5103 Ridgetop Dr · Pontiac, MI 48327

$275,000

3 bd · 1.0 ba · 1,447 sqft · SingleFamily public records · 5 Days on market

Built 1966 0.26 ac lot Est $278k · at est.

---

Why this score? — see what drove the F 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).

• ARV discount +8.0/15.0
• Cash flow +6.5/30.0
• Livability +3.2/5.0
• Schools +3.0/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• 1% rule +1.8/10.0
• DSCR +0.8/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to 5103 Ridgetop Drive! This beautifully updated ranch offers the perfect combination of modern updates, functional living space, and peaceful natural views. Step inside to discover gorgeous hardwood floors flowing throughout the main level, creating warmth and character in the living room, hallway, and bedrooms. The renovated kitchen is designed to impress, featuring quartz countertops, stainless steel appliances, 42" upper cabinets, subway tile backsplash, recessed lighting, and durable ceramic tile flooring that blends style and practicality. The main floor bathroom has been thoughtfully updated with matching ceramic tile flooring, a newer vanity, updated lighting, modern plumbing fixtures, and a refreshed tub with tile surround. The main level offers comfortable living with three bedrooms and an inviting layout filled with natural light. Downstairs, the finished basement dramatically expands the home's usable living space. Whether you're entertaining guests, hosting game day gatherings, or looking for multi-generational living flexibility, you'll appreciate the large recreation area, second full bathroom, and convenient partial kitchen. An additional finished room provides exceptional versatility and could serve as a guest suite, home office, workout room, hobby space, or what some may consider a fourth bedroom. One of the property's most unique features is its incredible setting. The backyard overlooks a protected wetland area, providing tranquil views, abundant wildlife, and the peace of mind that no future development will obstruct your scenery. Enjoy your morning coffee or evening gatherings while taking in the beauty of nature right from your own backyard. Combining thoughtful updates, expanded living space, and a premium natural setting, this move-in-ready home offers a rare opportunity in a desirable Waterford location. Schedule your private showing today and experience everything 5103 Ridgetop Drive has to offer.

Key facts

• Quartz countertops
• Renovated kitchen
• Hardwood floors

Tags

• HARDWOOD FLOORS
• RENOVATED KITCHEN
• QUARTZ COUNTERTOPS
• STAINLESS STEEL APPLIANCES
• CERAMIC TILE FLOORING
• UPDATED BATHROOM

Property features AI

Exterior

• Parking: Attached 2-car garage
• Utilities: Public water; Public sewer
• Home design: Single family residence; One level; Ground-level entry with steps; Brick exterior; Facing not specified
• Construction: Brick construction; Asphalt roof; Finished basement
• Exterior features: Deck; Porch; Paved road access

Interior

• Kitchen: Refrigerator; Built-in refrigerator; Dishwasher; Disposal; Free-standing gas range; Microwave; Stainless steel appliances
• Bathrooms: 2 full bathrooms
• Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans
• Interior features: Finished walk-out basement; 8 total rooms; Pets allowed
• Laundry & utility: Washer; Dryer; Gas water heater

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $275k.

Deal economics

• At list price, monthly cash flow is $-468 ($-6k/yr) — negative.
• To cash-flow at today's rent, offer at most $192k (30.0% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $188k (31.6% below list).
• Recommended offer: $188k (31.6% below list) — sets the bar for 1% rule.
• Cap rate 4.3% vs local median 5.4% in Pontiac — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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, schools F, crime F.
• Waterford School District (suburban): math 26% / reading 42% proficiency, ranked #285 of 540 in MI (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 102 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
• This rent runs 30% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 5 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.

Recommended offer $188,028 (31.6% 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 1966 — 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 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?
5. 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?
6. 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?
7. 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.
8. 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.
9. 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: 0.68% ✗
• Cap rate: 4.25%
• Cash-on-cash: -7.29%
• DSCR: 0.68
• GRM: 12.2

CMA / ARV

• ARV (on-the-fly): $277,824
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
4856 Clinton Way Dr	0.38mi	3/1.5	1,498 (+4%)	12mo	$340,000	$227	64
1721 Alma Ave	0.49mi	3/2.5	1,504 (+4%)	1mo	$300,000	$199	64
2082 Kohler St	0.40mi	3/1.0	1,304 (-10%)	4mo	$230,000	$176	62
2319 Pauline Dr	0.69mi	3/1.0	1,370 (-5%)	8mo	$250,000	$182	52
2233 Kohler St	0.50mi	3/1.0	1,304 (-10%)	10mo	$250,000	$192	51
5729 Graves St	0.56mi	3/1.0	1,280 (-12%)	5mo	$250,000	$195	50
2396 Crane St	0.74mi	3/2.0	1,507 (+4%)	9mo	$235,000	$156	48
1571 Alma Ave	0.53mi	2/1.0 (-1)	1,282 (-11%)	7mo	$152,895	$119	46
5357 Farm Rd	0.71mi	3/1.0	1,291 (-11%)	7mo	$269,999	$209	43
2370 Briggs St	0.69mi	3/2.0	1,550 (+7%)	11mo	$240,000	$155	42
1091 Joangay Blvd	0.70mi	3/2.0	1,264 (-13%)	4mo	$280,000	$222	39
4443 Sedum Gln	0.71mi	3/1.0	1,232 (-15%)	11mo	$220,000	$179	33

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: -29.0%
• Equity multiple: 0.04×
• Total profit: $-74,283
• Equity at exit: $41,003

10-year hold

• IRR: -28.8%
• Equity multiple: -0.33×
• Total profit: $-102,786
• Equity at exit: $23,777

Cash invested: $77,000 (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.

Methodology + full state rankings →

ZIP-level market 48327

• Active inventory: 102
• Price-to-rent: 12.2×

Monthly cashflow live

• Estimated rent: $1,880 medium
• Mortgage (P&I): −$1,442
• Tax from tax record: −$396 /mo · $4,756/yr
• Insurance: −$115
• HOA: −$0
• Vacancy / Maint / Mgmt: −$395
• Net cashflow: $-468

Break-even live

Break-even rent $2,472

Max offer price $192,397

Occupancy floor —

Sensitivity live

Price	-10% $-312	-5% $-390	+0% $-468	+5% $-545	+10% $-623
Rent	-10% $-616	-5% $-542	+0% $-468	+5% $-393	+10% $-319
Rate	-1.0pp $-329	-0.5pp $-398	base $-468	+0.5pp $-539	+1.0pp $-611

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: $68,750
• Closing costs: $8,250
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
5331 Highland Rd Waterford, MI	2.0	1.0	900	$1,075	$1.19	4d	1	0.40mi
1346 Hillcrest Dr Waterford, MI	2.0	2.0	1319	$1,850	$1.40	19d	1	0.50mi

Listing history 5 events

1. 2026-06-04
   status $275,000 Pending 5 DOM
2. 2026-06-03
   days on market $275,000 Active 5 DOM
3. 2026-06-02
   days on market $275,000 Active 4 DOM
4. 2026-06-01
   days on market $275,000 Active 3 DOM
5. 2026-05-31
   days on market $275,000 Active 2 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: $4,756 · $396/mo
• Projected year-2 tax: $4,756 · $396/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 2/10 Low 7 d/yr ≥97°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

Taxation est. · year 1

• Rental income: $22,563
• − Mortgage interest: −$15,404
• − Property taxes: −$4,756
• − Insurance: −$1,375
• − Repairs & maintenance: −$1,805
• − Management: −$1,805
• − Depreciation: −$8,000
• Taxable loss: −$10,582
• Est. tax savings @ 24.0%: +$2,540
• After-tax cash flow: $-3,072/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: Waterford School District
• NCES district ID: 2635310
• Math proficiency: 26% ▼ -5.00%
• Reading proficiency: 42% ▼ -1.00%
• Median HH income: $55,581
• Composite: 29.99/100
• National rank: #6364
• State rank: #285 of 540 in MI

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

• County: Oakland County · 1,009,092 people
• City population: 44,593
• Metro: Detroit-Warren-Dearborn, MI
• Population (ZIP): 20,960
• Household income: $74,788
• Rent vs Own: 27.8% rent · 72.2% own
• Severe rent burden: 574.0

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 (81%)
• Race & ethnicity: White 81% Two or more races 7% Hispanic / Latino 6% Black 6% Asian 3%
• Hispanic origin (detail): Mexican 5%
• Common ancestry: Romanian 11% Subsaharan African 5% Slovak 4%
• Foreign-born: 7% · Canada
• Languages at home: 90% English-only · Russian/Polish/Slavic 4% Spanish 2% 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: —

Market trends

• HPI YoY: ▼ -226.28%
• Current HPI: 201.2139
• 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
▸Automotive Parts	3	$48B
▸Automotive	2	$372B
▸Chemicals	1	$45B
▸Automotive Retail	1	$29B
▸Healthcare / Medical Devices	1	$23B
▸Automotive Technology	1	$20B

Price history

+478.9% since first listed

4 events — show timeline

• 2026-05-29 Listed $275,000 MiRealSource-MiMLS
• 2026-05-29 Listed $275,000 REALCOMP
• 2024-10-21 Sold (Public Records) $270,000 Public Records
• 1978-09-01 Sold (Public Records) $47,500 Public Records

Property tax history

+10.0%/yr

Latest (2025): $4,756 · +128.7% YoY. Source: county tax records.