-27 Price Changed $54,900 REALCOMP
  • 2015-03-06 Listed $59,900 REALCOMP
  • 2015-03-06 Listed $59,900 MiRealSource-MiMLS
  • 2015-03-06 Listed $54,900 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…