CashFlowRE
Sign in Sign up
101 Tebeau Ct
C- Composite 51.88
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 +20.3/30.0
  • ARV discount +7.6/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.6/10.0
  • Livability +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$134,900

101 Tebeau Ct · Auburn Hills, MI 48326
1 bd · 1.0 ba · 432 sqft · SingleFamily public records · 19 Days on market
Built 1930 6,098 sqft lot Est $135k · at est.

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

Listing remarks MLS

Location, location! This charming ranch in the heart of downtown Auburn Hills offers an exceptional opportunity for convenient, walkable living- just steps from shops, restaurants, parks, and the Clinton River Trail, and ideally located near Oakland University, Oakland Community College, the UWM campus, and Chrysler. Perfect for first-time buyers, downsizers, or investors, this home is thoughtfully sized for comfortable living while offering an affordable alternative to renting. Major updates have already been completed, including a new roof and furnace (2024), updated bathroom (2023), new plumbing (2023), and new washer and dryer (2023). The open-concept layout is filled with natural light and features a doorwall leading to the deck overlooking the spacious backyard- perfect for entertaining, pets, or a garden. Additional highlights include a large storage shed, basement storage, main floor laundry and all appliances included. Clean and move-in ready - just in time to enjoy summer in your new home.

Key facts

  • Clinton river trail
  • New furnace
  • New plumbing

Tags

CLINTON RIVER TRAILNEW ROOFNEW FURNACEUPDATED BATHROOMNEW PLUMBINGNEW WASHER

Property features AI

Finance

  • Financial info: Annual taxes listed

Exterior

  • Parking: Driveway (no garage)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry
  • Construction: Aluminum siding
  • Exterior features: Paved road access; Lot dimensions approximately 50 x 114.43 (0.14 acres)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: 3 total rooms; Unfinished basement; Basement present

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 1-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $173 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 4.3% in Auburn Hills — 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 76/100 on livability (#151 in MI, #3,766 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, schools D, amenities F.
  • Avondale School District (suburban): math 34% / reading 48% proficiency, ranked #162 of 540 in MI (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-2.3%/yr); 107 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $933 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 19 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y 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 $85k; list at $135k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,876 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.06%
Cap rate
7.83%
Cash-on-cash
5.49%
DSCR
1.24
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$135,216
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
101 Tebeau Ct 0.00mi 1/1.0 432 (0%) 0mo $135,000 $313 100

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.60×
Total profit
$-14,985
Equity at exit
$20,114
10-year hold
IRR
-7.2%
Equity multiple
0.61×
Total profit
$-14,858
Equity at exit
$11,664

Cash invested: $37,772 (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 48326

Rents YoY
-2.3%
Active inventory
107
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,424 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$188 /mo · $2,262/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$173

Break-even live

Break-even rent $1,205
Max offer price $134,900
Occupancy floor 83%

Sensitivity live

Price -10% $249 -5% $211 +0% $173 +5% $135 +10% $97
Rent -10% $60 -5% $117 +0% $173 +5% $229 +10% $285
Rate -1.0pp $241 -0.5pp $207 base $173 +0.5pp $138 +1.0pp $102

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
$33,725
Closing costs
$4,047
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
3576 Marketplace Cir Rochester Hills, MI 1.0 300 $2,249 $7.50 4d 1 0.96mi

Listing history 17 events

  1. 2026-05-13
    status Pending 1014-char remark
    Show marketing remark (1014 chars)

    Location, location! This charming ranch in the heart of downtown Auburn Hills offers an exceptional opportunity for convenient, walkable living- just steps from shops, restaurants, parks, and the Clinton River Trail, and ideally located near Oakland University, Oakland Community College, the UWM campus, and Chrysler. Perfect for first-time buyers, downsizers, or investors, this home is thoughtfully sized for comfortable living while offering an affordable alternative to renting. Major updates have already been completed, including a new roof and furnace (2024), updated bathroom (2023), new plumbing (2023), and new washer and dryer (2023). The open-concept layout is filled with natural light and features a doorwall leading to the deck overlooking the spacious backyard- perfect for entertaining, pets, or a garden. Additional highlights include a large storage shed, basement storage, main floor laundry and all appliances included. Clean and move-in ready - just in time to enjoy summer in your new home.

  2. 2026-05-13
    status Pending
    Show marketing remark (1014 chars)

    Location, location! This charming ranch in the heart of downtown Auburn Hills offers an exceptional opportunity for convenient, walkable living- just steps from shops, restaurants, parks, and the Clinton River Trail, and ideally located near Oakland University, Oakland Community College, the UWM campus, and Chrysler. Perfect for first-time buyers, downsizers, or investors, this home is thoughtfully sized for comfortable living while offering an affordable alternative to renting. Major updates have already been completed, including a new roof and furnace (2024), updated bathroom (2023), new plumbing (2023), and new washer and dryer (2023). The open-concept layout is filled with natural light and features a doorwall leading to the deck overlooking the spacious backyard- perfect for entertaining, pets, or a garden. Additional highlights include a large storage shed, basement storage, main floor laundry and all appliances included. Clean and move-in ready - just in time to enjoy summer in your new home.

  3. 2026-04-30
    historical Accepting Backup Offers 1014-char remark
    Show marketing remark (1014 chars)

    Location, location! This charming ranch in the heart of downtown Auburn Hills offers an exceptional opportunity for convenient, walkable living- just steps from shops, restaurants, parks, and the Clinton River Trail, and ideally located near Oakland University, Oakland Community College, the UWM campus, and Chrysler. Perfect for first-time buyers, downsizers, or investors, this home is thoughtfully sized for comfortable living while offering an affordable alternative to renting. Major updates have already been completed, including a new roof and furnace (2024), updated bathroom (2023), new plumbing (2023), and new washer and dryer (2023). The open-concept layout is filled with natural light and features a doorwall leading to the deck overlooking the spacious backyard- perfect for entertaining, pets, or a garden. Additional highlights include a large storage shed, basement storage, main floor laundry and all appliances included. Clean and move-in ready - just in time to enjoy summer in your new home.

  4. 2026-04-30
    historical Active Under Contract
    Show marketing remark (1014 chars)

    Location, location! This charming ranch in the heart of downtown Auburn Hills offers an exceptional opportunity for convenient, walkable living- just steps from shops, restaurants, parks, and the Clinton River Trail, and ideally located near Oakland University, Oakland Community College, the UWM campus, and Chrysler. Perfect for first-time buyers, downsizers, or investors, this home is thoughtfully sized for comfortable living while offering an affordable alternative to renting. Major updates have already been completed, including a new roof and furnace (2024), updated bathroom (2023), new plumbing (2023), and new washer and dryer (2023). The open-concept layout is filled with natural light and features a doorwall leading to the deck overlooking the spacious backyard- perfect for entertaining, pets, or a garden. Additional highlights include a large storage shed, basement storage, main floor laundry and all appliances included. Clean and move-in ready - just in time to enjoy summer in your new home.

  5. 2026-04-24
    listed $134,900 Active 1014-char remark
    Show marketing remark (1014 chars)

    Location, location! This charming ranch in the heart of downtown Auburn Hills offers an exceptional opportunity for convenient, walkable living- just steps from shops, restaurants, parks, and the Clinton River Trail, and ideally located near Oakland University, Oakland Community College, the UWM campus, and Chrysler. Perfect for first-time buyers, downsizers, or investors, this home is thoughtfully sized for comfortable living while offering an affordable alternative to renting. Major updates have already been completed, including a new roof and furnace (2024), updated bathroom (2023), new plumbing (2023), and new washer and dryer (2023). The open-concept layout is filled with natural light and features a doorwall leading to the deck overlooking the spacious backyard- perfect for entertaining, pets, or a garden. Additional highlights include a large storage shed, basement storage, main floor laundry and all appliances included. Clean and move-in ready - just in time to enjoy summer in your new home.

  6. 2026-04-24
    listed $134,900 Active
    Show marketing remark (1014 chars)

    Location, location! This charming ranch in the heart of downtown Auburn Hills offers an exceptional opportunity for convenient, walkable living- just steps from shops, restaurants, parks, and the Clinton River Trail, and ideally located near Oakland University, Oakland Community College, the UWM campus, and Chrysler. Perfect for first-time buyers, downsizers, or investors, this home is thoughtfully sized for comfortable living while offering an affordable alternative to renting. Major updates have already been completed, including a new roof and furnace (2024), updated bathroom (2023), new plumbing (2023), and new washer and dryer (2023). The open-concept layout is filled with natural light and features a doorwall leading to the deck overlooking the spacious backyard- perfect for entertaining, pets, or a garden. Additional highlights include a large storage shed, basement storage, main floor laundry and all appliances included. Clean and move-in ready - just in time to enjoy summer in your new home.

  7. 2024-03-02
    historical $995
  8. 2024-02-14
    price $995
  9. 2024-02-07
    listed $1,095
  10. 2024-01-03
    soldstatus $85,000
  11. 2023-12-22
    soldstatus $85,000 Sold 88-char remark
    Show marketing remark (88 chars)

    Location, location, location! Just a short block from downtown Auburn Hills! Great home.

  12. 2023-12-22
    soldstatus $85,000 Closed
    Show marketing remark (88 chars)

    Location, location, location! Just a short block from downtown Auburn Hills! Great home.

  13. 2023-12-16
    status Pending
    Show marketing remark (88 chars)

    Location, location, location! Just a short block from downtown Auburn Hills! Great home.

  14. 2023-12-16
    status Pending 88-char remark
    Show marketing remark (88 chars)

    Location, location, location! Just a short block from downtown Auburn Hills! Great home.

  15. 2023-12-13
    listed $85,000 Active 88-char remark
    Show marketing remark (88 chars)

    Location, location, location! Just a short block from downtown Auburn Hills! Great home.

  16. 2023-12-13
    listed $85,000 Active
    Show marketing remark (88 chars)

    Location, location, location! Just a short block from downtown Auburn Hills! Great home.

  17. 1990-07-01
    soldstatus $16,000

ⓘ 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
$2,262 · $188/mo
Projected year-2 tax
$2,262 · $188/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$17,089
− Mortgage interest
−$7,556
− Property taxes
−$2,262
− Insurance
−$674
− Repairs & maintenance
−$1,367
− Management
−$1,367
− Depreciation
−$3,924
Taxable loss
−$62
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$15
After-tax cash flow
$2,090/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
Avondale School District
NCES district ID
2603690
Math proficiency
34% ▼ -8.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$71,549
Composite
37.33/100
National rank
#4442
State rank
#162 of 540 in MI

Livability — Auburn Hills

Score
76/100
State rank
#151
US rank
#3766

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Auburn Hills, MI
County
Oakland County · 1,009,092 people
City population
24,514
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
24,514
Household income
$85,190
Rent vs Own
48.3% rent · 51.7% own
Severe rent burden
986.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 56% Asian 15% Black 11% Hispanic / Latino 11% Two or more races 11%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Romanian 6% Slovak 2% Lithuanian 2%
Foreign-born
19% · Canada, China, Jamaica
Languages at home
76% English-only · Spanish 8% Other Indo-European 6% Other Asian/Pacific 4%

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
▼ -298.32%
Current HPI
178.7685
Rent YoY
▼ -2.27%
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

+743.1% since first listed
17 events — show timeline
  • 2026-05-13 Pending MiRealSource-MiMLS
  • 2026-05-13 Pending REALCOMP
  • 2026-04-30 Contingent MiRealSource-MiMLS
  • 2026-04-30 Contingent REALCOMP
  • 2026-04-24 Listed $134,900 REALCOMP
  • 2026-04-24 Listed $134,900 MiRealSource-MiMLS
  • 2024-03-02 Rental Removed $995 REALCOMP
  • 2024-02-14 Price Changed $995 REALCOMP
  • 2024-02-07 Listed for Rent $1,095 REALCOMP
  • 2024-01-03 Sold (Public Records) $85,000 Public Records
  • 2023-12-22 Sold (MLS) $85,000 MiRealSource-MiMLS
  • 2023-12-22 Sold (MLS) $85,000 REALCOMP
  • 2023-12-16 Pending MiRealSource-MiMLS
  • 2023-12-16 Pending REALCOMP
  • 2023-12-13 Listed $85,000 MiRealSource-MiMLS
  • 2023-12-13 Listed $85,000 REALCOMP
  • 1990-07-01 Sold (Public Records) $16,000 Public Records

Property tax history

+7.5%/yr

Latest (2025): $2,262 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…