CashFlowRE
Sign in Sign up
46 Oriole Rd
B Composite 72.8
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$84,500

46 Oriole Rd · Pontiac, MI 48341
2 bd · 1.0 ba · 771 sqft · SingleFamily public records · 138 Days on market
Built 1930 Fair condition 6,229 sqft lot $110/sqft · 49% below area Est $167k · 49% under

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

Listing remarks MLS

Opportunity awaits with this 2-bedroom, 1-bath bungalow offering potential in a revitalizing Oakland County location. Built in 1930, this property is great for the savvy investor, handyman, or buyer looking for a renovation project with strong upside. Whether your strategy is rental income, long-term hold, or resale, this property presents an excellent chance to rehab and add value. Minor updates and TLC could significantly improve the functionality and appeal of the home while maintaining its original character. The layout offers efficient use of space and a manageable footprint for renovation. This as-is property provides flexibility for investors seeking a project that does not require a full-scale redevelopment. With nearby amenities, commuter access, and continued activity throughout the surrounding area, the location supports a variety of investment approaches. Bring your vision and renovation ideas to transform this property into a strong addition to your portfolio. ..

Key facts

  • 6,229 sq ft lot
  • Built 1930
  • Listed 137 days

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $84k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $74k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 7.4% in Pontiac — 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 64/100 on livability (#499 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D, crime F, amenities F.
  • Pontiac City School District (urban): math 8% / reading 17% proficiency, ranked #514 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Whitman Elementary School (math 8% / reading 8%, grade F, #1,300 of 1,397 statewide, top 94%, 601 students, 81% FRL); Pontiac Middle School (math 8% / reading 23%, grade F, #450 of 493 statewide, top 91%, 729 students, 81% FRL); Pontiac High School (math 12% / reading 27%, grade F, #622 of 713 statewide, top 88%, 935 students, 75% FRL) — zoned schools at 79% FRL track the district average.
  • Market conditions: 72 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals lingering (median 89d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $584 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 138 days — a 12% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago; this cycle's ask has dropped $15k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $7k; list at $84k implies a 1107% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 138 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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.
  9. 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.
  10. 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
1.34%
Cap rate
11.26%
Cash-on-cash
17.75%
DSCR
1.79
GRM
6.2

CMA / ARV

ARV (median comp)
$166,952
List price
$84,500
Delta
-49.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
107 S Tilden Ave 0.31mi 2/1.0 738 (-4%) 2mo $164,900 $223 77
1005 Lakeview St 0.34mi 2/1.0 810 (+5%) 3mo $182,000 $225 73
285 Voorheis St 0.49mi 2/1.0 772 (+0%) 5mo $115,500 $150 73
1119 Lakeview St 0.54mi 2/1.0 768 (-0%) 3mo $130,000 $169 71
275 Dick Ave 0.53mi 3/1.0 (+1) 792 (+3%) 2mo $203,000 $256 64
1090 Boston Ave 0.53mi 2/1.0 744 (-4%) 9mo $156,500 $210 62
995 Lakeview St 0.32mi 2/1.5 884 (+15%) 2mo $172,000 $195 57
38 Hazel Ave 0.51mi 2/1.0 847 (+10%) 5mo $93,900 $111 56
150 N Josephine Ave 0.56mi 2/1.0 693 (-10%) 6mo $90,000 $130 52
1160 Boston Ave 0.65mi 2/1.0 850 (+10%) 8mo $150,000 $176 46
1064 Myrtle Ave N 0.44mi 3/1.0 (+1) 880 (+14%) 8mo $185,000 $210 44
99 Calvert Ave 0.59mi 2/1.0 868 (+13%) 10mo $155,000 $179 44

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
9.2%
Equity multiple
1.36×
Total profit
$8,592
Equity at exit
$12,599
10-year hold
IRR
18.4%
Equity multiple
2.53×
Total profit
$36,161
Equity at exit
$7,306

Cash invested: $23,660 (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.
Seller's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
3 active · 7 under contract
Months of supply
1.6 mo (61%/mo absorbed)
Median asking
$154,900 ($188/sqft)
Median days on market
33 d
This list price
lowest-priced of the active set
ARV vs active asking
+15.3% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 48341

Active inventory
72
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,135 high interval (Pro) →
Mortgage (P&I)
$443
Tax from tax record
$68 /mo · $818/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$350

Break-even live

Break-even rent $692
Max offer price $84,500
Occupancy floor 64%

Sensitivity live

Price -10% $398 -5% $374 +0% $350 +5% $326 +10% $302
Rent -10% $260 -5% $305 +0% $350 +5% $395 +10% $440
Rate -1.0pp $393 -0.5pp $371 base $350 +0.5pp $328 +1.0pp $306

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
$21,125
Closing costs
$2,535
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Miami Rd Pontiac, MI 1.0 1.0 660 $775 $1.17 18d 1 0.23mi
60 Waldo St Pontiac, MI 3.0 1.0 1100 $1,500 $1.36 101d 1 0.31mi
995 Lakeview St Waterford, MI 2.0 1.5 884 $1,375 $1.56 120d 1 0.34mi
51 Spokane Dr Apt 10 Pontiac, MI 2.0 1.0 735 $1,195 $1.63 64d 1 0.40mi
51 Spokane Dr Apt 2 Pontiac, MI 2.0 1.0 735 $1,195 $1.63 77d 1 0.40mi
38 Spokane Dr Pontiac, MI 2.0 1.0 1000 $1,000 $1.00 139d 1 0.45mi
574 W Huron St Apt B Pontiac, MI 1.0 1.0 575 $999 $1.74 18d 1 0.48mi
574 W Huron St Pontiac, MI 1.0 1.0 575 $999 $1.74 139d 1 0.48mi
271 Dick Ave Pontiac, MI 3.0 1.0 1100 $1,395 $1.27 0d 1 0.55mi
311 S Telegraph Rd Pontiac, MI 1.0–2.0 1.0 732 $1,050 $1.43 24d 1 0.60mi
311 S Telegraph Rd Pontiac, MI 1.0–2.0 1.0 732 $1,200 $1.64 139d 1 0.60mi
18 Lincoln St Unit 26B Lincoln Pontiac, MI 2.0 1.0 750 $795 $1.06 88d 1 0.67mi
26 Lincoln St Pontiac, MI 2.0 1.0 750 $795 $1.06 89d 1 0.67mi
50 Myra Ave Pontiac, MI 1.0 1.0 700 $1,200 $1.71 24d 1 0.68mi
18 Salmer Ave Pontiac, MI 1.0 1.0 595 $818 $1.37 139d 1 0.79mi
97 Mary Day Ave Apt 3 Pontiac, MI 1.0 1.0 600 $950 $1.58 139d 1 0.85mi
152 Washington St Pontiac, MI 2.0 1.0 650 $775 $1.19 139d 1 0.86mi
104 Henderson St Pontiac, MI 3.0 1.0 1100 $1,345 $1.22 75d 1 0.90mi
190 Augusta Ave Apt 1 Pontiac, MI 2.0 1.0 800 $1,000 $1.25 7d 1 1.02mi
2750 Cherokee Dr Waterford Twp, MI 1.0–2.0 1.0 900 $1,135 $1.26 0d 7 1.33mi
1240 Wagner Ave Bloomfield Hills, MI 2.0 1.0 704 $1,550 $2.20 139d 1 1.37mi
278 Cesar E Chavez Ave Pontiac, MI 1.0 1.0 750 $950 $1.27 120d 1 1.38mi
22 Cadillac St Unit 8 Pontiac, MI 1.0 1.0 550 $895 $1.63 89d 1 1.38mi
5 Carter St Pontiac, MI 2.0 1.0 1078 $1,255 $1.16 18d 2 1.41mi

Property features AI

Exterior

Utilities
Public water
Home design
Ranch-style single family residenceBuilt in 1930Living area approximately 771
Construction
Aluminum siding
Exterior features
Lot approximately 0.14 acres

Interior

Kitchen
Kitchen (approx. 10 by 8)
Bedrooms
Primary bedroom (approx. 11 by 10)
Bathrooms
1 full bathroom
Heating & cooling
Forced air heating
Interior features
Living roomTotal of 4 roomsBasement (other type)
Laundry & utility
Natural gas water heater

Listing history 50 events

  1. 2026-09-24
    days on market $84,500 Active 138 DOM
  2. 2026-09-23
    days on market $84,500 Active 137 DOM
  3. 2026-09-22
    days on market $84,500 Active 136 DOM
  4. 2026-09-21
    days on market $84,500 Active 135 DOM
  5. 2026-09-20
    days on market $84,500 Active 134 DOM
  6. 2026-09-19
    days on market $84,500 Active 133 DOM
  7. 2026-09-18
    days on market $84,500 Active 132 DOM
  8. 2026-09-17
    days on market $84,500 Active 131 DOM
  9. 2026-09-16
    days on market $84,500 Active 130 DOM
  10. 2026-09-15
    days on market $84,500 Active 129 DOM
  11. 2026-09-14
    days on market $84,500 Active 128 DOM
  12. 2026-09-13
    days on market $84,500 Active 127 DOM
  13. 2026-09-12
    days on market $84,500 Active 126 DOM
  14. 2026-09-11
    days on market $84,500 Active 125 DOM
  15. 2026-09-05
    days on market $84,500 Active 119 DOM
  16. 2026-09-04
    days on market $84,500 Active 118 DOM
  17. 2026-09-03
    days on market $84,500 Active 117 DOM
  18. 2026-08-31
    days on market $84,500 Active 114 DOM
  19. 2026-08-30
    days on market $84,500 Active 113 DOM
  20. 2026-08-29
    days on market $84,500 Active 112 DOM
  21. 2026-08-28
    days on market $84,500 Active 111 DOM
  22. 2026-08-27
    days on market $84,500 Active 110 DOM
  23. 2026-08-26
    days on market $84,500 Active 109 DOM
  24. 2026-08-25
    days on market $84,500 Active 108 DOM
  25. 2026-08-24
    days on market $84,500 Active 107 DOM
  26. 2026-08-23
    days on market $84,500 Active 106 DOM
  27. 2026-08-22
    days on market $84,500 Active 105 DOM
  28. 2026-08-21
    days on market $84,500 Active 104 DOM
  29. 2026-08-20
    days on market $84,500 Active 103 DOM
  30. 2026-08-19
    days on market $84,500 Active 102 DOM
  31. 2026-08-18
    days on market $84,500 Active 101 DOM
  32. 2026-08-17
    days on market $84,500 Active 100 DOM
  33. 2026-08-16
    days on market $84,500 Active 99 DOM
  34. 2026-08-15
    days on market $84,500 Active 98 DOM
  35. 2026-08-14
    days on market $84,500 Active 97 DOM
  36. 2026-08-13
    days on market $84,500 Active 96 DOM
  37. 2026-08-12
    days on market $84,500 Active 95 DOM
  38. 2026-08-11
    days on market $84,500 Active 94 DOM
  39. 2026-08-10
    days on market $84,500 Active 93 DOM
  40. 2026-08-09
    days on market $84,500 Active 92 DOM
  41. 2026-08-08
    days on market $84,500 Active 91 DOM
  42. 2026-08-06
    days on market $84,500 Active 89 DOM
  43. 2026-08-05
    days on market $84,500 Active 88 DOM
  44. 2026-08-04
    days on market $84,500 Active 87 DOM
  45. 2026-08-03
    days on market $84,500 Active 86 DOM
  46. 2026-07-31
    days on market $84,500 Active 83 DOM
  47. 2026-07-30
    days on market $84,500 Active 82 DOM
  48. 2026-07-30
    pricedays on market $84,500 Active 81 DOM
  49. 2026-07-28
    days on market $89,000 Active 80 DOM
  50. 2026-07-26
    days on market $89,000 Active 78 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
$818 · $68/mo
Projected year-2 tax
$1,059 · $88/mo
Expected delta
+$242/yr (+$20/mo · 29.6%)

ⓘ 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
$13,617
− Mortgage interest
−$4,733
− Property taxes
−$818
− Insurance
−$422
− Repairs & maintenance
−$1,089
− Management
−$1,089
− Depreciation
−$2,458
Taxable income
$3,007
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$722
After-tax cash flow
$3,478/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 · 9 photos

Fair 45/100 Moderate rehab Est. rehab $19,275–$34,695 screening

This 2-bedroom, 1-bath bungalow requires moderate renovations to improve its condition and increase its value. Key areas for improvement include the kitchen and bathroom, electrical panel, cabinets, and flooring.

Deferred maintenance Est. $30,000–$90,000 screening

  • Major Electrical panel (electrical) — Panel appears old and worn, indicating potential safety and functionality issues.
  • Major Windows (windows) — Windows appear old and may not be energy-efficient or secure.
  • Major Exterior siding (exterior) — Siding appears aged and may need replacement for durability and appearance.

Repairs flagged

  • Major Exposed electrical panel — Safety hazard
  • Major Missing cabinets — Aesthetics and functionality
  • Major Worn flooring — Safety hazard and aesthetics

Value-add opportunities

  • Both Painting and updating the kitchen and bathroom — Enhances aesthetics and functionality
  • Both Landscaping and curb appeal improvements — Improves curb appeal and property value
  • Both Replacing worn flooring — Enhances safety and aesthetics
  • Both Upgrading electrical panel and cabinets — Ensures safety and functionality

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 14/100

Zoned Schools

Elementary Whitman Elementary School F MI #1,300/1,397 Nat'l #39,883/41,679 Middle Pontiac Middle School F MI #450/493 Nat'l #12,557/14,009 High Pontiac High School F MI #622/713 Nat'l #14,491/17,239

Schools (NCES district)

District
Pontiac City School District
NCES district ID
2628740
Math proficiency
8% ▼ -5.00%
Reading proficiency
17% ▼ -3.00%
Median HH income
$33,888
Composite
10.12/100
National rank
#9802
State rank
#514 of 540 in MI
C Composite livability gradescore 64/100

Livability — Pontiac

Score
64/100
State rank
#499
US rank
#14703

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pontiac, MI
County
Oakland County · 1,335,747 people
City population
44,593
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
18,924
Household income
$51,390
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
8% of renters

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 57% White 22% Hispanic / Latino 12% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 2% Romanian 1% Swiss 1%
Foreign-born
10% · Canada
Languages at home
86% English-only · Spanish 9% Other Indo-European 1% Other Asian/Pacific 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

Price history

+121.4% since first listed
9 events — show timeline
  • 2026-06-11 Price Changed $95,000 MiRealSource-MiMLS
  • 2026-06-10 Price Changed $95,000 REALCOMP
  • 2026-06-10 Price Changed $95,000 SW Michigan MLS
  • 2026-05-09 Listed $99,900 SW Michigan MLS
  • 2026-05-09 Listed $99,900 REALCOMP
  • 2026-05-09 Listed $99,900 MiRealSource-MiMLS
  • 2010-12-23 Sold (MLS) $7,000 REALCOMP
  • 2010-02-12 Listed $7,000 REALCOMP
  • 1998-07-22 Sold (Public Records) $42,900 Public Records

Property tax history

+4.9%/yr

Latest (2025): $818 · -41.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…