CashFlowRE
Sign in Sign up
30 S Custer Ave
B Composite 70.93
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.6/5.0
  • Schools +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,000

30 S Custer Ave · Clawson, MI 48017
3 bd · 1.0 ba · 1,102 sqft · SingleFamily public records
Built 1947 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Home is located in the heart of Clawson. .. Loved by sellers for 68 years. Clawson is often called the "LITTLE CITY WITH A BIG HEART" It's a small Oakland County community, and a surprisingly lively downtown and strong local character. Home needs updated and minor repairs but price reflects. Handy man or investor this home is for you!!!

Key facts

  • 7,405 sq ft lot
  • 2 garage spots
  • Built 1947

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 $119k.

Deal economics

  • At list price, monthly cash flow is $672 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $119k).
  • Cap rate 13.1% vs local median 4.3% in Clawson — 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 92/100 on livability (#2 in MI, #34 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+.
  • Clawson Public Schools (suburban): math 33% / reading 55% proficiency, ranked #148 of 540 in MI (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 53 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $823 of loan paydown is wiped out by about $4k 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 $33k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 0 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.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $119,000

Questions for the listing agent

  1. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-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
1.68%
Cap rate
13.07%
Cash-on-cash
24.22%
DSCR
2.08
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$292,030
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
135 Gerald Ave 0.10mi 2/1.0 (-1) 1,106 (+0%) 1mo $240,000 $217 89
298 Broadacre Ave 0.16mi 3/1.0 1,033 (-6%) 4mo $270,000 $261 79
515 S Marias Ave 0.34mi 3/1.5 1,157 (+5%) 2mo $310,000 $268 72
261 Tecumseh St 0.32mi 3/1.0 1,000 (-9%) 4mo $285,000 $285 66
290 Broadacre Ave 0.16mi 3/1.0 1,250 (+13%) 6mo $315,000 $252 66
253 Massoit St 0.37mi 3/2.0 1,035 (-6%) 5mo $229,900 $222 64
812 S Manitou Ave 0.58mi 3/1.0 1,040 (-6%) 1mo $240,000 $231 63
725 S Manitou Ave 0.53mi 4/1.0 (+1) 1,038 (-6%) 0mo $280,000 $270 60
649 Phillips Ave 0.36mi 3/1.0 1,261 (+14%) 1mo $315,000 $250 58
217 E Baker Ave 0.61mi 3/2.0 1,037 (-6%) 7mo $275,000 $265 52
311 Hendrickson Blvd 0.71mi 3/2.0 1,178 (+7%) 1mo $360,000 $306 51
216 Woodside Rd 0.67mi 3/1.0 1,264 (+15%) 0mo $342,000 $271 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
17.5%
Equity multiple
1.71×
Total profit
$23,629
Equity at exit
$17,743
10-year hold
IRR
26.0%
Equity multiple
3.28×
Total profit
$76,062
Equity at exit
$10,289

Cash invested: $33,320 (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 48017

Active inventory
53
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$2,001 high interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$234 /mo · $2,812/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$672

Break-even live

Break-even rent $1,149
Max offer price $119,000
Occupancy floor 61%

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
$29,750
Closing costs
$3,570
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
304 Tecumseh St Clawson, MI 3.0 1.0 1013 $2,000 $1.97 15d 1 0.29mi
460 Lincoln Ave Clawson, MI 2.0 1.0 1100 $1,600 $1.45 24d 1 0.65mi
155 Amelia St Royal Oak, MI 1.0–4.0 1.0–2.5 971 $1,770 $1.82 3d 7 0.68mi
3810 S Rochester Rd Royal Oak, MI 2.0 1.5 1208 $1,800 $1.49 24d 1 0.85mi
4031 Crooks Rd Unit 4061-212 Royal Oak, MI 2.0 1.0 1066 $1,795 $1.68 5d 1 0.86mi
4805 Woodland Ave Royal Oak, MI 2.0 1.0 627 $1,465 $2.33 2d 12 0.90mi
701 Whitcomb Ave Royal Oak, MI 3.0 1.0 1000 $2,050 $2.05 18d 1 0.93mi
1300 Livernois Rd Troy, MI 1.0–3.0 1.0–2.0 1000 $2,690 $2.69 1d 18 0.94mi
232 Woodlawn Ave Royal Oak, MI 4.0 2.0 1000 $4,500 $4.50 2d 1 0.95mi
3807 Crooks Rd Royal Oak, MI 2.0 1.0 549 $1,185 $2.16 2d 8 0.96mi
629 W Maple Rd Clawson, MI 2.0 1.0 925 $1,274 $1.38 24d 2 1.03mi
2400 Parmenter Blvd Royal Oak, MI 1.0–2.0 1.0–1.5 852 $1,715 $2.01 2d 3 1.08mi
222 E Thirteen Mile Rd Unit 2 Royal Oak, MI 2.0 1.0 900 $1,900 $2.11 24d 1 1.10mi
2440 Parmenter Blvd #211 Royal Oak, MI 2.0 2.0 890 $1,600 $1.80 24d 1 1.14mi
3115 Evergreen Dr Royal Oak, MI 1.0–2.0 1.0 887 $1,630 $1.84 5d 8 1.19mi
1313 Donald Ave Royal Oak, MI 2.0 2.0 840 $1,778 $2.12 15d 1 1.21mi
614 E 13 Mile Rd Royal Oak, MI 2.0 1.0 1434 $2,995 $2.09 1d 1 1.29mi
3406 Elmhurst Ave Royal Oak, MI 2.0 1.0 950 $1,800 $1.89 24d 1 1.34mi
125 Sheffield Dr Troy, MI 3.0 1.0 988 $2,000 $2.02 24d 1 1.36mi
1608 Bauman Ave Royal Oak, MI 3.0 1.5 1233 $2,300 $1.87 1d 1 1.37mi
2702 N Main St Royal Oak, MI 3.0 1.5 1500 $2,350 $1.57 3d 1 1.38mi
429 Linden Ave Royal Oak, MI 3.0 1.0 909 $1,995 $2.19 24d 1 1.44mi
1712 Midtown Cir Royal Oak, MI 2.0–3.0 2.0–2.5 1550 $2,901 $1.87 1d 8 1.44mi

Listing history 2 events

  1. 2026-06-13
    remarks 339-char remark
  2. 2026-06-13
    listed $119,000 Pending

ⓘ 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
$2,812 · $234/mo
Projected year-2 tax
$2,812 · $234/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 66% 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 2/10 Low
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$24,007
− Mortgage interest
−$6,666
− Property taxes
−$2,812
− Insurance
−$595
− Repairs & maintenance
−$1,921
− Management
−$1,921
− Depreciation
−$3,462
Taxable income
$6,631
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,591
After-tax cash flow
$6,478/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.

Schools (NCES district)

District
Clawson Public Schools
NCES district ID
2609930
Math proficiency
33% ▼ -4.00%
Reading proficiency
55% ▲ 3.00%
Median HH income
$56,014
Composite
38.3/100
National rank
#4230
State rank
#148 of 540 in MI

Livability — Clawson

Score
92/100
State rank
#2
US rank
#34

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clawson, MI
County
Oakland County · 1,009,092 people
City population
11,350
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
11,350
Household income
$88,812
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
148.0

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 (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 4% Black 3% Asian 2%
Common ancestry
Romanian 9% Lithuanian 5% Slovak 5%
Foreign-born
6% · Canada, China
Languages at home
93% English-only · Other Indo-European 3% Spanish 2%

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
▼ -392.39%
Current HPI
220.2798
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

+0.0% since first listed
4 events — show timeline
  • 2026-06-12 Pending MiRealSource-MiMLS
  • 2026-06-11 Listing Removed REALCOMP
  • 2026-06-11 Listed $119,000 REALCOMP
  • 2026-06-11 Listed $119,000 MiRealSource-MiMLS

Property tax history

+1.9%/yr

Latest (2025): $2,812 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…