CashFlowRE
Sign in Sign up
2997 Woodlawn St
D Composite 44.84
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 +12.7/30.0
  • ARV discount +11.0/15.0
  • Schools +5.0/10.0
  • DSCR +3.8/10.0
  • Livability +3.7/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$205,000

2997 Woodlawn St · Wolverine Lake, MI 48390
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 14 Days on market
Built 1971 5,227 sqft lot Est $222k · 8% under

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

Listing remarks MLS

Welcome to beautiful commerce township, and this quaint, corner lot ranch. This move in ready home is perfect for summer getaways and can be used as a rental for passive income. An optional association fee gains you access to an all sports lake. the large, open concept basement is perfect for party's, or for storing lots of stuff. the appliances are all included in the sale and the furniture is negotiable if needed. don't miss your chance to own a home in this gorgeous city.

Key facts

  • 5,227 sq ft lot
  • Built 1971
  • Listed 14 days

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 $205k.

Deal economics

  • At list price, monthly cash flow is $-22 ($-261/yr) — negative.
  • To cash-flow at today's rent, offer at most $201k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (15.0% below list).
  • Recommended offer: $174k (15.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.7% in Wolverine Lake — 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 73/100 on livability (#204 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools D, amenities F, commute F.
  • Walled Lake Consolidated Schools (suburban): math 52% / reading 60% proficiency, ranked #58 of 540 in MI (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.0%/yr); 158 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $1k of loan paydown is wiped out by about $6k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 6y 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.
Recommended offer $174,223 (15.0% 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. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.85%
Cap rate
6.17%
Cash-on-cash
-0.45%
DSCR
0.98
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$222,048
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3025 Brisbane St 0.05mi 3/1.0 864 (0%) 23mo $190,000 $220 79
3106 Woodlawn St 0.13mi 3/1.0 864 (0%) 18mo $212,000 $245 78
3015 Roselawn St 0.10mi 3/1.0 864 (0%) 22mo $225,000 $260 77
3010 Fisher Ave 0.08mi 2/1.0 (-1) 848 (-2%) 15mo $228,000 $269 76
3015 Brisbane St 0.05mi 3/1.0 900 (+4%) 21mo $231,000 $257 74
2901 Woodlawn St 0.10mi 3/1.0 960 (+11%) 13mo $247,000 $257 66
2976 Brisbane St 0.03mi 3/1.0 981 (+14%) 14mo $221,000 $225 64
3140 Woodlawn St 0.16mi 2/1.0 (-1) 768 (-11%) 6mo $217,500 $283 64
1003 Vollmers St 0.53mi 2/1.0 (-1) 843 (-2%) 5mo $225,000 $267 62
2975 Brisbane St 0.06mi 2/1.0 (-1) 756 (-12%) 19mo $172,500 $228 55

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 · 1.04% rent growth · sell at horizon

5-year hold
IRR
-19.2%
Equity multiple
0.34×
Total profit
$-37,957
Equity at exit
$30,566
10-year hold
IRR
-16.5%
Equity multiple
0.16×
Total profit
$-48,068
Equity at exit
$17,725

Cash invested: $57,400 (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 48390

Rents YoY
1.0%
Active inventory
158
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,742 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$238 /mo · $2,851/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$-22

Break-even live

Break-even rent $1,770
Max offer price $201,165
Occupancy floor 96%

Sensitivity live

Price -10% $94 -5% $36 +0% $-22 +5% $-80 +10% $-138
Rent -10% $-159 -5% $-91 +0% $-22 +5% $47 +10% $116
Rate -1.0pp $82 -0.5pp $30 base $-22 +0.5pp $-75 +1.0pp $-129

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
$51,250
Closing costs
$6,150
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3191 Fisher Ave Commerce Township, MI 2.0 1.0 725 $1,450 $2.00 25d 1 0.24mi
2177 Decker Rd Walled Lake, MI 2.0 1.0 900 $1,200 $1.33 44d 1 1.46mi
2175 Decker Rd Walled Lake, MI 2.0 1.0 875 $1,200 $1.37 25d 1 1.48mi
2161 Decker Rd Unit 24 Walled Lake, MI 2.0 1.0 950 $1,200 $1.26 44d 1 1.48mi

Listing history 36 events

  1. 2024-12-17
    status Pending
  2. 2023-07-21
    status Pending 479-char remark
    Show marketing remark (479 chars)

    Welcome to beautiful commerce township, and this quaint, corner lot ranch. This move in ready home is perfect for summer getaways and can be used as a rental for passive income. An optional association fee gains you access to an all sports lake. the large, open concept basement is perfect for party's, or for storing lots of stuff. the appliances are all included in the sale and the furniture is negotiable if needed. don't miss your chance to own a home in this gorgeous city.

  3. 2023-07-21
    status Pending
    Show marketing remark (479 chars)

    Welcome to beautiful commerce township, and this quaint, corner lot ranch. This move in ready home is perfect for summer getaways and can be used as a rental for passive income. An optional association fee gains you access to an all sports lake. the large, open concept basement is perfect for party's, or for storing lots of stuff. the appliances are all included in the sale and the furniture is negotiable if needed. don't miss your chance to own a home in this gorgeous city.

  4. 2023-07-13
    historical Accepting Backup Offers 479-char remark
    Show marketing remark (479 chars)

    Welcome to beautiful commerce township, and this quaint, corner lot ranch. This move in ready home is perfect for summer getaways and can be used as a rental for passive income. An optional association fee gains you access to an all sports lake. the large, open concept basement is perfect for party's, or for storing lots of stuff. the appliances are all included in the sale and the furniture is negotiable if needed. don't miss your chance to own a home in this gorgeous city.

  5. 2023-07-13
    historical Accepting Backup Offers
    Show marketing remark (479 chars)

    Welcome to beautiful commerce township, and this quaint, corner lot ranch. This move in ready home is perfect for summer getaways and can be used as a rental for passive income. An optional association fee gains you access to an all sports lake. the large, open concept basement is perfect for party's, or for storing lots of stuff. the appliances are all included in the sale and the furniture is negotiable if needed. don't miss your chance to own a home in this gorgeous city.

  6. 2023-07-07
    listed $205,000 Active
    Show marketing remark (479 chars)

    Welcome to beautiful commerce township, and this quaint, corner lot ranch. This move in ready home is perfect for summer getaways and can be used as a rental for passive income. An optional association fee gains you access to an all sports lake. the large, open concept basement is perfect for party's, or for storing lots of stuff. the appliances are all included in the sale and the furniture is negotiable if needed. don't miss your chance to own a home in this gorgeous city.

  7. 2023-07-07
    listed $205,000 Active 479-char remark
    Show marketing remark (479 chars)

    Welcome to beautiful commerce township, and this quaint, corner lot ranch. This move in ready home is perfect for summer getaways and can be used as a rental for passive income. An optional association fee gains you access to an all sports lake. the large, open concept basement is perfect for party's, or for storing lots of stuff. the appliances are all included in the sale and the furniture is negotiable if needed. don't miss your chance to own a home in this gorgeous city.

  8. 2022-02-02
    soldstatus $180,000
  9. 2022-01-12
    soldstatus $180,000 Sold 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  10. 2022-01-12
    soldstatus $180,000 Closed
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  11. 2021-12-02
    status Pending
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  12. 2021-12-02
    status Pending 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  13. 2021-10-29
    price $187,999
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  14. 2021-10-29
    price $187,999 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  15. 2021-10-22
    status Active
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  16. 2021-10-22
    status Active 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  17. 2021-10-21
    historical 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  18. 2021-10-21
    historical
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  19. 2021-10-11
    price $189,999
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  20. 2021-10-11
    price $189,999 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  21. 2021-10-02
    price $192,900
  22. 2021-10-01
    price $192,900 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  23. 2021-09-21
    price $194,900
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  24. 2021-09-21
    price $194,900 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  25. 2021-09-09
    listed $199,900 Active 726-char remark
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  26. 2021-09-09
    listed $199,900 Active
    Show marketing remark (726 chars)

    Hard to find move in ready home in this price range. Freshly renovated ranch on a full basement with lake privileges available (2 blocks away. .. .. small optional association fee to private beach on all sports South Commerce Lake)). Kitchen features new white shaker style cabinets, granite counters and undermount stainless steel sink. Remodeled bath features new vanity & floor with porcelain tile shower. New flooring throughout with new carpet in bedrooms. New paint and fixtures throughout. New wall air unit in living room. Doorwall to large deck off dining area. Clean, open unfinished basement with 100amp electric. New windows, newer dimensional shingled roof and large shed in yard. Professionally landscaped.

  27. 2020-12-18
    soldstatus $171,600
  28. 2020-12-04
    soldstatus $171,600 Sold
  29. 2020-10-16
    status Pending
  30. 2020-10-16
    status Pending
  31. 2020-10-12
    historical
  32. 2020-10-12
    historical
  33. 2020-10-11
    listed $169,900 Active
  34. 2020-10-11
    listed $169,900 Active
  35. 2020-10-08
    listed $169,900 Active
  36. 2020-10-08
    listed $169,900 Active

ⓘ 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
$2,851 · $238/mo
Projected year-2 tax
$3,004 · $250/mo
Expected delta
+$153/yr (+$13/mo · 5.4%)

ⓘ 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 3/10 Moderate
  • 🌡 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
$20,907
− Mortgage interest
−$11,483
− Property taxes
−$2,851
− Insurance
−$1,025
− Repairs & maintenance
−$1,673
− Management
−$1,673
− Depreciation
−$5,964
Taxable loss
−$3,762
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$903
After-tax cash flow
$642/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
Walled Lake Consolidated Schools
NCES district ID
2635160
Math proficiency
52% ▼ -4.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$69,184
Composite
49.57/100
National rank
#1987
State rank
#58 of 540 in MI

Livability — Wolverine Lake

Score
73/100
State rank
#204
US rank
#5186

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Oakland County · 1,009,092 people
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
23,939
Household income
$91,381
Rent vs Own
25.3% rent · 74.7% own
Severe rent burden
514.0

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 (83%)
Race & ethnicity
White 83% Asian 7% Two or more races 4% Hispanic / Latino 4% Black 3%
Common ancestry
Romanian 12% Lithuanian 4% Slovak 3%
Foreign-born
16% · Canada, Vietnam, Dominican Republic
Languages at home
82% English-only · Other Indo-European 3% Other Asian/Pacific 3% Russian/Polish/Slavic 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
▼ -344.88%
Current HPI
180.9641
Rent YoY
▲ 1.04%
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

+20.7% since first listed
36 events — show timeline
  • 2024-12-17 Pending REALCOMP
  • 2023-07-21 Pending MiRealSource-MiMLS
  • 2023-07-21 Pending REALCOMP
  • 2023-07-13 Contingent MiRealSource-MiMLS
  • 2023-07-13 Contingent REALCOMP
  • 2023-07-07 Listed $205,000 MiRealSource-MiMLS
  • 2023-07-07 Listed $205,000 REALCOMP
  • 2022-02-02 Sold (Public Records) $180,000 Public Records
  • 2022-01-12 Sold (MLS) $180,000 MiRealSource-MiMLS
  • 2022-01-12 Sold (MLS) $180,000 REALCOMP
  • 2021-12-02 Pending MiRealSource-MiMLS
  • 2021-12-02 Pending REALCOMP
  • 2021-10-29 Price Changed $187,999 MiRealSource-MiMLS
  • 2021-10-29 Price Changed $187,999 REALCOMP
  • 2021-10-22 Relisted MiRealSource-MiMLS
  • 2021-10-22 Relisted REALCOMP
  • 2021-10-21 Listing Removed REALCOMP
  • 2021-10-21 Listing Removed MiRealSource-MiMLS
  • 2021-10-11 Price Changed $189,999 MiRealSource-MiMLS
  • 2021-10-11 Price Changed $189,999 REALCOMP
  • 2021-10-02 Price Changed $192,900 MiRealSource-MiMLS
  • 2021-10-01 Price Changed $192,900 REALCOMP
  • 2021-09-21 Price Changed $194,900 MiRealSource-MiMLS
  • 2021-09-21 Price Changed $194,900 REALCOMP
  • 2021-09-09 Listed $199,900 MiRealSource-MiMLS
  • 2021-09-09 Listed $199,900 REALCOMP
  • 2020-12-18 Sold (Public Records) $171,600 Public Records
  • 2020-12-04 Sold (MLS) $171,600 REALCOMP
  • 2020-10-16 Pending MiRealSource-MiMLS
  • 2020-10-16 Pending REALCOMP
  • 2020-10-12 Listing Removed MiRealSource-MiMLS
  • 2020-10-12 Listing Removed REALCOMP
  • 2020-10-11 Listed $169,900 MiRealSource-MiMLS
  • 2020-10-11 Listed $169,900 REALCOMP
  • 2020-10-08 Listed $169,900 MiRealSource-MiMLS
  • 2020-10-08 Listed $169,900 REALCOMP

Property tax history

+3.4%/yr

Latest (2025): $2,851 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…