CashFlowRE
Sign in Sign up
56602 Winding Creek Dr
F Composite 24.52
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).

  • Cash flow +8.0/30.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • ARV discount +2.1/15.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$409,900

56602 Winding Creek Dr · Macomb, MI 48042
3 bd · 2.5 ba · 1,470 sqft · SingleFamily public records · 16 Days on market
Built 2002 8,276 sqft lot Est $366k · 12% over $15/mo HOA · 1% of rent

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

Listing remarks MLS

Discover an exceptional opportunity in Northern Macomb Township. This traditional single-family residence presents an attractive property in great condition, ready to embrace its new owners. The heart of this home is undoubtedly its kitchen, designed for both culinary exploration and social gatherings. It features a central island, providing ample workspace and a natural focal point, and an open-plan layout that seamlessly connects it with the living room, fostering an environment of effortless interaction. With three well-proportioned bedrooms and three bathrooms, there's a comfortable space for everyone. The bathrooms offer thoughtful amenities, including a double vanity, enhancing daily routines with convenience and style. Further enhancing the home's functionality are a dedicated laundry room and a attached garage, providing practical solutions for everyday living. Outside, a private patio offers a delightful space for relaxation and outdoor enjoyment. This property offers a harmonious blend of comfort and practicality, inviting you to imagine your future within its walls.

Key facts

  • Central island
  • Private patio
  • Open-plan layout

Tags

CENTRAL ISLANDOPEN-PLAN LAYOUTPRIVATE PATIODEDICATED LAUNDRY ROOM

Property features AI

Finance

  • Other: Pets allowed — contact for details
  • HOA & community: Homeowners association (annual fee $175)

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer; Underground utilities; Electric service with circuit breakers
  • Home design: Single-family residence; Two levels; Ground-level entry; Brick and vinyl siding exterior
  • Construction: Asphalt roof
  • Exterior features: Patio; Porch; Paved road access; Lot approximately 70 x 120 (0.19 acres)

Interior

  • Kitchen: Dishwasher; Free‑standing gas range; Microwave; Range hood; Stainless steel appliances; Disposal
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Gas water heater; Dishwasher; Disposal; Free‑standing gas range; Microwave; Range hood; Stainless steel appliances; Partially finished basement; Six total rooms
  • Laundry & utility: Laundry room with washer and dryer hookups (electric and gas)

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/2.5-bath single-family listed at $410k.

Deal economics

  • At list price, monthly cash flow is $-418 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $336k (18.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $284k (30.6% below list).
  • Recommended offer: $284k (30.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • New Haven Community Schools (suburban): math 25% / reading 39% proficiency, ranked #305 of 540 in MI (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 334 active listings in the ZIP; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($404k) is reasonable based on typical stale-listing flexibility.
  • 6 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.
  • Current owner paid $130k; list at $410k implies a 215% gain — meaningful room to come down on a strong offer.
Recommended offer $284,274 (30.6% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.69%
Cap rate
5.07%
Cash-on-cash
-4.37%
DSCR
0.81
GRM
12.0

CMA / ARV

ARV (on-the-fly)
$366,030
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18006 Wingate Dr 0.20mi 3/2.5 1,470 (0%) 10mo $390,000 $265 82
18398 Wingate Dr 0.19mi 3/2.0 1,452 (-1%) 13mo $330,000 $227 76
18105 Country Club Dr 0.20mi 3/2.5 1,470 (0%) 21mo $335,000 $228 74
18961 Boysenberry Dr 0.62mi 3/2.5 1,516 (+3%) 10mo $420,000 $277 58
18847 Brighton Dr 0.45mi 3/2.0 1,609 (+10%) 22mo $400,000 $249 43

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
-23.7%
Equity multiple
0.19×
Total profit
$-93,121
Equity at exit
$61,117
10-year hold
IRR
-18.7%
Equity multiple
-0.01×
Total profit
$-115,638
Equity at exit
$35,441

Cash invested: $114,772 (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 48042

Home prices YoY
-28.4%
Active inventory
334
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$2,843 medium interval (Pro) →
Mortgage (P&I)
$2,150
Tax from tax record
$329 /mo · $3,944/yr
Insurance
$171
HOA
$15
Vacancy / Maint / Mgmt
$597
Net cashflow
$-418

Break-even live

Break-even rent $3,372
Max offer price $336,012
Occupancy floor

Sensitivity live

Price -10% $-186 -5% $-302 +0% $-418 +5% $-534 +10% $-650
Rent -10% $-643 -5% $-531 +0% $-418 +5% $-306 +10% $-194
Rate -1.0pp $-212 -0.5pp $-314 base $-418 +0.5pp $-524 +1.0pp $-633

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
$102,475
Closing costs
$12,297
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.

HOA detail

Monthly dues
$15 · $180/yr

Listing history 11 events

  1. 2026-06-18
    days on market $409,900 Active 16 DOM
  2. 2026-06-17
    days on market $409,900 Active 15 DOM
  3. 2026-06-16
    days on market $409,900 Active 14 DOM
  4. 2026-06-15
    days on market $409,900 Active 13 DOM
  5. 2026-06-13
    days on market $409,900 Active 11 DOM
  6. 2026-06-09
    days on market $409,900 Active 7 DOM
  7. 2026-06-08
    days on market $409,900 Active 6 DOM
  8. 2026-06-07
    days on market $409,900 Active 5 DOM
  9. 2026-06-04
    days on market $409,900 Active 2 DOM
  10. 2026-06-02
    remarks 699-char remark
    Show marketing remark (1093 chars)

    Discover an exceptional opportunity in Northern Macomb Township. This traditional single-family residence presents an attractive property in great condition, ready to embrace its new owners. The heart of this home is undoubtedly its kitchen, designed for both culinary exploration and social gatherings. It features a central island, providing ample workspace and a natural focal point, and an open-plan layout that seamlessly connects it with the living room, fostering an environment of effortless interaction. With three well-proportioned bedrooms and three bathrooms, there's a comfortable space for everyone. The bathrooms offer thoughtful amenities, including a double vanity, enhancing daily routines with convenience and style. Further enhancing the home's functionality are a dedicated laundry room and a attached garage, providing practical solutions for everyday living. Outside, a private patio offers a delightful space for relaxation and outdoor enjoyment. This property offers a harmonious blend of comfort and practicality, inviting you to imagine your future within its walls.

  11. 2026-06-02
    listed $409,900 Active 1 DOM
    Show marketing remark (1093 chars)

    Discover an exceptional opportunity in Northern Macomb Township. This traditional single-family residence presents an attractive property in great condition, ready to embrace its new owners. The heart of this home is undoubtedly its kitchen, designed for both culinary exploration and social gatherings. It features a central island, providing ample workspace and a natural focal point, and an open-plan layout that seamlessly connects it with the living room, fostering an environment of effortless interaction. With three well-proportioned bedrooms and three bathrooms, there's a comfortable space for everyone. The bathrooms offer thoughtful amenities, including a double vanity, enhancing daily routines with convenience and style. Further enhancing the home's functionality are a dedicated laundry room and a attached garage, providing practical solutions for everyday living. Outside, a private patio offers a delightful space for relaxation and outdoor enjoyment. This property offers a harmonious blend of comfort and practicality, inviting you to imagine your future within its walls.

ⓘ 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
$3,944 · $329/mo
Projected year-2 tax
$5,128 · $427/mo
Expected delta
+$1,184/yr (+$99/mo · 30.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$34,113
− Mortgage interest
−$22,961
− Property taxes
−$3,944
− Insurance
−$2,050
− Repairs & maintenance
−$2,729
− Management
−$2,729
− HOA
−$180
− Depreciation
−$11,924
Taxable loss
−$12,404
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,977
After-tax cash flow
$-2,042/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
New Haven Community Schools
NCES district ID
2625230
Math proficiency
25% ▼ -5.00%
Reading proficiency
39% ▼ -5.00%
Median HH income
$64,247
Composite
29.17/100
National rank
#6575
State rank
#305 of 540 in MI

Livability — Macomb

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

Census & demographics

City population
58,754
Population (ZIP)
33,303

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Asian 2% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 19% English 2% Lithuanian 2%
Foreign-born
8% · Canada, China
Languages at home
84% English-only · Other Indo-European 7% Russian/Polish/Slavic 3% Arabic 2%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.07%
Current HPI
219.778
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

+82.2% since first listed
11 events — show timeline
  • 2026-06-02 Listed $409,900 MiRealSource-MiMLS
  • 2026-06-02 Listed $409,900 REALCOMP
  • 2011-05-24 Sold (MLS) $130,000 MiRealSource-MiMLS
  • 2011-03-31 Listing Removed MiRealSource-MiMLS
  • 2011-03-05 Listed $139,900 MiRealSource-MiMLS
  • 2011-02-24 Listing Removed MiRealSource-MiMLS
  • 2010-11-15 Listed $172,000 MiRealSource-MiMLS
  • 2008-03-02 Listing Removed REALCOMP
  • 2008-03-02 Listing Removed MiRealSource-MiMLS
  • 2007-07-23 Listed $225,000 REALCOMP
  • 2007-07-22 Listed $225,000 MiRealSource-MiMLS

Property tax history

+4.0%/yr

Latest (2025): $3,944 · -20.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…