CashFlowRE
Sign in Sign up
56546 Winding Creek Dr
D- Composite 39.05
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 +13.0/30.0
  • ARV discount +7.4/15.0
  • DSCR +3.9/10.0
  • Livability +3.7/5.0
  • 1% rule +3.2/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$415,000

56546 Winding Creek Dr · Sterling Heights, MI 48042
4 bd · 2.5 ba · 1,800 sqft · SingleFamily public records · 29 Days on market
Built 2002 8,276 sqft lot Est $414k · at est. $15/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this 4 bed/2.5 bath colonial in the sought after Winding Creek community of Macomb. Offering over 1,800 sq ft of comfortable living space, this home combines functionality with charm. Step inside to a spacious open layout featuring a welcoming living room with abundant natural light. The kitchen offers generous cabinetry and prep space, perfect for everyday cooking or entertaining. Enjoy the convenience of a main-level laundry room and an attached 2-car garage. The primary suite includes a private en-suite bath and ample closet space. Outside, the home sits on a well-sized lot with plenty of room to enjoy outdoor living. Minutes from shopping, dining, and parks. With a low HOA and peaceful neighborhood surroundings, this home is a perfect blend of comfort and value. New roof 2023. New carpet 2024 and 1 yr Home Warranty Included. Don’t miss your chance to make it yours. Schedule a showing today!

Key facts

  • 8,276 sq ft lot
  • 2 garage spots
  • Built 2002

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 $415k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-306/yr) — negative.
  • To cash-flow at today's rent, offer at most $411k (1.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $340k (18.1% below list).
  • Recommended offer: $340k (18.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.8% in Sterling Heights — 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 74/100 on livability (#173 in MI, #4,545 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, health & safety D+, amenities F.
  • New Haven Community Schools (suburban): math 25% / reading 39% proficiency, ranked #305 of 540 in MI (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 334 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $3k of loan paydown is wiped out by about $12k 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

  • It's been on market 29 days — a 2% lower offer ($409k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 22y 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 $225k; list at $415k implies a 84% gain — meaningful room to come down on a strong offer.
Recommended offer $340,000 (18.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.82%
Cap rate
6.22%
Cash-on-cash
-0.26%
DSCR
0.99
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$414,000
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18498 London Dr 0.34mi 3/2.5 (-1) 1,915 (+6%) 8mo $410,000 $214 62
18498 London Dr Lot 10 0.34mi 3/2.5 (-1) 1,915 (+6%) 8mo $410,000 $214 62
55809 Jones Dr 0.46mi 3/2.5 (-1) 1,924 (+7%) 2mo $597,959 $311 60
55809 Jones Dr #113 0.54mi 3/2.5 (-1) 1,924 (+7%) 2mo $597,959 $311 56
55533 Raspberry Dr 0.66mi 3/2.5 (-1) 1,788 (-1%) 20mo $412,000 $230 46
55478 Morgan Dr 0.51mi 3/2.5 (-1) 1,920 (+7%) 22mo $529,000 $276 42
55374 Raspberry Dr 0.74mi 3/2.5 (-1) 1,650 (-8%) 11mo $375,000 $227 38
18847 Brighton Dr 0.44mi 3/2.0 (-1) 1,609 (-11%) 22mo $400,000 $249 36
19092 Hazelton Dr 0.57mi 3/2.5 (-1) 2,060 (+14%) 12mo $440,000 $214 34

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
-16.8%
Equity multiple
0.41×
Total profit
$-68,914
Equity at exit
$61,878
10-year hold
IRR
-8.6%
Equity multiple
0.46×
Total profit
$-62,279
Equity at exit
$35,882

Cash invested: $116,200 (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 48042

Home prices YoY
-28.4%
Active inventory
334
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$3,400 medium interval (Pro) →
Mortgage (P&I)
$2,176
Tax from tax record
$347 /mo · $4,167/yr
Insurance
$173
HOA
$15
Vacancy / Maint / Mgmt
$714
Net cashflow
$-25

Break-even live

Break-even rent $3,432
Max offer price $410,503
Occupancy floor 96%

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
$103,750
Closing costs
$12,450
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
56742 Clearstone Dr Macomb, MI 4.0 2.5 2418 $3,400 $1.41 17d 1 0.12mi

HOA detail

Monthly dues
$15 · $180/yr

Listing history 17 events

  1. 2026-04-28
    status Pending
    Show marketing remark (929 chars)

    Welcome home to this 4 bed/2.5 bath colonial in the sought after Winding Creek community of Macomb. Offering over 1,800 sq ft of comfortable living space, this home combines functionality with charm. Step inside to a spacious open layout featuring a welcoming living room with abundant natural light. The kitchen offers generous cabinetry and prep space, perfect for everyday cooking or entertaining. Enjoy the convenience of a main-level laundry room and an attached 2-car garage. The primary suite includes a private en-suite bath and ample closet space. Outside, the home sits on a well-sized lot with plenty of room to enjoy outdoor living. Minutes from shopping, dining, and parks. With a low HOA and peaceful neighborhood surroundings, this home is a perfect blend of comfort and value. New roof 2023. New carpet 2024 and 1 yr Home Warranty Included. Don’t miss your chance to make it yours. Schedule a showing today!

  2. 2026-04-28
    status Pending 929-char remark
    Show marketing remark (929 chars)

    Welcome home to this 4 bed/2.5 bath colonial in the sought after Winding Creek community of Macomb. Offering over 1,800 sq ft of comfortable living space, this home combines functionality with charm. Step inside to a spacious open layout featuring a welcoming living room with abundant natural light. The kitchen offers generous cabinetry and prep space, perfect for everyday cooking or entertaining. Enjoy the convenience of a main-level laundry room and an attached 2-car garage. The primary suite includes a private en-suite bath and ample closet space. Outside, the home sits on a well-sized lot with plenty of room to enjoy outdoor living. Minutes from shopping, dining, and parks. With a low HOA and peaceful neighborhood surroundings, this home is a perfect blend of comfort and value. New roof 2023. New carpet 2024 and 1 yr Home Warranty Included. Don’t miss your chance to make it yours. Schedule a showing today!

  3. 2026-04-24
    price $415,000 929-char remark
    Show marketing remark (929 chars)

    Welcome home to this 4 bed/2.5 bath colonial in the sought after Winding Creek community of Macomb. Offering over 1,800 sq ft of comfortable living space, this home combines functionality with charm. Step inside to a spacious open layout featuring a welcoming living room with abundant natural light. The kitchen offers generous cabinetry and prep space, perfect for everyday cooking or entertaining. Enjoy the convenience of a main-level laundry room and an attached 2-car garage. The primary suite includes a private en-suite bath and ample closet space. Outside, the home sits on a well-sized lot with plenty of room to enjoy outdoor living. Minutes from shopping, dining, and parks. With a low HOA and peaceful neighborhood surroundings, this home is a perfect blend of comfort and value. New roof 2023. New carpet 2024 and 1 yr Home Warranty Included. Don’t miss your chance to make it yours. Schedule a showing today!

  4. 2026-04-23
    price $415,000
  5. 2026-03-30
    listed $425,000 Active
    Show marketing remark (929 chars)

    Welcome home to this 4 bed/2.5 bath colonial in the sought after Winding Creek community of Macomb. Offering over 1,800 sq ft of comfortable living space, this home combines functionality with charm. Step inside to a spacious open layout featuring a welcoming living room with abundant natural light. The kitchen offers generous cabinetry and prep space, perfect for everyday cooking or entertaining. Enjoy the convenience of a main-level laundry room and an attached 2-car garage. The primary suite includes a private en-suite bath and ample closet space. Outside, the home sits on a well-sized lot with plenty of room to enjoy outdoor living. Minutes from shopping, dining, and parks. With a low HOA and peaceful neighborhood surroundings, this home is a perfect blend of comfort and value. New roof 2023. New carpet 2024 and 1 yr Home Warranty Included. Don’t miss your chance to make it yours. Schedule a showing today!

  6. 2026-03-30
    listed $425,000 Active 929-char remark
    Show marketing remark (929 chars)

    Welcome home to this 4 bed/2.5 bath colonial in the sought after Winding Creek community of Macomb. Offering over 1,800 sq ft of comfortable living space, this home combines functionality with charm. Step inside to a spacious open layout featuring a welcoming living room with abundant natural light. The kitchen offers generous cabinetry and prep space, perfect for everyday cooking or entertaining. Enjoy the convenience of a main-level laundry room and an attached 2-car garage. The primary suite includes a private en-suite bath and ample closet space. Outside, the home sits on a well-sized lot with plenty of room to enjoy outdoor living. Minutes from shopping, dining, and parks. With a low HOA and peaceful neighborhood surroundings, this home is a perfect blend of comfort and value. New roof 2023. New carpet 2024 and 1 yr Home Warranty Included. Don’t miss your chance to make it yours. Schedule a showing today!

  7. 2026-03-29
    historical $425,000 929-char remark
    Show marketing remark (929 chars)

    Welcome home to this 4 bed/2.5 bath colonial in the sought after Winding Creek community of Macomb. Offering over 1,800 sq ft of comfortable living space, this home combines functionality with charm. Step inside to a spacious open layout featuring a welcoming living room with abundant natural light. The kitchen offers generous cabinetry and prep space, perfect for everyday cooking or entertaining. Enjoy the convenience of a main-level laundry room and an attached 2-car garage. The primary suite includes a private en-suite bath and ample closet space. Outside, the home sits on a well-sized lot with plenty of room to enjoy outdoor living. Minutes from shopping, dining, and parks. With a low HOA and peaceful neighborhood surroundings, this home is a perfect blend of comfort and value. New roof 2023. New carpet 2024 and 1 yr Home Warranty Included. Don’t miss your chance to make it yours. Schedule a showing today!

  8. 2025-06-19
    historical
  9. 2025-06-06
    price $415,000
  10. 2025-06-06
    price $415,000
  11. 2025-05-16
    listed $425,000 Active
  12. 2025-05-16
    listed $425,000 Active
  13. 2016-01-12
    soldstatus $225,000
  14. 2005-01-28
    soldstatus $212,000
  15. 2004-12-14
    soldstatus $212,000
  16. 2004-11-15
    historical
  17. 2004-09-16
    listed $216,900

ⓘ 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
$4,167 · $347/mo
Projected year-2 tax
$5,279 · $440/mo
Expected delta
+$1,112/yr (+$93/mo · 26.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% 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 3/10 Moderate 3 unhealthy d/yr today · 5 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
$40,800
− Mortgage interest
−$23,246
− Property taxes
−$4,167
− Insurance
−$2,075
− Repairs & maintenance
−$3,264
− Management
−$3,264
− HOA
−$180
− Depreciation
−$12,073
Taxable loss
−$7,469
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,793
After-tax cash flow
$1,487/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
New Haven Community Schools
NCES district ID
2625230
Math proficiency
25% ▼ -5.00%
Reading proficiency
39% ▼ -5.00%
Median HH income
$64,247
Composite
29.17/100
National rank
#6575
State rank
#305 of 540 in MI

Livability — Sterling Heights

Score
74/100
State rank
#173
US rank
#4545

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
133,573
Population (ZIP)
33,303

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 (93%)
Race & ethnicity
White 93% Two or more races 3% Asian 2% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 19% English 2% Lithuanian 2%
Foreign-born
8% · Canada, China
Languages at home
84% English-only · Other Indo-European 7% Russian/Polish/Slavic 3% Arabic 2%

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
▼ -87.07%
Current HPI
219.778
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

+91.3% since first listed
17 events — show timeline
  • 2026-04-28 Pending REALCOMP
  • 2026-04-28 Pending MiRealSource-MiMLS
  • 2026-04-24 Price Changed $415,000 MiRealSource-MiMLS
  • 2026-04-23 Price Changed $415,000 REALCOMP
  • 2026-03-30 Listed $425,000 REALCOMP
  • 2026-03-30 Listed $425,000 MiRealSource-MiMLS
  • 2026-03-29 Coming Soon $425,000 MiRealSource-MiMLS
  • 2025-06-19 Listing Removed MiRealSource-MiMLS
  • 2025-06-06 Price Changed $415,000 MiRealSource-MiMLS
  • 2025-06-06 Price Changed $415,000 REALCOMP
  • 2025-05-16 Listed $425,000 MiRealSource-MiMLS
  • 2025-05-16 Listed $425,000 REALCOMP
  • 2016-01-12 Sold (Public Records) $225,000 Public Records
  • 2005-01-28 Sold (Public Records) $212,000 Public Records
  • 2004-12-14 Sold (MLS) $212,000 MiRealSource-MiMLS
  • 2004-11-15 Listing Removed MiRealSource-MiMLS
  • 2004-09-16 Listed $216,900 MiRealSource-MiMLS

Property tax history

+0.6%/yr

Latest (2025): $4,167 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…