CashFlowRE
Sign in Sign up
62072 York Town Dr #1
C Composite 58.13
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 +17.5/30.0
  • ARV discount +12.6/15.0
  • 1% rule +8.7/10.0
  • DSCR +5.5/10.0
  • Schools +4.7/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

62072 York Town Dr #1 · South Lyon, MI 48178
2 bd · 2.0 ba · 1,600 sqft · Condo · 62 Days on market
Built 1987 $94/sqft · 11% below area Est $169k · 11% under $475/mo HOA · 23% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

Key facts

  • Window in kitchen
  • End unit
  • Central air

Tags

END UNITCENTRAL AIRKITCHEN WITH ALL APPLIANCESWINDOW IN KITCHENWINDOW IN BATHROOMLARGE OPEN LIVING ROOM

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 2-bed/2.0-bath condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $49 ($584/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 2.8% in South Lyon — 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 83/100 on livability (#46 in MI, #953 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities C-, commute F.
  • South Lyon Community Schools (suburban): math 46% / reading 59% proficiency, ranked #74 of 540 in MI (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 345 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 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 $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.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y ago; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $123k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; HOA is 23% of rent.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.37%
Cap rate
7.21%
Cash-on-cash
3.29%
DSCR
1.15
GRM
6.1

CMA / ARV

ARV (median comp)
$169,201
List price
$150,000
Delta
-11.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.8%
Equity multiple
0.50×
Total profit
$-20,843
Equity at exit
$22,365
10-year hold
IRR
-4.5%
Equity multiple
0.70×
Total profit
$-12,680
Equity at exit
$12,969

Cash invested: $42,000 (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.

ZIP-level market 48178

Active inventory
345
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,059 high interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$475
Vacancy / Maint / Mgmt
$432
Net cashflow
$49

Break-even live

Break-even rent $1,998
Max offer price $150,000
Occupancy floor 93%

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
$37,500
Closing costs
$4,500
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
663 Jamie Vis South Lyon, MI 3.0 2.5 1560 $2,749 $1.76 1d 1 0.16mi
671 E Crest Ln South Lyon, MI 3.0 1.5 1589 $2,250 $1.42 16d 1 0.43mi
425 Donovan St South Lyon, MI 2.0–3.0 1.0 1027 $1,500 $1.46 1d 1 0.89mi
113 W Liberty St Unit 1 South Lyon, MI 3.0 1.0 1050 $1,700 $1.62 18d 1 1.04mi
200 Brookwood Dr South Lyon, MI 2.0 2.0 1193 $1,672 $1.40 3d 3 1.35mi
249 Brookwood Dr #2 South Lyon, MI 2.0 1.0 1079 $1,475 $1.37 43d 1 1.46mi

HOA detail condo

Monthly dues
$475 · $5,700/yr
Likely covers
watertrashpoolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 16 events

  1. 2026-05-12
    status Pending 581-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  2. 2026-05-12
    status Pending 582-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  3. 2026-05-04
    price $150,000 581-char remark
    Show marketing remark (581 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  4. 2026-05-03
    price $150,000 582-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  5. 2026-04-20
    price $159,000 581-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  6. 2026-04-20
    price $159,000 582-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  7. 2026-03-29
    price $164,900 581-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  8. 2026-03-29
    price $164,900 582-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  9. 2026-03-11
    listed $169,900 Active 581-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  10. 2026-03-11
    listed $169,900 Active 582-char remark
    Show marketing remark (582 chars)

    55+ Community Offers END UNIT, CENTRAL AIR, 2 Bedrooms 2 Full Baths , Kitchen with all appliances, window in Kitchen, window in Bathroom. Large open Living Room with Cathedral Ceiling. Finished Lower Level with Third Bedroom/ walk in closet, Full Bath and Large Family room with Custom Shelfing, Laundry room with storage and water softener . New Roof 1 year old. HOA includes , Furnace, Hotwater Tank, water Trash, Lawn Maintenance, Pool and Clubhouse. 2 Assigned Parking Spots right in front. Walk to Town, Clubhouse with Pool, Senior Center, Walking/Bike Paths. Don't Miss Out!!

  11. 2018-08-20
    soldstatus $123,000 Sold
  12. 2018-08-20
    soldstatus $123,000 Closed
  13. 2018-07-31
    historical
  14. 2018-07-31
    historical
  15. 2018-07-30
    listed $125,000
  16. 2018-07-30
    listed $125,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$24,710
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$1,547
− Repairs & maintenance
−$1,977
− Management
−$1,977
− HOA
−$5,700
− Depreciation
−$4,364
Taxable loss
−$1,507
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$362
After-tax cash flow
$946/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
South Lyon Community Schools
NCES district ID
2632250
Math proficiency
46% ▼ -10.00%
Reading proficiency
59% ▼ -4.00%
Median HH income
$71,419
Composite
46.86/100
National rank
#2372
State rank
#74 of 540 in MI

Livability — South Lyon

Score
83/100
State rank
#46
US rank
#953

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Lyon, MI
County
Oakland County · 1,009,092 people
City population
37,789
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
37,789
Household income
$131,558
Rent vs Own
8.8% rent · 91.2% own
Severe rent burden
141.0

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 (88%)
Race & ethnicity
White 88% Two or more races 4% Asian 4% Hispanic / Latino 3% Black 1%
Common ancestry
Romanian 14% Lithuanian 4% Slovak 4%
Foreign-born
7% · Canada, South Korea, China
Languages at home
93% English-only · Other Indo-European 2% Other Asian/Pacific 1% Chinese 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
▼ -251.96%
Current HPI
197.5122
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

+20.0% since first listed
16 events — show timeline
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-12 Pending REALCOMP
  • 2026-05-04 Price Changed $150,000 MiRealSource-MiMLS
  • 2026-05-03 Price Changed $150,000 REALCOMP
  • 2026-04-20 Price Changed $159,000 MiRealSource-MiMLS
  • 2026-04-20 Price Changed $159,000 REALCOMP
  • 2026-03-29 Price Changed $164,900 MiRealSource-MiMLS
  • 2026-03-29 Price Changed $164,900 REALCOMP
  • 2026-03-11 Listed $169,900 REALCOMP
  • 2026-03-11 Listed $169,900 MiRealSource-MiMLS
  • 2018-08-20 Sold (MLS) $123,000 MiRealSource-MiMLS
  • 2018-08-20 Sold (MLS) $123,000 REALCOMP
  • 2018-07-31 Listing Removed MiRealSource-MiMLS
  • 2018-07-31 Listing Removed REALCOMP
  • 2018-07-30 Listed $125,000 MiRealSource-MiMLS
  • 2018-07-30 Listed $125,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…