CashFlowRE
Sign in Sign up
5357 Sashabaw Rd
D- Composite 39.01
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 +12.6/30.0
  • ARV discount +7.6/15.0
  • Schools +4.8/10.0
  • DSCR +3.7/10.0
  • Rent growth +2.7/5.0
  • 1% rule +2.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$270,000

5357 Sashabaw Rd · Independence, MI 48346
3 bd · 1.0 ba · 1,032 sqft · SingleFamily public records · 56 Days on market
Built 1955 0.32 ac lot $262/sqft · at area comps Est $271k · at est. ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Updated Clarkston Ranch – Move-In Ready! This beautifully refreshed three-bedroom ranch is full of charm and modern updates. Freshly painted with brand-new flooring throughout, the home offers a clean, bright, and inviting feel from the moment you step inside. The updated bathroom features a stylish walk-in shower, while the home provides ample storage space to keep everything organized. Major updates include a newer water heater (2019), a 3-year-old roof, and 3-year-old windows, along with updated light switches and outlets throughout. Step outside to enjoy the huge, fully fenced backyard - perfect for entertaining, pets, or relaxing in your own private space. A rare find, the property also includes a spacious three-car detached garage, offering plenty of room for vehicles, tools, or additional storage. Located within the highly sought-after Clarkston School District, this home combines comfort, convenience, and quality updates - ready for its next owner to move right in!

Key facts

  • Ample storage space
  • Newer water heater
  • Walk-in shower

Tags

UPDATED BATHROOMWALK-IN SHOWERAMPLE STORAGE SPACENEWER WATER HEATERTHREE-YEAR-OLD ROOFTHREE-YEAR-OLD WINDOWS

Property features AI

Exterior

  • Parking: Detached 3-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family home; One story; Ground-level entry
  • Construction: Aluminum siding and brick exterior; Asphalt roof
  • Exterior features: Paved road access; Lot roughly 50 x 183 (0.32 acre)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Gas water heater; Crawl space basement; Six total rooms

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/1.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $-37 ($-442/yr) — negative.
  • To cash-flow at today's rent, offer at most $263k (2.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $206k (23.7% below list).
  • Recommended offer: $206k (23.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • 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; 144 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $8k 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 ($262k) is reasonable based on typical stale-listing flexibility.
  • 3 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $206,080 (23.7% 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. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.76%
Cap rate
6.13%
Cash-on-cash
-0.58%
DSCR
0.97
GRM
10.9

CMA / ARV

ARV (median comp)
$270,635
List price
$270,000
Delta
-0.23%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5235 Drayton Rd 0.16mi 3/1.0 1,044 (+1%) 6mo $290,000 $278 86
5241 Drayton Rd 0.15mi 3/1.5 1,044 (+1%) 7mo $242,900 $233 83
5159 Sashabaw Rd 0.22mi 3/1.0 986 (-4%) 8mo $265,000 $269 76
4640 Independence Drive Dr 0.51mi 3/1.0 1,035 (+0%) 6mo $300,000 $290 70
4340 Elmdale Ave 0.53mi 3/1.0 988 (-4%) 1mo $251,000 $254 67
4916 Rioview Dr 0.58mi 3/1.0 1,036 (+0%) 6mo $280,000 $270 67
4535 Pinedale Ave 0.58mi 3/1.0 1,035 (+0%) 7mo $250,000 $242 67
4730 Pinedale Ave 0.60mi 3/1.0 1,035 (+0%) 6mo $255,000 $246 67
4953 Rioview Dr 0.63mi 3/1.0 1,036 (+0%) 6mo $235,000 $227 65
4736 Summerhill Dr 0.74mi 3/1.5 1,036 (+0%) 6mo $270,000 $261 58
4694 High St 0.69mi 2/1.0 (-1) 1,100 (+7%) 3mo $200,000 $182 50
5698 Everest Dr 0.72mi 3/1.5 1,176 (+14%) 6mo $331,000 $281 36

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
-19.6%
Equity multiple
0.33×
Total profit
$-50,833
Equity at exit
$40,258
10-year hold
IRR
-17.5%
Equity multiple
0.13×
Total profit
$-65,857
Equity at exit
$23,345

Cash invested: $75,600 (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
144
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,061 medium interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$136 /mo · $1,638/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$433
Net cashflow
$-37

Break-even live

Break-even rent $2,107
Max offer price $263,490
Occupancy floor 97%

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
$67,500
Closing costs
$8,100
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5801 Bridgewater Dr Clarkston, MI 1.0–3.0 1.0–2.0 950 $1,799 $1.89 2d 5 0.36mi
5800 Deepwood Ct Clarkston, MI 1.0–2.0 1.0–2.0 964 $2,991 $3.10 2d 15 0.54mi
136 S River Dr Independence Township, MI 2.0 2.0 1056 $1,350 $1.28 2d 1 1.39mi
1 Fay St Independence Township, MI 2.0 2.0 1000 $1,150 $1.15 5d 1 1.43mi

Listing history 17 events

  1. 2026-06-18
    days on market $270,000 Active 56 DOM
  2. 2026-06-17
    days on market $270,000 Active 55 DOM
  3. 2026-06-16
    days on market $270,000 Active 54 DOM
  4. 2026-06-15
    days on market $270,000 Active 53 DOM
  5. 2026-06-13
    days on market $270,000 Active 51 DOM
  6. 2026-06-09
    pricedays on market $270,000 Active 47 DOM
    Show marketing remark (1006 chars)

    Updated Clarkston Ranch – Move-In Ready! This beautifully refreshed three-bedroom ranch is full of charm and modern updates. Freshly painted with brand-new flooring throughout, the home offers a clean, bright, and inviting feel from the moment you step inside. The updated bathroom features a stylish walk-in shower, while the home provides ample storage space to keep everything organized. Major updates include a newer water heater (2019), a 3-year-old roof, and 3-year-old windows, along with updated light switches and outlets throughout. Step outside to enjoy the huge, fully fenced backyard - perfect for entertaining, pets, or relaxing in your own private space. A rare find, the property also includes a spacious three-car detached garage, offering plenty of room for vehicles, tools, or additional storage. Located within the highly sought-after Clarkston School District, this home combines comfort, convenience, and quality updates - ready for its next owner to move right in!

  7. 2026-06-08
    days on market $277,000 Active 46 DOM
  8. 2026-06-07
    days on market $277,000 Active 45 DOM
  9. 2026-06-04
    days on market $277,000 Active 42 DOM
  10. 2026-06-03
    days on market $277,000 Active 41 DOM
  11. 2026-06-02
    days on market $277,000 Active 40 DOM
  12. 2026-06-01
    days on market $277,000 Active 39 DOM
  13. 2026-05-31
    days on market $277,000 Active 38 DOM
  14. 2026-05-12
    status Active 1002-char remark
  15. 2026-05-11
    historical 1002-char remark
  16. 2026-04-23
    listed $282,000 Active 1002-char remark
    Show marketing remark (1006 chars)

    Updated Clarkston Ranch – Move-In Ready! This beautifully refreshed three-bedroom ranch is full of charm and modern updates. Freshly painted with brand-new flooring throughout, the home offers a clean, bright, and inviting feel from the moment you step inside. The updated bathroom features a stylish walk-in shower, while the home provides ample storage space to keep everything organized. Major updates include a newer water heater (2019), a 3-year-old roof, and 3-year-old windows, along with updated light switches and outlets throughout. Step outside to enjoy the huge, fully fenced backyard - perfect for entertaining, pets, or relaxing in your own private space. A rare find, the property also includes a spacious three-car detached garage, offering plenty of room for vehicles, tools, or additional storage. Located within the highly sought-after Clarkston School District, this home combines comfort, convenience, and quality updates - ready for its next owner to move right in!

  17. 2026-04-23
    listed $282,000 Active 1006-char remark
    Show marketing remark (1006 chars)

    Updated Clarkston Ranch – Move-In Ready! This beautifully refreshed three-bedroom ranch is full of charm and modern updates. Freshly painted with brand-new flooring throughout, the home offers a clean, bright, and inviting feel from the moment you step inside. The updated bathroom features a stylish walk-in shower, while the home provides ample storage space to keep everything organized. Major updates include a newer water heater (2019), a 3-year-old roof, and 3-year-old windows, along with updated light switches and outlets throughout. Step outside to enjoy the huge, fully fenced backyard - perfect for entertaining, pets, or relaxing in your own private space. A rare find, the property also includes a spacious three-car detached garage, offering plenty of room for vehicles, tools, or additional storage. Located within the highly sought-after Clarkston School District, this home combines comfort, convenience, and quality updates - ready for its next owner to move right in!

ⓘ 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
$1,638 · $136/mo
Projected year-2 tax
$2,898 · $241/mo
Expected delta
+$1,260/yr (+$105/mo · 76.9%)

ⓘ 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 7 d/yr ≥97°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
$24,730
− Mortgage interest
−$15,124
− Property taxes
−$1,638
− Insurance
−$1,350
− Repairs & maintenance
−$1,978
− Management
−$1,978
− Depreciation
−$7,855
Taxable loss
−$5,194
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,246
After-tax cash flow
$804/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 — Independence

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

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

-4.3% since first listed
8 events — show timeline
  • 2026-06-09 Price Changed $270,000 MiRealSource-MiMLS
  • 2026-06-09 Price Changed $270,000 REALCOMP
  • 2026-05-21 Price Changed $277,000 MiRealSource-MiMLS
  • 2026-05-21 Price Changed $277,000 REALCOMP
  • 2026-05-12 Relisted REALCOMP
  • 2026-05-11 Listing Removed REALCOMP
  • 2026-04-23 Listed $282,000 REALCOMP
  • 2026-04-23 Listed $282,000 MiRealSource-MiMLS

Property tax history

+2.7%/yr

Latest (2025): $1,638 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…