CashFlowRE
Sign in Sign up
56807 Winding Creek Dr
D+ Composite 45.19
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).

  • Cash flow +13.6/30.0
  • ARV discount +12.3/15.0
  • DSCR +4.1/10.0
  • Livability +3.7/5.0
  • 1% rule +3.5/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$399,900

56807 Winding Creek Dr · Sterling Heights, MI 48042
4 bd · 2.5 ba · 1,800 sqft · SingleFamily public records · 5 Days on market
Built 2002 9,583 sqft lot Est $448k · 11% under $15/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Absolutely spotless 4-bedroom, 3.5-bath showplace with a finished basement and exceptional curb appeal! Functional open floorplan featuring a spacious great room with fireplace and abundant natural light. Large kitchen with island and brand-new appliances opens seamlessly to the main living area. Convenient first-floor laundry. Large primary suite with vaulted ceiling, walk-in closet, and private bath with double vanity. Finished basement adds valuable living space complete with a new full bathroom, egress window, and ample storage. Extra-deep backyard with large patio, playscape, and beautifully landscaped low-maintenance perennial gardens. Newer roof and home warranty included. Move-in ready!

Key facts

  • Large patio
  • Finished basement
  • Large kitchen

Tags

FINISHED BASEMENTFIRST-FLOOR LAUNDRYLARGE KITCHENEXTRA-DEEP BACKYARDLARGE PATIONEW FULL BATHROOM

Property features AI

Finance

  • HOA & community: Homeowners association with annual fee of $175 (about $14.58/month)

Exterior

  • Parking: Attached garage with direct access and garage door opener; Assigned parking; Approximately 2.5 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels
  • Construction: Brick and vinyl siding; Above-grade finished area about 1,800; Below-grade finished area about 600
  • Exterior features: Patio; Porch; Paved road access; Lot roughly 71 x 135 (0.22 acres)

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Refrigerator; Pantry
  • Bedrooms: Total rooms: 9
  • Bathrooms: Three full bathrooms; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: High ceilings; Pantry; Walk-in closet(s); Window treatments; Gas fireplace in the great room; Finished daylight, full walk-out basement with sump pump
  • Laundry & utility: Washer; Dryer; Gas water heater

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/2.5-bath single-family listed at $400k.

Deal economics

  • At list price, monthly cash flow is $23 ($273/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 $340k (15.0% below list).
  • Recommended offer: $340k (15.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.8% in Sterling Heights — 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 74/100 on livability (#173 in MI, #4,545 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, health & safety D+, amenities F.
  • 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 comparable units currently listed for rent nearby; 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 11y 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 $280k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $340,000 (15.0% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.85%
Cap rate
6.36%
Cash-on-cash
0.24%
DSCR
1.01
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$448,200
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18498 London Dr 0.47mi 3/2.5 (-1) 1,915 (+6%) 8mo $410,000 $214 56
18498 London Dr Lot 10 0.47mi 3/2.5 (-1) 1,915 (+6%) 8mo $410,000 $214 56
55809 Jones Dr 0.56mi 3/2.5 (-1) 1,924 (+7%) 2mo $597,959 $311 55
55809 Jones Dr #113 0.65mi 3/2.5 (-1) 1,924 (+7%) 2mo $597,959 $311 51
55478 Morgan Dr 0.64mi 3/2.5 (-1) 1,920 (+7%) 22mo $529,000 $276 36
19092 Hazelton Dr 0.60mi 3/2.5 (-1) 2,060 (+14%) 12mo $440,000 $214 33
18847 Brighton Dr 0.53mi 3/2.0 (-1) 1,609 (-11%) 22mo $400,000 $249 32

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
-15.9%
Equity multiple
0.43×
Total profit
$-63,362
Equity at exit
$59,626
10-year hold
IRR
-7.5%
Equity multiple
0.52×
Total profit
$-53,350
Equity at exit
$34,576

Cash invested: $111,972 (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
9.8×

Monthly cashflow live

Estimated rent
$3,400 medium interval (Pro) →
Mortgage (P&I)
$2,097
Tax from tax record
$384 /mo · $4,614/yr
Insurance
$167
HOA
$15
Vacancy / Maint / Mgmt
$714
Net cashflow
$23

Break-even live

Break-even rent $3,371
Max offer price $399,900
Occupancy floor 94%

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
$99,975
Closing costs
$11,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
56742 Clearstone Dr Macomb, MI 4.0 2.5 2418 $3,400 $1.41 17d 1 0.11mi

HOA detail

Monthly dues
$15 · $180/yr

Listing history 28 events

  1. 2026-05-14
    status Pending
    Show marketing remark (703 chars)

    Absolutely spotless 4-bedroom, 3.5-bath showplace with a finished basement and exceptional curb appeal! Functional open floorplan featuring a spacious great room with fireplace and abundant natural light. Large kitchen with island and brand-new appliances opens seamlessly to the main living area. Convenient first-floor laundry. Large primary suite with vaulted ceiling, walk-in closet, and private bath with double vanity. Finished basement adds valuable living space complete with a new full bathroom, egress window, and ample storage. Extra-deep backyard with large patio, playscape, and beautifully landscaped low-maintenance perennial gardens. Newer roof and home warranty included. Move-in ready!

  2. 2026-05-14
    status Pending 703-char remark
    Show marketing remark (703 chars)

    Absolutely spotless 4-bedroom, 3.5-bath showplace with a finished basement and exceptional curb appeal! Functional open floorplan featuring a spacious great room with fireplace and abundant natural light. Large kitchen with island and brand-new appliances opens seamlessly to the main living area. Convenient first-floor laundry. Large primary suite with vaulted ceiling, walk-in closet, and private bath with double vanity. Finished basement adds valuable living space complete with a new full bathroom, egress window, and ample storage. Extra-deep backyard with large patio, playscape, and beautifully landscaped low-maintenance perennial gardens. Newer roof and home warranty included. Move-in ready!

  3. 2026-05-09
    listed $399,900 Active
    Show marketing remark (703 chars)

    Absolutely spotless 4-bedroom, 3.5-bath showplace with a finished basement and exceptional curb appeal! Functional open floorplan featuring a spacious great room with fireplace and abundant natural light. Large kitchen with island and brand-new appliances opens seamlessly to the main living area. Convenient first-floor laundry. Large primary suite with vaulted ceiling, walk-in closet, and private bath with double vanity. Finished basement adds valuable living space complete with a new full bathroom, egress window, and ample storage. Extra-deep backyard with large patio, playscape, and beautifully landscaped low-maintenance perennial gardens. Newer roof and home warranty included. Move-in ready!

  4. 2026-05-09
    listed $399,900 Active 703-char remark
    Show marketing remark (703 chars)

    Absolutely spotless 4-bedroom, 3.5-bath showplace with a finished basement and exceptional curb appeal! Functional open floorplan featuring a spacious great room with fireplace and abundant natural light. Large kitchen with island and brand-new appliances opens seamlessly to the main living area. Convenient first-floor laundry. Large primary suite with vaulted ceiling, walk-in closet, and private bath with double vanity. Finished basement adds valuable living space complete with a new full bathroom, egress window, and ample storage. Extra-deep backyard with large patio, playscape, and beautifully landscaped low-maintenance perennial gardens. Newer roof and home warranty included. Move-in ready!

  5. 2020-07-14
    soldstatus $280,000
  6. 2020-06-12
    soldstatus $280,000 Sold 1049-char remark
    Show marketing remark (1049 chars)

    Don’t miss out on this beautiful colonial in desirable Macomb with great open concept. When you walk in the front door you will fall in love! Large great room has custom finished gas fireplace, lovely white crown molding, & lots of natural light. The sizeable kitchen features an island, tons of counter space, spacious pantry, stainless appliances, & doorwall to backyard. First floor also includes laundry room, guest powder room, & garage entrance. Make your way to the second level to find 4 great size bedrooms. Master has a walk-in closet with built-in organizers & full private bathroom with a double sink vanity. The three other bedrooms have sizeable closets & share a full bathroom. The partially finished basement boasts 9 ft ceilings & is ready to become your movie or cardio theater. Other features: separate storage room, egress window, & plumbing hook-ups for a full bath. Backyard has custom concrete patio & playscape. All of this in a great subdivision. CHECK OUT OUR VIRTUAL TOUR!

  7. 2020-06-12
    soldstatus $280,000 Closed
    Show marketing remark (1049 chars)

    Don’t miss out on this beautiful colonial in desirable Macomb with great open concept. When you walk in the front door you will fall in love! Large great room has custom finished gas fireplace, lovely white crown molding, & lots of natural light. The sizeable kitchen features an island, tons of counter space, spacious pantry, stainless appliances, & doorwall to backyard. First floor also includes laundry room, guest powder room, & garage entrance. Make your way to the second level to find 4 great size bedrooms. Master has a walk-in closet with built-in organizers & full private bathroom with a double sink vanity. The three other bedrooms have sizeable closets & share a full bathroom. The partially finished basement boasts 9 ft ceilings & is ready to become your movie or cardio theater. Other features: separate storage room, egress window, & plumbing hook-ups for a full bath. Backyard has custom concrete patio & playscape. All of this in a great subdivision. CHECK OUT OUR VIRTUAL TOUR!

  8. 2020-05-08
    status Pending
    Show marketing remark (1049 chars)

    Don’t miss out on this beautiful colonial in desirable Macomb with great open concept. When you walk in the front door you will fall in love! Large great room has custom finished gas fireplace, lovely white crown molding, & lots of natural light. The sizeable kitchen features an island, tons of counter space, spacious pantry, stainless appliances, & doorwall to backyard. First floor also includes laundry room, guest powder room, & garage entrance. Make your way to the second level to find 4 great size bedrooms. Master has a walk-in closet with built-in organizers & full private bathroom with a double sink vanity. The three other bedrooms have sizeable closets & share a full bathroom. The partially finished basement boasts 9 ft ceilings & is ready to become your movie or cardio theater. Other features: separate storage room, egress window, & plumbing hook-ups for a full bath. Backyard has custom concrete patio & playscape. All of this in a great subdivision. CHECK OUT OUR VIRTUAL TOUR!

  9. 2020-05-08
    status Pending 1049-char remark
    Show marketing remark (1049 chars)

    Don’t miss out on this beautiful colonial in desirable Macomb with great open concept. When you walk in the front door you will fall in love! Large great room has custom finished gas fireplace, lovely white crown molding, & lots of natural light. The sizeable kitchen features an island, tons of counter space, spacious pantry, stainless appliances, & doorwall to backyard. First floor also includes laundry room, guest powder room, & garage entrance. Make your way to the second level to find 4 great size bedrooms. Master has a walk-in closet with built-in organizers & full private bathroom with a double sink vanity. The three other bedrooms have sizeable closets & share a full bathroom. The partially finished basement boasts 9 ft ceilings & is ready to become your movie or cardio theater. Other features: separate storage room, egress window, & plumbing hook-ups for a full bath. Backyard has custom concrete patio & playscape. All of this in a great subdivision. CHECK OUT OUR VIRTUAL TOUR!

  10. 2020-05-04
    listed $275,000 Active 1049-char remark
    Show marketing remark (1049 chars)

    Don’t miss out on this beautiful colonial in desirable Macomb with great open concept. When you walk in the front door you will fall in love! Large great room has custom finished gas fireplace, lovely white crown molding, & lots of natural light. The sizeable kitchen features an island, tons of counter space, spacious pantry, stainless appliances, & doorwall to backyard. First floor also includes laundry room, guest powder room, & garage entrance. Make your way to the second level to find 4 great size bedrooms. Master has a walk-in closet with built-in organizers & full private bathroom with a double sink vanity. The three other bedrooms have sizeable closets & share a full bathroom. The partially finished basement boasts 9 ft ceilings & is ready to become your movie or cardio theater. Other features: separate storage room, egress window, & plumbing hook-ups for a full bath. Backyard has custom concrete patio & playscape. All of this in a great subdivision. CHECK OUT OUR VIRTUAL TOUR!

  11. 2020-05-04
    listed $275,000 Active
    Show marketing remark (1049 chars)

    Don’t miss out on this beautiful colonial in desirable Macomb with great open concept. When you walk in the front door you will fall in love! Large great room has custom finished gas fireplace, lovely white crown molding, & lots of natural light. The sizeable kitchen features an island, tons of counter space, spacious pantry, stainless appliances, & doorwall to backyard. First floor also includes laundry room, guest powder room, & garage entrance. Make your way to the second level to find 4 great size bedrooms. Master has a walk-in closet with built-in organizers & full private bathroom with a double sink vanity. The three other bedrooms have sizeable closets & share a full bathroom. The partially finished basement boasts 9 ft ceilings & is ready to become your movie or cardio theater. Other features: separate storage room, egress window, & plumbing hook-ups for a full bath. Backyard has custom concrete patio & playscape. All of this in a great subdivision. CHECK OUT OUR VIRTUAL TOUR!

  12. 2017-10-04
    soldstatus $254,900
  13. 2017-10-02
    soldstatus $254,900
  14. 2017-10-02
    soldstatus $254,900 Closed
  15. 2017-08-23
    status Pending
  16. 2017-08-14
    historical
  17. 2017-08-14
    historical
  18. 2017-08-12
    listed $254,900 Active
  19. 2017-08-11
    listed $254,900 Active
  20. 2017-08-11
    listed $254,900
  21. 2017-08-11
    listed $254,900
  22. 2015-04-20
    soldstatus $210,000
  23. 2015-04-06
    soldstatus $210,000 Sold
  24. 2015-04-06
    soldstatus $210,000 Closed
  25. 2015-02-14
    status Pending
  26. 2015-02-14
    historical
  27. 2015-02-03
    listed $215,000 Active
  28. 2015-02-03
    listed $215,000 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
$4,614 · $384/mo
Projected year-2 tax
$5,386 · $449/mo
Expected delta
+$772/yr (+$64/mo · 16.7%)

ⓘ 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 2/10 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
$40,800
− Mortgage interest
−$22,401
− Property taxes
−$4,614
− Insurance
−$2,000
− Repairs & maintenance
−$3,264
− Management
−$3,264
− HOA
−$180
− Depreciation
−$11,633
Taxable loss
−$6,556
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,573
After-tax cash flow
$1,846/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 — Sterling Heights

Score
74/100
State rank
#173
US rank
#4545

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
133,573
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

+86.0% since first listed
28 events — show timeline
  • 2026-05-14 Pending REALCOMP
  • 2026-05-14 Pending MiRealSource-MiMLS
  • 2026-05-09 Listed $399,900 MiRealSource-MiMLS
  • 2026-05-09 Listed $399,900 REALCOMP
  • 2020-07-14 Sold (Public Records) $280,000 Public Records
  • 2020-06-12 Sold (MLS) $280,000 MiRealSource-MiMLS
  • 2020-06-12 Sold (MLS) $280,000 REALCOMP
  • 2020-05-08 Pending MiRealSource-MiMLS
  • 2020-05-08 Pending REALCOMP
  • 2020-05-04 Listed $275,000 MiRealSource-MiMLS
  • 2020-05-04 Listed $275,000 REALCOMP
  • 2017-10-04 Sold (Public Records) $254,900 Public Records
  • 2017-10-02 Sold (MLS) $254,900 MiRealSource-MiMLS
  • 2017-10-02 Sold (MLS) $254,900 REALCOMP
  • 2017-08-23 Pending MiRealSource-MiMLS
  • 2017-08-14 Listing Removed MiRealSource-MiMLS
  • 2017-08-14 Listing Removed REALCOMP
  • 2017-08-12 Listed $254,900 MiRealSource-MiMLS
  • 2017-08-11 Listed $254,900 MiRealSource-MiMLS
  • 2017-08-11 Listed $254,900 REALCOMP
  • 2017-08-11 Listed $254,900 REALCOMP
  • 2015-04-20 Sold (Public Records) $210,000 Public Records
  • 2015-04-06 Sold (MLS) $210,000 MiRealSource-MiMLS
  • 2015-04-06 Sold (MLS) $210,000 REALCOMP
  • 2015-02-14 Pending MiRealSource-MiMLS
  • 2015-02-14 Listing Removed REALCOMP
  • 2015-02-03 Listed $215,000 MiRealSource-MiMLS
  • 2015-02-03 Listed $215,000 REALCOMP

Property tax history

+6.0%/yr

Latest (2025): $4,614 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…