CashFlowRE
Sign in Sign up
4555 Arrowhead Rd
C Composite 56.51
Why this score? — see what drove the C 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 +18.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • Schools +5.0/10.0
  • 1% rule +4.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$360,000

4555 Arrowhead Rd · West Bloomfield, MI 48323
3 bd · 2.0 ba · 2,409 sqft · SingleFamily public records · 56 Days on market
Built 1958 1.08 ac lot $149/sqft · 18% below area Est $475k · 24% under $13/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This unique tri-level home offers a spacious and functional layout with multiple living areas that flow naturally across three levels. The upper floor features large sleeping quarters with convenient access to a shared full bath, while the main level provides an open, connected space ideal for everyday living and gathering. Lower level has even more additional living area with nearby utility space and a half bath adds flexibility for relaxing or entertaining. The home presents a great opportunity for those looking to bring their own vision and updates, with plenty of potential to make it truly shine. Outside, the generous backyard extends into a wooded trail that, with a bit of attention, leads to a peaceful pond view creating a quiet, nature-filled setting to enjoy, along with West Bloomfield Woods Nature Preserve just around the corner including a private access to Woodpecker Lake you can enjoy all summer long; all this and more nestled on over an acre.

Key facts

  • 1.08 acre lot
  • 2 garage spots
  • Built 1958

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/2.0-bath single-family listed at $360k.

Deal economics

  • At list price, monthly cash flow is $346 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $348k (3.3% below list).
  • Recommended offer: $348k (3.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: 138 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $11k 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

  • It's been on market 56 days — a 3% lower offer ($349k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 3y 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 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $348,274 (3.3% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.97%
Cap rate
7.44%
Cash-on-cash
4.11%
DSCR
1.18
GRM
8.6

CMA / ARV

ARV (median comp)
$475,478
List price
$360,000
Delta
-24.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5701 Tequesta Ct 0.55mi 4/2.5 (+1) 2,526 (+5%) 0mo $450,000 $178 59
5429 Tequesta Dr 0.57mi 4/2.5 (+1) 2,487 (+3%) 4mo $472,900 $190 58
4845 Arrowhead Rd 0.28mi 4/3.0 (+1) 2,585 (+7%) 17mo $400,000 $155 51
5342 Par Valley Ct 0.56mi 4/2.5 (+1) 2,428 (+1%) 22mo $460,000 $189 47
5387 Tequesta Dr 0.65mi 3/3.5 2,431 (+1%) 24mo $470,000 $193 42

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
-9.9%
Equity multiple
0.64×
Total profit
$-36,321
Equity at exit
$53,677
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-3,275
Equity at exit
$31,126

Cash invested: $100,800 (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 48323

Active inventory
138
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$3,483 medium interval (Pro) →
Mortgage (P&I)
$1,888
Tax from tax record
$355 /mo · $4,258/yr
Insurance
$150
HOA
$13
Vacancy / Maint / Mgmt
$731
Net cashflow
$346

Break-even live

Break-even rent $3,045
Max offer price $360,000
Occupancy floor 85%

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
$90,000
Closing costs
$10,800
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5590 Greenbriar Dr West Bloomfield, MI 4.0 3.5 3071 $3,200 $1.04 43d 1 1.04mi
5485 Hammersmith Dr West Bloomfield, MI 4.0 2.5 2402 $3,800 $1.58 1d 1 1.10mi
6350 Aldingbrooke Circle Rd N West Bloomfield, MI 1.0–3.0 1.0–3.0 1900 $3,360 $1.77 1d 24 1.29mi

HOA detail

Monthly dues
$13 · $156/yr

Listing history 49 events

  1. 2026-06-18
    days on market $360,000 Active 56 DOM
  2. 2026-06-17
    days on market $360,000 Active 55 DOM
  3. 2026-06-16
    days on market $360,000 Active 54 DOM
  4. 2026-06-15
    days on market $360,000 Active 53 DOM
  5. 2026-06-13
    days on market $360,000 Active 51 DOM
  6. 2026-06-13
    days on market $360,000 Active 50 DOM
  7. 2026-06-09
    days on market $360,000 Active 47 DOM
  8. 2026-06-08
    days on market $360,000 Active 46 DOM
  9. 2026-06-07
    days on market $360,000 Active 45 DOM
  10. 2026-06-04
    days on market $360,000 Active 42 DOM
  11. 2026-06-03
    days on market $360,000 Active 41 DOM
  12. 2026-06-02
    days on market $360,000 Active 40 DOM
  13. 2026-06-01
    days on market $360,000 Active 39 DOM
  14. 2026-05-31
    days on market $360,000 Active 38 DOM
  15. 2026-05-11
    status Active 969-char remark
    Show marketing remark (969 chars)

    This unique tri-level home offers a spacious and functional layout with multiple living areas that flow naturally across three levels. The upper floor features large sleeping quarters with convenient access to a shared full bath, while the main level provides an open, connected space ideal for everyday living and gathering. Lower level has even more additional living area with nearby utility space and a half bath adds flexibility for relaxing or entertaining. The home presents a great opportunity for those looking to bring their own vision and updates, with plenty of potential to make it truly shine. Outside, the generous backyard extends into a wooded trail that, with a bit of attention, leads to a peaceful pond view creating a quiet, nature-filled setting to enjoy, along with West Bloomfield Woods Nature Preserve just around the corner including a private access to Woodpecker Lake you can enjoy all summer long; all this and more nestled on over an acre.

  16. 2026-05-11
    status Active 969-char remark
    Show marketing remark (969 chars)

    This unique tri-level home offers a spacious and functional layout with multiple living areas that flow naturally across three levels. The upper floor features large sleeping quarters with convenient access to a shared full bath, while the main level provides an open, connected space ideal for everyday living and gathering. Lower level has even more additional living area with nearby utility space and a half bath adds flexibility for relaxing or entertaining. The home presents a great opportunity for those looking to bring their own vision and updates, with plenty of potential to make it truly shine. Outside, the generous backyard extends into a wooded trail that, with a bit of attention, leads to a peaceful pond view creating a quiet, nature-filled setting to enjoy, along with West Bloomfield Woods Nature Preserve just around the corner including a private access to Woodpecker Lake you can enjoy all summer long; all this and more nestled on over an acre.

  17. 2026-05-11
    historical Accepting Backup Offers 969-char remark
    Show marketing remark (969 chars)

    This unique tri-level home offers a spacious and functional layout with multiple living areas that flow naturally across three levels. The upper floor features large sleeping quarters with convenient access to a shared full bath, while the main level provides an open, connected space ideal for everyday living and gathering. Lower level has even more additional living area with nearby utility space and a half bath adds flexibility for relaxing or entertaining. The home presents a great opportunity for those looking to bring their own vision and updates, with plenty of potential to make it truly shine. Outside, the generous backyard extends into a wooded trail that, with a bit of attention, leads to a peaceful pond view creating a quiet, nature-filled setting to enjoy, along with West Bloomfield Woods Nature Preserve just around the corner including a private access to Woodpecker Lake you can enjoy all summer long; all this and more nestled on over an acre.

  18. 2026-05-11
    historical Active Under Contract 969-char remark
    Show marketing remark (969 chars)

    This unique tri-level home offers a spacious and functional layout with multiple living areas that flow naturally across three levels. The upper floor features large sleeping quarters with convenient access to a shared full bath, while the main level provides an open, connected space ideal for everyday living and gathering. Lower level has even more additional living area with nearby utility space and a half bath adds flexibility for relaxing or entertaining. The home presents a great opportunity for those looking to bring their own vision and updates, with plenty of potential to make it truly shine. Outside, the generous backyard extends into a wooded trail that, with a bit of attention, leads to a peaceful pond view creating a quiet, nature-filled setting to enjoy, along with West Bloomfield Woods Nature Preserve just around the corner including a private access to Woodpecker Lake you can enjoy all summer long; all this and more nestled on over an acre.

  19. 2026-04-24
    listed $360,000 Active 969-char remark
    Show marketing remark (969 chars)

    This unique tri-level home offers a spacious and functional layout with multiple living areas that flow naturally across three levels. The upper floor features large sleeping quarters with convenient access to a shared full bath, while the main level provides an open, connected space ideal for everyday living and gathering. Lower level has even more additional living area with nearby utility space and a half bath adds flexibility for relaxing or entertaining. The home presents a great opportunity for those looking to bring their own vision and updates, with plenty of potential to make it truly shine. Outside, the generous backyard extends into a wooded trail that, with a bit of attention, leads to a peaceful pond view creating a quiet, nature-filled setting to enjoy, along with West Bloomfield Woods Nature Preserve just around the corner including a private access to Woodpecker Lake you can enjoy all summer long; all this and more nestled on over an acre.

  20. 2026-04-24
    listed $360,000 Active 969-char remark
    Show marketing remark (969 chars)

    This unique tri-level home offers a spacious and functional layout with multiple living areas that flow naturally across three levels. The upper floor features large sleeping quarters with convenient access to a shared full bath, while the main level provides an open, connected space ideal for everyday living and gathering. Lower level has even more additional living area with nearby utility space and a half bath adds flexibility for relaxing or entertaining. The home presents a great opportunity for those looking to bring their own vision and updates, with plenty of potential to make it truly shine. Outside, the generous backyard extends into a wooded trail that, with a bit of attention, leads to a peaceful pond view creating a quiet, nature-filled setting to enjoy, along with West Bloomfield Woods Nature Preserve just around the corner including a private access to Woodpecker Lake you can enjoy all summer long; all this and more nestled on over an acre.

  21. 2026-04-22
    historical $360,000 969-char remark
    Show marketing remark (969 chars)

    This unique tri-level home offers a spacious and functional layout with multiple living areas that flow naturally across three levels. The upper floor features large sleeping quarters with convenient access to a shared full bath, while the main level provides an open, connected space ideal for everyday living and gathering. Lower level has even more additional living area with nearby utility space and a half bath adds flexibility for relaxing or entertaining. The home presents a great opportunity for those looking to bring their own vision and updates, with plenty of potential to make it truly shine. Outside, the generous backyard extends into a wooded trail that, with a bit of attention, leads to a peaceful pond view creating a quiet, nature-filled setting to enjoy, along with West Bloomfield Woods Nature Preserve just around the corner including a private access to Woodpecker Lake you can enjoy all summer long; all this and more nestled on over an acre.

  22. 2026-04-03
    historical
  23. 2026-04-03
    historical
  24. 2026-03-31
    listed $395,000 Active
  25. 2026-03-31
    listed $395,000 Active
  26. 2026-03-31
    historical
  27. 2025-05-09
    historical
  28. 2025-05-09
    historical
  29. 2025-04-01
    price $339,500
  30. 2025-03-31
    price $339,500
  31. 2025-03-31
    historical
  32. 2025-02-19
    listed $339,900 Active
  33. 2025-02-19
    listed $339,900 Active
  34. 2025-02-19
    listed $339,900 Active
  35. 2025-02-19
    listed $339,900 Active
  36. 2024-08-22
    historical
  37. 2024-08-22
    historical
  38. 2024-08-22
    historical
  39. 2024-08-22
    historical
  40. 2024-06-28
    listed $299,900 Active
  41. 2024-06-28
    listed $299,900 Active
  42. 2024-06-28
    listed $299,900 Active
  43. 2024-06-28
    listed $299,900 Active
  44. 2023-06-09
    status Pending
  45. 2023-06-09
    status Pending
  46. 2023-06-09
    historical
  47. 2023-06-09
    historical
  48. 2023-06-05
    listed $249,900 Active
  49. 2023-06-03
    listed $249,900 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
$4,258 · $355/mo
Projected year-2 tax
$4,901 · $408/mo
Expected delta
+$643/yr (+$54/mo · 15.1%)

ⓘ 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 6 d/yr ≥96°F today · 13 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
$41,793
− Mortgage interest
−$20,166
− Property taxes
−$4,258
− Insurance
−$1,800
− Repairs & maintenance
−$3,343
− Management
−$3,343
− HOA
−$156
− Depreciation
−$10,473
Taxable loss
−$1,747
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$419
After-tax cash flow
$4,567/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 — West Bloomfield

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

City population
49,983
Population (ZIP)
17,043

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 (77%)
Race & ethnicity
White 77% Black 11% Asian 6% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Arab 8% Romanian 5% Scotch-Irish 4%
Foreign-born
21% · China, Canada, Guatemala
Languages at home
75% English-only · Arabic 7% Other Indo-European 4% Russian/Polish/Slavic 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
▼ -210.13%
Current HPI
159.7383
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+44.1% since first listed
35 events — show timeline
  • 2026-05-11 Relisted MiRealSource-MiMLS
  • 2026-05-11 Relisted REALCOMP
  • 2026-05-11 Contingent MiRealSource-MiMLS
  • 2026-05-11 Contingent REALCOMP
  • 2026-04-24 Listed $360,000 MiRealSource-MiMLS
  • 2026-04-24 Listed $360,000 REALCOMP
  • 2026-04-22 Coming Soon $360,000 MiRealSource-MiMLS
  • 2026-04-03 Listing Removed REALCOMP
  • 2026-04-03 Listing Removed MiRealSource-MiMLS
  • 2026-03-31 Listed $395,000 MiRealSource-MiMLS
  • 2026-03-31 Listed $395,000 REALCOMP
  • 2026-03-31 Coming Soon MiRealSource-MiMLS
  • 2025-05-09 Listing Removed MiRealSource-MiMLS
  • 2025-05-09 Listing Removed REALCOMP
  • 2025-04-01 Price Changed $339,500 MiRealSource-MiMLS
  • 2025-03-31 Price Changed $339,500 REALCOMP
  • 2025-03-31 Listing Removed MiRealSource-MiMLS
  • 2025-02-19 Listed $339,900 MiRealSource-MiMLS
  • 2025-02-19 Listed $339,900 REALCOMP
  • 2025-02-19 Listed $339,900 REALCOMP
  • 2025-02-19 Listed $339,900 MiRealSource-MiMLS
  • 2024-08-22 Listing Removed MiRealSource-MiMLS
  • 2024-08-22 Listing Removed MiRealSource-MiMLS
  • 2024-08-22 Listing Removed REALCOMP
  • 2024-08-22 Listing Removed REALCOMP
  • 2024-06-28 Listed $299,900 MiRealSource-MiMLS
  • 2024-06-28 Listed $299,900 MiRealSource-MiMLS
  • 2024-06-28 Listed $299,900 REALCOMP
  • 2024-06-28 Listed $299,900 REALCOMP
  • 2023-06-09 Pending MiRealSource-MiMLS
  • 2023-06-09 Pending REALCOMP
  • 2023-06-09 Listing Removed MiRealSource-MiMLS
  • 2023-06-09 Listing Removed REALCOMP
  • 2023-06-05 Listed $249,900 REALCOMP
  • 2023-06-03 Listed $249,900 MiRealSource-MiMLS

Property tax history

+3.8%/yr

Latest (2025): $4,258 · -22.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…