CashFlowRE
Sign in Sign up
1091 American Elm St
C- Composite 51.73
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 +24.2/30.0
  • DSCR +7.8/10.0
  • 1% rule +5.6/10.0
  • Schools +5.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$550,000

1091 American Elm St · Lake Orion, MI 48360
4 bd · 2.5 ba · 2,382 sqft · SingleFamily public records · 5 Days on market
Built 1995 0.33 ac lot Est $386k · 43% over $25/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Tucked into one of Orion's exclusive enclaves of executive homes, adjacent to the Paint Creek Trail and surrounded by the natural beauty of Bald Mountain State Recreation Area, this meticulously maintained colonial offers the privacy and peaceful setting you've been searching for. A tranquil, wooded backdrop creates beautiful views in every season, while the welcoming covered farmhouse porch invites you to slow down, relax, and stay awhile. Inside, the open floor plan offers an easy, practical flow with thoughtful updates throughout. The front office, with its cathedral ceiling, flexes beautifully as a home office, den, or library. The great room is warm and inviting, centered around a cozy gas fireplace with built-ins and large windows that showcase the stunning natural setting. The spacious kitchen opens seamlessly to the great room and features white cabinetry, granite countertops, an island, and a generous breakfast nook with plenty of room for gathering. A large patio extends the living space outdoors, making entertaining and everyday living a breeze. Beyond the kitchen is the hardworking side of the home, offering a spacious laundry room, powder room, and convenient garage entry. Upstairs, the primary suite features a beautifully remodeled bath with dual sinks, updated cabinetry, soaking tub, and separate Euro-style shower. The additional bedrooms are spacious and full of character, with features including fresh paint and built-ins, and share a beautifully updated bath. The finished basement adds exceptional flexibility with space for movie nights, gaming, hobbies, crafting, a home gym, second office, workshop, and abundant storage. Major updates include a whole-house Generac generator, central vacuum, brand-new carpeting, fresh interior and exterior paint, furnace and A/C (2023), and water heater (2022). Outdoor adventure is always close by with direct access to Bald Mountain and the Paint Creek Trail right from the neighborhood.

Key facts

  • Cozy gas fireplace
  • Open floor plan
  • Cathedral ceiling

Tags

COVERED FARMHOUSE PORCHOPEN FLOOR PLANCATHEDRAL CEILINGCOZY GAS FIREPLACEWHITE CABINETRYGRANITE COUNTERTOPS

Property features AI

Finance

  • Other: Pets allowed; Located in WHITE OAK subdivision
  • HOA & community: Homeowners association with $300 annual fee (about $25/month)

Exterior

  • Parking: Attached 2-car garage; Driveway; Garage door opener; Garage faces side; Direct access from garage
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; Two levels; Ground-level entry with steps; Brick veneer and wood siding exterior
  • Construction: Asphalt roof
  • Exterior features: Patio; Porch; Wetlands on the lot; Wooded lot; Paved road access

Interior

  • Kitchen: Dishwasher; Free-standing electric range; Free-standing refrigerator; Gas water heater
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced-air heating (natural gas); Central air; Ceiling fans
  • Interior features: Central vacuum; Smart thermostat; Finished basement with sump pump; Fireplace (gas) in great room
  • Laundry & utility: Laundry room; 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 4-bed/2.5-bath single-family listed at $550k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $550k).
  • Cap rate 8.7% vs local median 4.7% in Lake Orion — 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 80/100 on livability (#77 in MI, #1,679 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, cost of living A; Watch: amenities F, commute F.
  • 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: 82 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $4k of loan paydown is wiped out by about $16k 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 5 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 $223k; list at $550k implies a 147% gain — meaningful room to come down on a strong offer.
Recommended offer $550,000

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. 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
1.06%
Cap rate
8.68%
Cash-on-cash
8.53%
DSCR
1.38
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$385,884
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1239 Cottonwood St 0.08mi 4/2.5 2,629 (+10%) 2mo $540,000 $205 78
215 Parkview Blvd 0.35mi 3/1.5 (-1) 2,412 (+1%) 2mo $350,000 $145 71
350 Parkview Blvd 0.30mi 3/3.0 (-1) 2,125 (-11%) 8mo $370,000 $174 54
829 Markdale St 0.41mi 4/2.0 2,284 (-4%) 23mo $310,000 $136 53
167 Glanworth St 0.70mi 3/2.0 (-1) 2,148 (-10%) 9mo $340,000 $158 37
850 Buckhorn Dr 0.69mi 4/2.0 2,034 (-15%) 22mo $330,000 $162 23

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
-3.4%
Equity multiple
0.87×
Total profit
$-19,478
Equity at exit
$82,007
10-year hold
IRR
6.3%
Equity multiple
1.47×
Total profit
$72,496
Equity at exit
$47,554

Cash invested: $154,000 (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 48360

Active inventory
82
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$5,850 medium interval (Pro) →
Mortgage (P&I)
$2,884
Tax from tax record
$388 /mo · $4,660/yr
Insurance
$229
HOA
$25
Vacancy / Maint / Mgmt
$1,228
Net cashflow
$1,095

Break-even live

Break-even rent $4,464
Max offer price $550,000
Occupancy floor 76%

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
$137,500
Closing costs
$16,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
442 Mystic Cove Ln Lake Orion, MI 2.0–4.0 2.0–3.0 1989 $5,850 $2.94 1d 4 0.88mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
watergasgym

Listing history 5 events

  1. 2026-06-13
    statusdays on market $550,000 Pending 5 DOM
  2. 2026-06-09
    days on market $550,000 Active 4 DOM
  3. 2026-06-08
    days on market $550,000 Active 3 DOM
  4. 2026-06-07
    remarks 699-char remark
  5. 2026-06-07
    listed $550,000 Active 2 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
$4,660 · $388/mo
Projected year-2 tax
$6,565 · $547/mo
Expected delta
+$1,905/yr (+$159/mo · 40.9%)

ⓘ 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 ≥96°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
$70,200
− Mortgage interest
−$30,809
− Property taxes
−$4,660
− Insurance
−$2,750
− Repairs & maintenance
−$5,616
− Management
−$5,616
− HOA
−$300
− Depreciation
−$16,000
Taxable income
$4,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,068
After-tax cash flow
$12,069/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 — Lake Orion

Score
80/100
State rank
#77
US rank
#1679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,250

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 (78%)
Race & ethnicity
White 78% Two or more races 8% Hispanic / Latino 8% Asian 8% Black 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4%
Common ancestry
Romanian 12% Lithuanian 4% Slovak 4%
Foreign-born
11% · Canada, China
Languages at home
88% English-only · Other Asian/Pacific 3% Other Indo-European 3% Spanish 3%

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
▼ -226.18%
Current HPI
180.3844
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

+1045.8% since first listed
4 events — show timeline
  • 2026-06-05 Listed $550,000 MiRealSource-MiMLS
  • 2026-06-05 Listed $550,000 REALCOMP
  • 1995-08-15 Sold (Public Records) $223,000 Public Records
  • 1995-02-14 Sold (Public Records) $48,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $4,660 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…