CashFlowRE
Sign in Sign up
42472 Woodward Ave Unit B1
C- Composite 52.39
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 +18.5/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Schools +6.5/10.0
  • DSCR +5.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

42472 Woodward Ave Unit B1 · Bloomfield, MI 48304
2 bd · 2.0 ba · 1,270 sqft · Condo public records · 7 Days on market
Built 1964 $458/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic Bloomfield Hills First-Floor Condo! This beautifully maintained two-bedroom, two-bath residence offers effortless living in a prime location. From the moment you step inside, you'll appreciate the exceptional condition and pride of ownership throughout. The updated bathrooms feature timeless finishes, while the gleaming hardwood floors look as though they have never been walked on. The kitchen was completely renovated in 2008 and remains as stylish and pristine as the day it was completed. A spacious, light-filled living room provides the perfect setting for relaxing or entertaining, and the dining area opens to a charming private balcony where you can enjoy your morning coffee or unwind at the end of the day. The generous primary suite features three large closets, providing abundant storage space. Convenience continues with a private basement area that houses the mechanicals, washer, and dryer, while also offering the potential for additional living, hobby, or storage space. A covered carport is located just steps from your front door. Residents will love the community pool, conveniently located nearby for summertime enjoyment. Meticulously maintained and truly move-in ready, this is a rare opportunity to own a beautiful first-floor condo in sought-after Bloomfield Hills.

Key facts

  • Private balcony
  • Renovated kitchen
  • Updated bathrooms

Tags

FIRST FLOOR CONDOUPDATED BATHROOMSGLEAMING HARDWOOD FLOORSRENOVATED KITCHENPRIVATE BALCONYGENEROUS PRIMARY SUITE

Property features AI

Finance

  • Other: Pets allowed: contact for details
  • HOA & community: Homeowners association with monthly fee; Monthly association fee $458; HOA covers gas, sewer, water, trash, snow removal, and grounds maintenance; Community pool; Sidewalks

Exterior

  • Parking: No garage; Carport
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Condominium; One story; Ground-level entry with steps; Brick veneer construction
  • Construction: Brick veneer; Block foundation
  • Exterior features: Balcony; Exterior lighting; Paved road

Interior

  • Kitchen: Dishwasher; Microwave; Free-standing electric range; Free-standing refrigerator
  • Bedrooms: 6 total rooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air; Ceiling fan(s)
  • Interior features: Gas water heater; Disposal; Stainless steel appliances; Unfinished basement; Smoke detector(s)
  • 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 2-bed/2.0-bath condo listed at $230k.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Bloomfield Hills Schools (suburban): math 65% / reading 74% proficiency, ranked #5 of 540 in MI (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 7% free/reduced lunch — higher-income household profile.
  • Market conditions: 128 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 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 $2k of loan paydown is wiped out by about $7k 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 7 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 $140k; list at $230k implies a 64% gain — meaningful room to come down on a strong offer.
Recommended offer $230,000

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.15%
Cap rate
7.45%
Cash-on-cash
4.12%
DSCR
1.18
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.8%
Equity multiple
0.64×
Total profit
$-22,993
Equity at exit
$34,294
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-1,061
Equity at exit
$19,886

Cash invested: $64,400 (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 48304

Active inventory
128
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,639 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$104 /mo · $1,244/yr
Insurance
$96
HOA
$458
Vacancy / Maint / Mgmt
$554
Net cashflow
$221

Break-even live

Break-even rent $2,359
Max offer price $230,000
Occupancy floor 87%

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
$57,500
Closing costs
$6,900
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
42522 Woodward Ave Bloomfield Twp, MI 2.0 2.0 1300 $3,300 $2.54 1d 1 0.05mi
42160 Woodward Ave Bloomfield Hills, MI 2.0 2.0 1689 $3,500 $2.07 1d 1 0.16mi
100 W Hickory Grove Rd Bloomfield Hills, MI 2.0 1.5–2.0 1032 $1,700 $1.65 12d 2 0.21mi
100 W Hickory Grove Rd Bloomfield Hills, MI 2.0 1.0–2.0 1032 $1,625 $1.57 24d 3 0.21mi
444 N Fox Hills Dr #3 Bloomfield Twp, MI 2.0 2.0 1089 $1,598 $1.47 23d 1 0.91mi
444 N Fox Hills Dr #7 Bloomfield Twp, MI 2.0 2.0 1089 $1,550 $1.42 23d 1 0.91mi
433 Fox Hills Dr S #5 Bloomfield Hills, MI 2.0 2.0 1089 $1,700 $1.56 12d 1 0.93mi
124 Alice Ave Bloomfield Township, MI 3.0 1.0 1440 $2,000 $1.39 5d 1 1.04mi
E Fox Hills Dr Bloomfield Twp, MI 2.0 2.0 1055 $1,300 $1.23 16d 1 1.08mi

HOA detail condo

Monthly dues
$458 · $5,496/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 7 events

  1. 2026-06-18
    days on market $230,000 Active 7 DOM
  2. 2026-06-17
    days on market $230,000 Active 6 DOM
  3. 2026-06-16
    days on market $230,000 Active 5 DOM
  4. 2026-06-15
    days on market $230,000 Active 4 DOM
  5. 2026-06-13
    days on market $230,000 Active 2 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $230,000 Active 1 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
$1,244 · $104/mo
Projected year-2 tax
$2,393 · $199/mo
Expected delta
+$1,149/yr (+$96/mo · 92.3%)

ⓘ 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 ≥98°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
$31,664
− Mortgage interest
−$12,884
− Property taxes
−$1,244
− Insurance
−$1,150
− Repairs & maintenance
−$2,533
− Management
−$2,533
− HOA
−$5,496
− Depreciation
−$6,691
Taxable loss
−$867
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$208
After-tax cash flow
$2,859/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
Bloomfield Hills Schools
NCES district ID
2606090
Math proficiency
65% ▼ -2.00%
Reading proficiency
74% ▲ 2.00%
Median HH income
$117,848
Composite
65.41/100
National rank
#481
State rank
#5 of 540 in MI

Livability — Bloomfield

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Oakland County · 1,009,092 people
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
17,387
Household income
$143,204
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
85.0

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 (79%)
Race & ethnicity
White 79% Asian 10% Two or more races 4% Black 4% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 3% Slovak 2%
Foreign-born
17% · China, Canada, South Korea
Languages at home
79% English-only · Other Indo-European 6% Arabic 5% Other Asian/Pacific 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
▼ -195.96%
Current HPI
160.6477
Rent YoY
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

+219.4% since first listed
5 events — show timeline
  • 2026-06-08 Listed $230,000 MiRealSource-MiMLS
  • 2026-06-08 Listed $230,000 REALCOMP
  • 2008-05-21 Sold (Public Records) $140,000 Public Records
  • 1999-11-17 Sold (Public Records) $94,000 Public Records
  • 1995-02-01 Sold (Public Records) $72,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $1,244 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…