CashFlowRE
Sign in Sign up
5146 Pontiac Trl
D+ Composite 45.22
Why this score? — see what drove the D+ 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 +21.3/30.0
  • DSCR +6.8/10.0
  • Livability +4.4/5.0
  • 1% rule +4.3/10.0
  • Schools +3.4/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$299,900

5146 Pontiac Trl · Ann Arbor, MI 48105
3 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 227 Days on market
Built 1971 1.00 ac lot Est $205k · 46% over

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

Listing remarks MLS

Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

Key facts

  • 1 acre lot
  • 2 garage spots
  • Built 1971

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 $300k.

Deal economics

  • At list price, monthly cash flow is $437 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $278k (7.4% below list).
  • Recommended offer: $264k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 2.5% in Ann Arbor — 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 88/100 on livability (#10 in MI, #155 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, commute A+; Watch: cost of living D.
  • Whitmore Lake Public School District (rural): math 34% / reading 44% proficiency, ranked #213 of 540 in MI (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 199 active listings in the ZIP; solid renter incomes; 996 units permitted in Washtenaw County in 2024 (492 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($95k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Washtenaw County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 227 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 13y ago; this cycle's ask has dropped $25k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $263,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 227 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.93%
Cap rate
8.04%
Cash-on-cash
6.24%
DSCR
1.28
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$204,768
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5280 Sutton 0.26mi 2/2.0 (-1) 1,422 (+10%) 10mo $225,000 $158 54

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 · 0.41% rent growth · sell at horizon

5-year hold
IRR
-9.3%
Equity multiple
0.67×
Total profit
$-27,974
Equity at exit
$44,716
10-year hold
IRR
-3.3%
Equity multiple
0.80×
Total profit
$-16,635
Equity at exit
$25,930

Cash invested: $83,972 (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 48105

Rents YoY
0.4%
Active inventory
199
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,778 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$60 /mo · $724/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$583
Net cashflow
$437

Break-even live

Break-even rent $2,225
Max offer price $299,900
Occupancy floor 79%

Sensitivity live

Price -10% $607 -5% $522 +0% $437 +5% $352 +10% $267
Rent -10% $217 -5% $327 +0% $437 +5% $547 +10% $656
Rate -1.0pp $588 -0.5pp $513 base $437 +0.5pp $359 +1.0pp $280

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
$74,975
Closing costs
$8,997
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.

Listing history 44 events

  1. 2025-06-17
    soldstatus $299,900
  2. 2025-06-12
    status Pending 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  3. 2025-06-12
    status Pending 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  4. 2025-06-12
    status Pending
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  5. 2025-04-26
    status Active 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  6. 2025-04-26
    status Active 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  7. 2025-04-26
    status Active
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  8. 2025-04-01
    status Pending 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  9. 2025-04-01
    status Pending 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  10. 2025-04-01
    status Pending
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  11. 2025-02-05
    price $299,900 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  12. 2025-02-04
    price $299,900 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  13. 2025-02-04
    price $299,900
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  14. 2024-10-04
    listed $325,000 Active 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  15. 2024-10-04
    listed $325,000 Active
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  16. 2024-10-04
    listed $325,000 Active 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  17. 2024-10-03
    historical $325,000 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  18. 2024-10-03
    historical $325,000 814-char remark
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  19. 2024-10-03
    historical $325,000
    Show marketing remark (814 chars)

    Previous buyer couldn't secure special financing. Contact listing agent for details. Remodeled 3-bedroom, 1.5-bathroom ranch style home from top to bottom! Hardwood & wood laminate flooring throughout. New kitchen with stainless steel appliances, soft close two-toned cabinets, subway tile backsplash, quartz counters, quartz bar, with bar stool seating that overlooks the great room, wonderful for entertaining! Ample sized bedrooms with organizers. Separate laundry room includes washer and dryer. Sitting on an acre of land partially fenced with mature trees in a very peaceful setting just minutes to Nixon & Plymouth Roads. Crawl space with bulkhead door entry. High efficiency HVAC system: Rheem R96v 70k BTU two-stage furnace with variable speed blower & 13 PJL heat pump installed by CMR.

  20. 2017-09-11
    historical
  21. 2017-09-11
    historical
  22. 2017-09-11
    historical Withdrawn
  23. 2017-08-28
    listed $199,900 Active
  24. 2017-08-28
    listed $199,900 Active
  25. 2017-08-28
    listed Active
  26. 2016-07-09
    historical
  27. 2016-07-09
    historical Withdrawn
  28. 2016-07-06
    historical
  29. 2016-06-01
    price $199,000
  30. 2016-05-31
    price $199,000
  31. 2016-05-31
    price
  32. 2016-04-23
    status Active
  33. 2016-04-23
    historical
  34. 2016-04-12
    listed $210,000 Active
  35. 2016-04-10
    listed $210,000 Active
  36. 2016-04-10
    listed Active
  37. 2014-03-21
    soldstatus $78,100
  38. 2014-03-21
    soldstatus $78,100
  39. 2014-03-07
    historical
  40. 2014-03-07
    historical
  41. 2013-11-14
    listed $77,900
  42. 2013-11-14
    listed $77,900
  43. 2013-11-14
    listed $77,900
  44. 1994-11-16
    soldstatus $74,000

ⓘ 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
$724 · $60/mo
Projected year-2 tax
$2,671 · $223/mo
Expected delta
+$1,947/yr (+$162/mo · 269.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$33,341
− Mortgage interest
−$16,799
− Property taxes
−$724
− Insurance
−$1,500
− Repairs & maintenance
−$2,667
− Management
−$2,667
− Depreciation
−$8,724
Taxable income
$260
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$62
After-tax cash flow
$5,181/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
Whitmore Lake Public School District
NCES district ID
2636330
Math proficiency
34% ▼ -6.00%
Reading proficiency
44% ▼ -5.00%
Median HH income
$55,263
Composite
34.13/100
National rank
#5286
State rank
#213 of 540 in MI

Livability — Ann Arbor

Score
88/100
State rank
#10
US rank
#155

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Washtenaw County · 306,860 people
City population
163,747
Metro
Ann Arbor, MI
Population (ZIP)
37,048
Household income
$94,774
Rent vs Own
49.9% rent · 50.1% own
Severe rent burden
2316.0

Population outlook (Washtenaw County) Hauer SSP2

Today (2025)
402,878 people
By 2030
424,104 · +5.3%
By 2040
464,633 · +15.3%
By 2050
504,728 · +25.3%
By 2075
614,463 · +52.5%
By 2100
676,181 · +67.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 57% Asian 26% Two or more races 9% Black 5% Hispanic / Latino 4%
Common ancestry
Romanian 5% Slovak 2% Scotch-Irish 2%
Foreign-born
30% · China, South Korea, Canada
Languages at home
69% English-only · Chinese 10% Other Indo-European 6% Other Asian/Pacific 4%

Political lean MEDSL · Washtenaw

2024 margin
Solid D (+44.4) · D 71.0% · R 26.6% · Other 2.4%
2008→2024 swing
+3.5pp toward D · 2008: 41.0pp · 2024: 44.4pp
All cycles
2024: D+44.4 2020: D+46.6 2016: D+41.5 2012: D+36.0 2008: D+41.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -300.83%
Current HPI
233.2
Rent YoY
▲ 0.41%
Metro
Ann Arbor, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+305.3% since first listed
44 events — show timeline
  • 2025-06-17 Sold (Public Records) $299,900 Public Records
  • 2025-06-12 Pending MiRealSource-MiMLS
  • 2025-06-12 Pending REALCOMP
  • 2025-06-12 Pending SW Michigan MLS
  • 2025-04-26 Relisted REALCOMP
  • 2025-04-26 Relisted MiRealSource-MiMLS
  • 2025-04-26 Relisted SW Michigan MLS
  • 2025-04-01 Pending REALCOMP
  • 2025-04-01 Pending MiRealSource-MiMLS
  • 2025-04-01 Pending SW Michigan MLS
  • 2025-02-05 Price Changed $299,900 MiRealSource-MiMLS
  • 2025-02-04 Price Changed $299,900 REALCOMP
  • 2025-02-04 Price Changed $299,900 SW Michigan MLS
  • 2024-10-04 Listed $325,000 REALCOMP
  • 2024-10-04 Listed $325,000 SW Michigan MLS
  • 2024-10-04 Listed $325,000 MiRealSource-MiMLS
  • 2024-10-03 Coming Soon $325,000 REALCOMP
  • 2024-10-03 Coming Soon $325,000 MiRealSource-MiMLS
  • 2024-10-03 Coming Soon $325,000 SW Michigan MLS
  • 2017-09-11 Listing Removed REALCOMP
  • 2017-09-11 Delisted AAMLS
  • 2017-09-11 Listing Removed MiRealSource-MiMLS
  • 2017-08-28 Listed $199,900 MiRealSource-MiMLS
  • 2017-08-28 Listed $199,900 REALCOMP
  • 2017-08-28 Listed AAMLS
  • 2016-07-09 Delisted AAMLS
  • 2016-07-09 Listing Removed MiRealSource-MiMLS
  • 2016-07-06 Listing Removed REALCOMP
  • 2016-06-01 Price Changed $199,000 MiRealSource-MiMLS
  • 2016-05-31 Price Changed $199,000 REALCOMP
  • 2016-05-31 Price Changed AAMLS
  • 2016-04-23 Relisted MiRealSource-MiMLS
  • 2016-04-23 Listing Removed MiRealSource-MiMLS
  • 2016-04-12 Listed $210,000 MiRealSource-MiMLS
  • 2016-04-10 Listed $210,000 REALCOMP
  • 2016-04-10 Listed AAMLS
  • 2014-03-21 Sold (MLS) $78,100 SW Michigan MLS
  • 2014-03-21 Sold (MLS) $78,100 AAMLS
  • 2014-03-07 Delisted AAMLS
  • 2014-03-07 Listing Removed MiRealSource-MiMLS
  • 2013-11-14 Listed $77,900 SW Michigan MLS
  • 2013-11-14 Listed $77,900 AAMLS
  • 2013-11-14 Listed $77,900 MiRealSource-MiMLS
  • 1994-11-16 Sold (Public Records) $74,000 Public Records

Property tax history

-11.3%/yr

Latest (2025): $724 · -82.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…