CashFlowRE
Sign in Sign up
196 Luther Ave
B- Composite 67.9
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 +28.8/30.0
  • ARV discount +12.7/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$119,000

196 Luther Ave · Pontiac, MI 48341
3 bd · 1.0 ba · 869 sqft · SingleFamily public records · 5 Days on market
Built 1947 5,227 sqft lot $137/sqft · 12% below area Est $135k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * HIGHEST AND BEST OFFERS DUE BY 7PM ON 5/2. * * Charming and beautifully updated 3-bedroom, 1-bath bungalow in Pontiac offering the perfect blend of comfort, convenience, and potential. Ideally situated on a quiet dead-end street just moments from Woodward Avenue and Telegraph Road, this home provides easy access to shopping, dining, and commuting. Inside, you'll find a bright living area, spacious bedrooms, and a cozy kitchen, while the upper level offers flexible additional living space ideal for a third bedroom, home office, or bonus room. Major updates include a new roof (2023), new windows (2017), new furnace/electrical upgrades (2017), new hot water tank (2024), brand new appliances, and all new flooring throughout. Conveniently located near Costco, Target, and many great restaurants, this move-in-ready home is a fantastic opportunity for first-time buyers, investors, or anyone looking to downsize.

Key facts

  • 5,227 sq ft lot
  • Built 1947
  • Listed 5 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One-and-a-half stories; Ground-level entry with steps
  • Construction: Built with other construction materials; Block foundation
  • Exterior features: Covered porch

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: 5 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Free-standing gas range; Free-standing refrigerator; Unfinished basement

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 $400 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $119k).
  • Cap rate 10.3% vs local median 6.7% in Pontiac — 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 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.
  • Pontiac City School District (urban): math 8% / reading 17% proficiency, ranked #514 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 100 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($51k/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 $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 ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 19y 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.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
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 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?
  4. 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?
  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
1.22%
Cap rate
10.32%
Cash-on-cash
14.40%
DSCR
1.64
GRM
6.9

CMA / ARV

ARV (median comp)
$134,643
List price
$119,000
Delta
-11.62%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
196 Luther Ave 0.00mi 3/1.0 869 (0%) 0mo $125,000 $144 100
481 Harvey Ave 0.42mi 2/1.0 (-1) 887 (+2%) 1mo $75,000 $85 71
519 Highland Ave 0.31mi 3/1.0 936 (+8%) 3mo $134,715 $144 70
486 Fildew Ave 0.60mi 3/1.0 890 (+2%) 0mo $110,845 $125 68
466 Wyoming Ave 0.55mi 3/1.0 883 (+2%) 5mo $98,000 $111 67
466 Colorado Ave 0.53mi 3/1.0 888 (+2%) 6mo $138,000 $155 66
470 Fildew Ave 0.57mi 3/1.0 890 (+2%) 8mo $135,000 $152 63
285 Bondale Ave 0.22mi 2/1.0 (-1) 973 (+12%) 3mo $145,000 $149 62
182 Crystal Lake Dr 0.68mi 3/1.0 878 (+1%) 11mo $92,500 $105 58
530 S Jessie St 0.65mi 2/1.0 (-1) 818 (-6%) 14mo $65,000 $79 43
534 Nevada Ave 0.71mi 3/1.0 978 (+12%) 7mo $152,000 $155 40
453 Central Ave 0.68mi 3/1.0 970 (+12%) 13mo $120,000 $124 38

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
4.8%
Equity multiple
1.18×
Total profit
$6,153
Equity at exit
$17,743
10-year hold
IRR
14.2%
Equity multiple
2.14×
Total profit
$38,036
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 48341

Active inventory
100
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,447 high interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$70 /mo · $836/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$400

Break-even live

Break-even rent $941
Max offer price $119,000
Occupancy floor 67%

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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 Martin Luther King Jr Blvd S Pontiac, MI 1.0–2.0 1.0 800 $1,065 $1.33 5d 1 0.36mi
460 Nebraska Ave Pontiac, MI 2.0 1.0 665 $1,050 $1.58 43d 1 0.56mi
471 Montana Ave Pontiac, MI 3.0 1.0 1017 $1,599 $1.57 43d 1 0.60mi
594 Colorado Ave Pontiac, MI 3.0 1.0 1008 $1,075 $1.07 24d 1 0.76mi
611 Montana Ave Pontiac, MI 3.0 1.0 1112 $1,350 $1.21 43d 1 0.83mi
249 W Wilson Ave Unit 1 Pontiac, MI 3.0 1.0 900 $1,540 $1.71 43d 1 0.86mi
2083 S Telegraph Rd Bloomfield Twp, MI 1.0–2.0 1.0–2.0 938 $2,200 $2.34 1d 24 1.01mi
128 S Edith St Pontiac, MI 2.0–3.0 2.0 1155 $1,700 $1.47 17d 1 1.43mi
97 S Jessie St Unit 2 Pontiac, MI 2.0 1.0 800 $1,120 $1.40 24d 1 1.46mi

Listing history 17 events

  1. 2026-05-04
    status Pending 923-char remark
    Show marketing remark (923 chars)

    * * HIGHEST AND BEST OFFERS DUE BY 7PM ON 5/2. * * Charming and beautifully updated 3-bedroom, 1-bath bungalow in Pontiac offering the perfect blend of comfort, convenience, and potential. Ideally situated on a quiet dead-end street just moments from Woodward Avenue and Telegraph Road, this home provides easy access to shopping, dining, and commuting. Inside, you'll find a bright living area, spacious bedrooms, and a cozy kitchen, while the upper level offers flexible additional living space ideal for a third bedroom, home office, or bonus room. Major updates include a new roof (2023), new windows (2017), new furnace/electrical upgrades (2017), new hot water tank (2024), brand new appliances, and all new flooring throughout. Conveniently located near Costco, Target, and many great restaurants, this move-in-ready home is a fantastic opportunity for first-time buyers, investors, or anyone looking to downsize.

  2. 2026-05-04
    status Pending 923-char remark
    Show marketing remark (923 chars)

    * * HIGHEST AND BEST OFFERS DUE BY 7PM ON 5/2. * * Charming and beautifully updated 3-bedroom, 1-bath bungalow in Pontiac offering the perfect blend of comfort, convenience, and potential. Ideally situated on a quiet dead-end street just moments from Woodward Avenue and Telegraph Road, this home provides easy access to shopping, dining, and commuting. Inside, you'll find a bright living area, spacious bedrooms, and a cozy kitchen, while the upper level offers flexible additional living space ideal for a third bedroom, home office, or bonus room. Major updates include a new roof (2023), new windows (2017), new furnace/electrical upgrades (2017), new hot water tank (2024), brand new appliances, and all new flooring throughout. Conveniently located near Costco, Target, and many great restaurants, this move-in-ready home is a fantastic opportunity for first-time buyers, investors, or anyone looking to downsize.

  3. 2026-04-30
    listed $119,000 Active 923-char remark
    Show marketing remark (923 chars)

    * * HIGHEST AND BEST OFFERS DUE BY 7PM ON 5/2. * * Charming and beautifully updated 3-bedroom, 1-bath bungalow in Pontiac offering the perfect blend of comfort, convenience, and potential. Ideally situated on a quiet dead-end street just moments from Woodward Avenue and Telegraph Road, this home provides easy access to shopping, dining, and commuting. Inside, you'll find a bright living area, spacious bedrooms, and a cozy kitchen, while the upper level offers flexible additional living space ideal for a third bedroom, home office, or bonus room. Major updates include a new roof (2023), new windows (2017), new furnace/electrical upgrades (2017), new hot water tank (2024), brand new appliances, and all new flooring throughout. Conveniently located near Costco, Target, and many great restaurants, this move-in-ready home is a fantastic opportunity for first-time buyers, investors, or anyone looking to downsize.

  4. 2026-04-30
    listed $119,000 Active 923-char remark
    Show marketing remark (923 chars)

    * * HIGHEST AND BEST OFFERS DUE BY 7PM ON 5/2. * * Charming and beautifully updated 3-bedroom, 1-bath bungalow in Pontiac offering the perfect blend of comfort, convenience, and potential. Ideally situated on a quiet dead-end street just moments from Woodward Avenue and Telegraph Road, this home provides easy access to shopping, dining, and commuting. Inside, you'll find a bright living area, spacious bedrooms, and a cozy kitchen, while the upper level offers flexible additional living space ideal for a third bedroom, home office, or bonus room. Major updates include a new roof (2023), new windows (2017), new furnace/electrical upgrades (2017), new hot water tank (2024), brand new appliances, and all new flooring throughout. Conveniently located near Costco, Target, and many great restaurants, this move-in-ready home is a fantastic opportunity for first-time buyers, investors, or anyone looking to downsize.

  5. 2026-04-29
    historical $119,000 923-char remark
    Show marketing remark (923 chars)

    * * HIGHEST AND BEST OFFERS DUE BY 7PM ON 5/2. * * Charming and beautifully updated 3-bedroom, 1-bath bungalow in Pontiac offering the perfect blend of comfort, convenience, and potential. Ideally situated on a quiet dead-end street just moments from Woodward Avenue and Telegraph Road, this home provides easy access to shopping, dining, and commuting. Inside, you'll find a bright living area, spacious bedrooms, and a cozy kitchen, while the upper level offers flexible additional living space ideal for a third bedroom, home office, or bonus room. Major updates include a new roof (2023), new windows (2017), new furnace/electrical upgrades (2017), new hot water tank (2024), brand new appliances, and all new flooring throughout. Conveniently located near Costco, Target, and many great restaurants, this move-in-ready home is a fantastic opportunity for first-time buyers, investors, or anyone looking to downsize.

  6. 2008-03-01
    historical
  7. 2008-03-01
    historical
  8. 2007-11-29
    listed $49,900
  9. 2007-11-29
    listed $49,900
  10. 2007-11-20
    historical
  11. 2007-11-20
    historical
  12. 2007-07-20
    listed $49,900
  13. 2007-07-20
    listed $49,900
  14. 2007-07-19
    historical
  15. 2007-07-19
    historical
  16. 2007-03-19
    listed $69,900
  17. 2007-03-19
    listed $69,900

ⓘ 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
$836 · $70/mo
Projected year-2 tax
$1,334 · $111/mo
Expected delta
+$498/yr (+$42/mo · 59.6%)

ⓘ 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 ≥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
$17,364
− Mortgage interest
−$6,666
− Property taxes
−$836
− Insurance
−$595
− Repairs & maintenance
−$1,389
− Management
−$1,389
− Depreciation
−$3,462
Taxable income
$3,027
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$726
After-tax cash flow
$4,071/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
Pontiac City School District
NCES district ID
2628740
Math proficiency
8% ▼ -5.00%
Reading proficiency
17% ▼ -3.00%
Median HH income
$33,888
Composite
10.12/100
National rank
#9802
State rank
#514 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

Census place
Pontiac, MI
County
Oakland County · 1,009,092 people
City population
44,593
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
18,924
Household income
$51,390
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
833.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 57% White 22% Hispanic / Latino 12% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 2% Romanian 1% Swiss 1%
Foreign-born
10% · Canada
Languages at home
86% English-only · Spanish 9% Other Indo-European 1% 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
▼ -204.11%
Current HPI
257.8941
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

+78.8% since first listed
19 events — show timeline
  • 2026-06-12 Sold (MLS) $125,000 MiRealSource-MiMLS
  • 2026-06-12 Sold (MLS) $125,000 REALCOMP
  • 2026-05-04 Pending MiRealSource-MiMLS
  • 2026-05-04 Pending REALCOMP
  • 2026-04-30 Listed $119,000 MiRealSource-MiMLS
  • 2026-04-30 Listed $119,000 REALCOMP
  • 2026-04-29 Coming Soon $119,000 MiRealSource-MiMLS
  • 2008-03-01 Listing Removed REALCOMP
  • 2008-03-01 Listing Removed MiRealSource-MiMLS
  • 2007-11-29 Listed $49,900 REALCOMP
  • 2007-11-29 Listed $49,900 MiRealSource-MiMLS
  • 2007-11-20 Listing Removed MiRealSource-MiMLS
  • 2007-11-20 Listing Removed REALCOMP
  • 2007-07-20 Listed $49,900 MiRealSource-MiMLS
  • 2007-07-20 Listed $49,900 REALCOMP
  • 2007-07-19 Listing Removed MiRealSource-MiMLS
  • 2007-07-19 Listing Removed REALCOMP
  • 2007-03-19 Listed $69,900 MiRealSource-MiMLS
  • 2007-03-19 Listed $69,900 REALCOMP

Property tax history

+0.8%/yr

Latest (2025): $836 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…