CashFlowRE
Sign in Sign up
7186 Snow Apple Dr
D+ Composite 45.13
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).

  • ARV discount +12.5/15.0
  • Cash flow +12.2/30.0
  • Schools +4.8/10.0
  • Livability +4.0/5.0
  • DSCR +3.6/10.0
  • 1% rule +2.8/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$289,900

7186 Snow Apple Dr · Village of Clarkston, MI 48346
4 bd · 1.5 ba · 1,438 sqft · SingleFamily public records · 4 Days on market
Built 1977 0.29 ac lot Est $326k · 11% under

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

Listing remarks MLS

If a home's value could be determined by assigning a dollar value for each wonderful memory created there, few would be able to afford this wonderful quad-level with an excellent neighborhood setting, just 5 minutes to downtown Clarkston and I-75. First time on the market and owned and loved by the same family since 1977. Yes, much of the original decor still exists, but that just allows you to take a mental trip back in time for a bit, and call up some of your own favorite childhood memories. Despite the distinct colors of the 70's, this is a solid home that is waiting for its next family to make it their own. The floorplan offers 2 large living areas, including a spacious family room with a natural brick fireplace, entry level living room, which opens to the dining area and kitchen, a 4th bedroom or perfect home office in the lower level, across from the groovy (you'll agree!) 1/2 bath. There's an awesome 3-season room off the dining area, which will undoubtedly become one of the most popular rooms in the house. The unfinished basement is home to the laundry area, updated mechanicals and lots of great storage space. Thankfully, there's no nostalgia factor connected to the furnace (replaced in 2016) or the roof (replaced in 2018). The large backyard is mostly fenced and easily completed for your pets. Enjoy beach and boat launch access to all-sports, 137 acre Deer Lake, just minutes away, available for a fee to residents of Independence Township. Let this moment in time become YOUR first wonderful memory of 7186 Snow Apple Dr. !

Key facts

  • Large backyard
  • Updated mechanicals
  • 3-season room

Tags

SPACIOUS FAMILY ROOMNATURAL BRICK FIREPLACE3-SEASON ROOMUPDATED MECHANICALSGREAT STORAGE SPACELARGE BACKYARD

Property features AI

Finance

  • Financial info: $2,543 annual tax amount
  • HOA & community: Beach access and lake privileges (Deer Lake, fee may be required)

Exterior

  • Parking: Attached garage with direct access; 2 garage spaces; Driveway; Garage door opener
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Single-family residence; Residential property; Ground-level entry with steps; Brick and vinyl siding construction
  • Construction: Block foundation
  • Exterior features: Covered patio and porch; Porch; Patio; Back yard fencing; Fenced yard; Asphalt roof

Interior

  • Kitchen: Dishwasher; Free‑standing electric oven; Free‑standing refrigerator; Microwave; Disposal
  • Bedrooms: 10 total rooms (bedrooms not specifically listed)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Gas water heater; Disposal; Microwave; Wood-burning fireplace in family room; Lighting
  • Laundry & utility: Washer hookup; Washer; Washer and gas dryer hookups; Dryer; Sump pump in unfinished full 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 4-bed/1.5-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-58 ($-694/yr) — negative.
  • To cash-flow at today's rent, offer at most $280k (3.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (21.6% below list).
  • Recommended offer: $227k (21.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.3% in Village of Clarkston — 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 79/100 on livability (#98 in MI, #2,255 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F.
  • Clarkston Community School District (suburban): math 48% / reading 58% proficiency, ranked #69 of 540 in MI (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 146 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $9k 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 4 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 $227,241 (21.6% 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 1977 — 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 A-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?
  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
0.78%
Cap rate
6.05%
Cash-on-cash
-0.85%
DSCR
0.96
GRM
10.6

CMA / ARV

ARV (on-the-fly)
$326,426
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6255 Clarkston Rd 0.28mi 3/1.0 (-1) 1,393 (-3%) 11mo $282,500 $203 65
6927 Snow Apple Dr 0.33mi 4/1.5 1,323 (-8%) 11mo $299,900 $227 62
6521 Northview Dr 0.43mi 3/2.5 (-1) 1,543 (+7%) 3mo $383,000 $248 57
6300 Crab Apple St 0.37mi 3/1.0 (-1) 1,365 (-5%) 16mo $247,750 $182 54
6161 Ascension St 0.35mi 3/1.5 (-1) 1,346 (-6%) 23mo $254,000 $189 49
6657 Snow Apple Dr 0.60mi 3/2.0 (-1) 1,470 (+2%) 20mo $340,000 $231 45
6588 Snow Apple Dr 0.67mi 3/1.5 (-1) 1,408 (-2%) 20mo $320,000 $227 44
6516 E Church St 0.71mi 3/2.0 (-1) 1,298 (-10%) 2mo $350,000 $270 42
6302 Church St 0.50mi 3/2.5 (-1) 1,339 (-7%) 21mo $341,000 $255 39
6681 Pear Ln 0.57mi 3/1.5 (-1) 1,222 (-15%) 13mo $320,000 $262 33
5981 Flemings Lake Rd 0.70mi 3/1.5 (-1) 1,574 (+10%) 19mo $280,000 $178 31

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 · 0.71% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.31×
Total profit
$-55,836
Equity at exit
$43,225
10-year hold
IRR
-18.6%
Equity multiple
0.09×
Total profit
$-73,661
Equity at exit
$25,065

Cash invested: $81,172 (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 48346

Rents YoY
0.7%
Active inventory
146
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,272 medium interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$212 /mo · $2,543/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$-58

Break-even live

Break-even rent $2,346
Max offer price $279,687
Occupancy floor 98%

Sensitivity live

Price -10% $106 -5% $24 +0% $-58 +5% $-140 +10% $-222
Rent -10% $-237 -5% $-148 +0% $-58 +5% $32 +10% $122
Rate -1.0pp $88 -0.5pp $16 base $-58 +0.5pp $-133 +1.0pp $-209

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
$72,475
Closing costs
$8,697
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.

Listing history 4 events

  1. 2026-05-22
    status Pending 1555-char remark
    Show marketing remark (1555 chars)

    If a home's value could be determined by assigning a dollar value for each wonderful memory created there, few would be able to afford this wonderful quad-level with an excellent neighborhood setting, just 5 minutes to downtown Clarkston and I-75. First time on the market and owned and loved by the same family since 1977. Yes, much of the original decor still exists, but that just allows you to take a mental trip back in time for a bit, and call up some of your own favorite childhood memories. Despite the distinct colors of the 70's, this is a solid home that is waiting for its next family to make it their own. The floorplan offers 2 large living areas, including a spacious family room with a natural brick fireplace, entry level living room, which opens to the dining area and kitchen, a 4th bedroom or perfect home office in the lower level, across from the groovy (you'll agree!) 1/2 bath. There's an awesome 3-season room off the dining area, which will undoubtedly become one of the most popular rooms in the house. The unfinished basement is home to the laundry area, updated mechanicals and lots of great storage space. Thankfully, there's no nostalgia factor connected to the furnace (replaced in 2016) or the roof (replaced in 2018). The large backyard is mostly fenced and easily completed for your pets. Enjoy beach and boat launch access to all-sports, 137 acre Deer Lake, just minutes away, available for a fee to residents of Independence Township. Let this moment in time become YOUR first wonderful memory of 7186 Snow Apple Dr. !

  2. 2026-05-22
    status Pending
    Show marketing remark (1555 chars)

    If a home's value could be determined by assigning a dollar value for each wonderful memory created there, few would be able to afford this wonderful quad-level with an excellent neighborhood setting, just 5 minutes to downtown Clarkston and I-75. First time on the market and owned and loved by the same family since 1977. Yes, much of the original decor still exists, but that just allows you to take a mental trip back in time for a bit, and call up some of your own favorite childhood memories. Despite the distinct colors of the 70's, this is a solid home that is waiting for its next family to make it their own. The floorplan offers 2 large living areas, including a spacious family room with a natural brick fireplace, entry level living room, which opens to the dining area and kitchen, a 4th bedroom or perfect home office in the lower level, across from the groovy (you'll agree!) 1/2 bath. There's an awesome 3-season room off the dining area, which will undoubtedly become one of the most popular rooms in the house. The unfinished basement is home to the laundry area, updated mechanicals and lots of great storage space. Thankfully, there's no nostalgia factor connected to the furnace (replaced in 2016) or the roof (replaced in 2018). The large backyard is mostly fenced and easily completed for your pets. Enjoy beach and boat launch access to all-sports, 137 acre Deer Lake, just minutes away, available for a fee to residents of Independence Township. Let this moment in time become YOUR first wonderful memory of 7186 Snow Apple Dr. !

  3. 2026-05-18
    listed $289,900 Active
    Show marketing remark (1555 chars)

    If a home's value could be determined by assigning a dollar value for each wonderful memory created there, few would be able to afford this wonderful quad-level with an excellent neighborhood setting, just 5 minutes to downtown Clarkston and I-75. First time on the market and owned and loved by the same family since 1977. Yes, much of the original decor still exists, but that just allows you to take a mental trip back in time for a bit, and call up some of your own favorite childhood memories. Despite the distinct colors of the 70's, this is a solid home that is waiting for its next family to make it their own. The floorplan offers 2 large living areas, including a spacious family room with a natural brick fireplace, entry level living room, which opens to the dining area and kitchen, a 4th bedroom or perfect home office in the lower level, across from the groovy (you'll agree!) 1/2 bath. There's an awesome 3-season room off the dining area, which will undoubtedly become one of the most popular rooms in the house. The unfinished basement is home to the laundry area, updated mechanicals and lots of great storage space. Thankfully, there's no nostalgia factor connected to the furnace (replaced in 2016) or the roof (replaced in 2018). The large backyard is mostly fenced and easily completed for your pets. Enjoy beach and boat launch access to all-sports, 137 acre Deer Lake, just minutes away, available for a fee to residents of Independence Township. Let this moment in time become YOUR first wonderful memory of 7186 Snow Apple Dr. !

  4. 2026-05-18
    listed $289,900 Active 1555-char remark
    Show marketing remark (1555 chars)

    If a home's value could be determined by assigning a dollar value for each wonderful memory created there, few would be able to afford this wonderful quad-level with an excellent neighborhood setting, just 5 minutes to downtown Clarkston and I-75. First time on the market and owned and loved by the same family since 1977. Yes, much of the original decor still exists, but that just allows you to take a mental trip back in time for a bit, and call up some of your own favorite childhood memories. Despite the distinct colors of the 70's, this is a solid home that is waiting for its next family to make it their own. The floorplan offers 2 large living areas, including a spacious family room with a natural brick fireplace, entry level living room, which opens to the dining area and kitchen, a 4th bedroom or perfect home office in the lower level, across from the groovy (you'll agree!) 1/2 bath. There's an awesome 3-season room off the dining area, which will undoubtedly become one of the most popular rooms in the house. The unfinished basement is home to the laundry area, updated mechanicals and lots of great storage space. Thankfully, there's no nostalgia factor connected to the furnace (replaced in 2016) or the roof (replaced in 2018). The large backyard is mostly fenced and easily completed for your pets. Enjoy beach and boat launch access to all-sports, 137 acre Deer Lake, just minutes away, available for a fee to residents of Independence Township. Let this moment in time become YOUR first wonderful memory of 7186 Snow Apple Dr. !

ⓘ 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
$2,543 · $212/mo
Projected year-2 tax
$3,504 · $292/mo
Expected delta
+$960/yr (+$80/mo · 37.8%)

ⓘ 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 ≥95°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
$27,269
− Mortgage interest
−$16,239
− Property taxes
−$2,543
− Insurance
−$1,450
− Repairs & maintenance
−$2,182
− Management
−$2,182
− Depreciation
−$8,433
Taxable loss
−$5,759
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,382
After-tax cash flow
$689/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
Clarkston Community School District
NCES district ID
2609900
Math proficiency
48% ▼ -8.00%
Reading proficiency
58% ▼ -5.00%
Median HH income
$79,317
Composite
48.04/100
National rank
#2193
State rank
#69 of 540 in MI

Livability — Village of Clarkston

Score
79/100
State rank
#98
US rank
#2255

Category grades

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

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)
23,167
Household income
$101,477
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
397.0

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% Two or more races 8% Black 6% Hispanic / Latino 5% Asian 1%
Common ancestry
Romanian 11% Lithuanian 4% Slovak 3%
Foreign-born
5% · Canada, China
Languages at home
95% English-only · Spanish 2% German/W. Germanic 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
▼ -293.12%
Current HPI
184.0221
Rent YoY
▲ 0.71%
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
  • 2026-05-22 Pending MiRealSource-MiMLS
  • 2026-05-22 Pending REALCOMP
  • 2026-05-18 Listed $289,900 REALCOMP
  • 2026-05-18 Listed $289,900 MiRealSource-MiMLS

Property tax history

+2.7%/yr

Latest (2025): $2,543 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…