5357 Sashabaw Rd · Independence, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 2/10 · Minimal
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- 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?
- Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -19.6%
- Equity multiple
- 0.33×
- Total profit
- $-50,833
- Equity at exit
- $40,258
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $270,000 Active 56 DOM
-
2026-06-17days on market $270,000 Active 55 DOM
-
2026-06-16days on market $270,000 Active 54 DOM
-
2026-06-15days on market $270,000 Active 53 DOM
-
2026-06-13days on market $270,000 Active 51 DOM
-
2026-06-09pricedays 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!
-
2026-06-08days on market $277,000 Active 46 DOM
-
2026-06-07days on market $277,000 Active 45 DOM
-
2026-06-04days on market $277,000 Active 42 DOM
-
2026-06-03days on market $277,000 Active 41 DOM
-
2026-06-02days on market $277,000 Active 40 DOM
-
2026-06-01days on market $277,000 Active 39 DOM
-
2026-05-31days on market $277,000 Active 38 DOM
-
2026-05-12status Active 1002-char remark
-
2026-05-11historical 1002-char remark
-
2026-04-23$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!
-
2026-04-23$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
- 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
- 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 |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
-4.3% since first listed8 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%/yrLatest (2025): $1,638 · +4.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…