CashFlowRE
Sign in Sign up
7309 Creek View Cir
D Composite 40.38
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 +12.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Schools +4.5/10.0
  • DSCR +3.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$289,000

7309 Creek View Cir · West Bloomfield, MI 48322
3 bd · 2.5 ba · 3,285 sqft · Condo public records · 10 Days on market
Built 1974 $572/mo HOA · 19% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy Carefree living in this Immaculately-Kept and Nicely-Updated Condo with over 3000 Square Feet of finished Living Space in the sought-after Pebble Creek gated community. You will love the Natural Light provided by the Southern Exposure Door Walls in the Living Room, Library/Den/Office and Primary Bedroom AND the East-facing Breakfast Nook Doorwall that opens to the Private Courtyard. The remodeled kitchen showcases Shaker-style Cabinets, Granite Countertops and Backsplash, New Stainless Steel Appliances AND features a Gas Cooktop and Hood that is Vented to the Outside. Both Full Baths and the Powder Room have also been tastefully remodeled. The spacious lower level recreation/family room with Daylight Window offers an invitingly bright and welcoming space with an endless array of possibilities. Even the partially finished Exercise Room is bright and welcoming functional space. Outdoors, enjoy both a private courtyard with a well-maintained paver patio and a rear patio overlooking exceptional green space. Residents also enjoy access to the association pool during the summer months. For Peace of Mind, This unit comes with a My Choice Home Warranty that is Pre-Paid Through 2/22/2029. Most all of the Furnishing are Negotiable. Don't miss out on this Opportunity - Schedule your private showing today.

Key facts

  • $572 HOA
  • 2 garage spots
  • Community pool

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 condo listed at $289k.

Deal economics

  • At list price, monthly cash flow is $-71 ($-848/yr) — negative.
  • To cash-flow at today's rent, offer at most $277k (4.3% below list).
  • Meets the 1% rule at list price ($3k rent vs $289k).
  • Recommended offer: $277k (4.3% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • West Bloomfield School District (suburban): math 42% / reading 55% proficiency, ranked #83 of 540 in MI (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.4%/yr); 181 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($114k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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 $118k; list at $289k implies a 145% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $276,516 (4.3% 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. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.05%
Cap rate
6.00%
Cash-on-cash
-1.05%
DSCR
0.95
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-22.2%
Equity multiple
0.26×
Total profit
$-59,861
Equity at exit
$43,091
10-year hold
IRR
-29.6%
Equity multiple
-0.12×
Total profit
$-90,822
Equity at exit
$24,987

Cash invested: $80,920 (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 48322

Rents YoY
-0.4%
Active inventory
181
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$3,023 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$251 /mo · $3,012/yr
Insurance
$120
HOA
$572
Vacancy / Maint / Mgmt
$635
Net cashflow
$-71

Break-even live

Break-even rent $3,113
Max offer price $276,516
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
$72,250
Closing costs
$8,670
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6322 Aspen Ridge Blvd West Bloomfield, MI 2.0 2.5 2391 $3,500 $1.46 1d 1 1.07mi
6628 Heather Heath West Bloomfield, MI 4.0 2.5 2604 $3,000 $1.15 10d 1 1.19mi
29095 Oak Point Dr Farmington Hills, MI 4.0 3.5 3140 $3,000 $0.96 10d 1 1.44mi

HOA detail condo

Monthly dues
$572 · $6,864/yr
Likely covers
gaspoolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 12 events

  1. 2026-04-26
    status Pending 1321-char remark
    Show marketing remark (1321 chars)

    Enjoy Carefree living in this Immaculately-Kept and Nicely-Updated Condo with over 3000 Square Feet of finished Living Space in the sought-after Pebble Creek gated community. You will love the Natural Light provided by the Southern Exposure Door Walls in the Living Room, Library/Den/Office and Primary Bedroom AND the East-facing Breakfast Nook Doorwall that opens to the Private Courtyard. The remodeled kitchen showcases Shaker-style Cabinets, Granite Countertops and Backsplash, New Stainless Steel Appliances AND features a Gas Cooktop and Hood that is Vented to the Outside. Both Full Baths and the Powder Room have also been tastefully remodeled. The spacious lower level recreation/family room with Daylight Window offers an invitingly bright and welcoming space with an endless array of possibilities. Even the partially finished Exercise Room is bright and welcoming functional space. Outdoors, enjoy both a private courtyard with a well-maintained paver patio and a rear patio overlooking exceptional green space. Residents also enjoy access to the association pool during the summer months. For Peace of Mind, This unit comes with a My Choice Home Warranty that is Pre-Paid Through 2/22/2029. Most all of the Furnishing are Negotiable. Don't miss out on this Opportunity - Schedule your private showing today.

  2. 2026-04-26
    status Pending
    Show marketing remark (1321 chars)

    Enjoy Carefree living in this Immaculately-Kept and Nicely-Updated Condo with over 3000 Square Feet of finished Living Space in the sought-after Pebble Creek gated community. You will love the Natural Light provided by the Southern Exposure Door Walls in the Living Room, Library/Den/Office and Primary Bedroom AND the East-facing Breakfast Nook Doorwall that opens to the Private Courtyard. The remodeled kitchen showcases Shaker-style Cabinets, Granite Countertops and Backsplash, New Stainless Steel Appliances AND features a Gas Cooktop and Hood that is Vented to the Outside. Both Full Baths and the Powder Room have also been tastefully remodeled. The spacious lower level recreation/family room with Daylight Window offers an invitingly bright and welcoming space with an endless array of possibilities. Even the partially finished Exercise Room is bright and welcoming functional space. Outdoors, enjoy both a private courtyard with a well-maintained paver patio and a rear patio overlooking exceptional green space. Residents also enjoy access to the association pool during the summer months. For Peace of Mind, This unit comes with a My Choice Home Warranty that is Pre-Paid Through 2/22/2029. Most all of the Furnishing are Negotiable. Don't miss out on this Opportunity - Schedule your private showing today.

  3. 2026-04-17
    listed $289,000 Active 1321-char remark
    Show marketing remark (1321 chars)

    Enjoy Carefree living in this Immaculately-Kept and Nicely-Updated Condo with over 3000 Square Feet of finished Living Space in the sought-after Pebble Creek gated community. You will love the Natural Light provided by the Southern Exposure Door Walls in the Living Room, Library/Den/Office and Primary Bedroom AND the East-facing Breakfast Nook Doorwall that opens to the Private Courtyard. The remodeled kitchen showcases Shaker-style Cabinets, Granite Countertops and Backsplash, New Stainless Steel Appliances AND features a Gas Cooktop and Hood that is Vented to the Outside. Both Full Baths and the Powder Room have also been tastefully remodeled. The spacious lower level recreation/family room with Daylight Window offers an invitingly bright and welcoming space with an endless array of possibilities. Even the partially finished Exercise Room is bright and welcoming functional space. Outdoors, enjoy both a private courtyard with a well-maintained paver patio and a rear patio overlooking exceptional green space. Residents also enjoy access to the association pool during the summer months. For Peace of Mind, This unit comes with a My Choice Home Warranty that is Pre-Paid Through 2/22/2029. Most all of the Furnishing are Negotiable. Don't miss out on this Opportunity - Schedule your private showing today.

  4. 2026-04-17
    listed $289,000 Active
    Show marketing remark (1321 chars)

    Enjoy Carefree living in this Immaculately-Kept and Nicely-Updated Condo with over 3000 Square Feet of finished Living Space in the sought-after Pebble Creek gated community. You will love the Natural Light provided by the Southern Exposure Door Walls in the Living Room, Library/Den/Office and Primary Bedroom AND the East-facing Breakfast Nook Doorwall that opens to the Private Courtyard. The remodeled kitchen showcases Shaker-style Cabinets, Granite Countertops and Backsplash, New Stainless Steel Appliances AND features a Gas Cooktop and Hood that is Vented to the Outside. Both Full Baths and the Powder Room have also been tastefully remodeled. The spacious lower level recreation/family room with Daylight Window offers an invitingly bright and welcoming space with an endless array of possibilities. Even the partially finished Exercise Room is bright and welcoming functional space. Outdoors, enjoy both a private courtyard with a well-maintained paver patio and a rear patio overlooking exceptional green space. Residents also enjoy access to the association pool during the summer months. For Peace of Mind, This unit comes with a My Choice Home Warranty that is Pre-Paid Through 2/22/2029. Most all of the Furnishing are Negotiable. Don't miss out on this Opportunity - Schedule your private showing today.

  5. 2026-04-15
    historical $289,000 1321-char remark
    Show marketing remark (1321 chars)

    Enjoy Carefree living in this Immaculately-Kept and Nicely-Updated Condo with over 3000 Square Feet of finished Living Space in the sought-after Pebble Creek gated community. You will love the Natural Light provided by the Southern Exposure Door Walls in the Living Room, Library/Den/Office and Primary Bedroom AND the East-facing Breakfast Nook Doorwall that opens to the Private Courtyard. The remodeled kitchen showcases Shaker-style Cabinets, Granite Countertops and Backsplash, New Stainless Steel Appliances AND features a Gas Cooktop and Hood that is Vented to the Outside. Both Full Baths and the Powder Room have also been tastefully remodeled. The spacious lower level recreation/family room with Daylight Window offers an invitingly bright and welcoming space with an endless array of possibilities. Even the partially finished Exercise Room is bright and welcoming functional space. Outdoors, enjoy both a private courtyard with a well-maintained paver patio and a rear patio overlooking exceptional green space. Residents also enjoy access to the association pool during the summer months. For Peace of Mind, This unit comes with a My Choice Home Warranty that is Pre-Paid Through 2/22/2029. Most all of the Furnishing are Negotiable. Don't miss out on this Opportunity - Schedule your private showing today.

  6. 2009-11-03
    soldstatus $118,000
  7. 2009-10-23
    soldstatus $118,000 330-char remark
    Show marketing remark (330 chars)

    WELL CARED FOR CONDO IN PEBBLECREEK SUB WITH 3 BR, 2.5 BATHS. KIT HAS 2 OVENS, FORMAL DINING RM, MASTER BEDROOM HAS WALK IN CLOSET & BATH, LL HAS OFFICE OR 4TH BDRM, CONVENIENT 1ST FLR LDY, 4 DOORWALLS, NEW FURNACE, C/A, 1 LAYER SHINGES. DECK & PATIO OFF OF DEN. READY TO BE MOVED INTO PLUS ENJOY THE POOL THIS SUMMER!

  8. 2009-08-29
    listed $132,000 330-char remark
    Show marketing remark (330 chars)

    WELL CARED FOR CONDO IN PEBBLECREEK SUB WITH 3 BR, 2.5 BATHS. KIT HAS 2 OVENS, FORMAL DINING RM, MASTER BEDROOM HAS WALK IN CLOSET & BATH, LL HAS OFFICE OR 4TH BDRM, CONVENIENT 1ST FLR LDY, 4 DOORWALLS, NEW FURNACE, C/A, 1 LAYER SHINGES. DECK & PATIO OFF OF DEN. READY TO BE MOVED INTO PLUS ENJOY THE POOL THIS SUMMER!

  9. 2009-08-29
    historical
    Show marketing remark (330 chars)

    WELL CARED FOR CONDO IN PEBBLECREEK SUB WITH 3 BR, 2.5 BATHS. KIT HAS 2 OVENS, FORMAL DINING RM, MASTER BEDROOM HAS WALK IN CLOSET & BATH, LL HAS OFFICE OR 4TH BDRM, CONVENIENT 1ST FLR LDY, 4 DOORWALLS, NEW FURNACE, C/A, 1 LAYER SHINGES. DECK & PATIO OFF OF DEN. READY TO BE MOVED INTO PLUS ENJOY THE POOL THIS SUMMER!

  10. 2009-07-01
    listed $139,000
  11. 2007-10-11
    historical
  12. 2007-10-10
    listed $239,000

ⓘ 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
$3,012 · $251/mo
Projected year-2 tax
$3,731 · $311/mo
Expected delta
+$720/yr (+$60/mo · 23.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°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
$36,277
− Mortgage interest
−$16,188
− Property taxes
−$3,012
− Insurance
−$1,445
− Repairs & maintenance
−$2,902
− Management
−$2,902
− HOA
−$6,864
− Depreciation
−$8,407
Taxable loss
−$5,443
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,306
After-tax cash flow
$458/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
West Bloomfield School District
NCES district ID
2635820
Math proficiency
42% ▼ -6.00%
Reading proficiency
55% ▼ -2.00%
Median HH income
$89,668
Composite
45.28/100
National rank
#2653
State rank
#83 of 540 in MI

Livability — West Bloomfield

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

Census & demographics

County
Oakland County · 1,009,092 people
City population
49,983
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
32,885
Household income
$113,865
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
911.0

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
Majority White (64%)
Race & ethnicity
White 64% Black 20% Asian 10% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Arab 9% Romanian 5% Scotch-Irish 4%
Foreign-born
25% · Canada, China
Languages at home
71% English-only · Arabic 8% Other Indo-European 5% Other Asian/Pacific 3%

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
▼ -220.52%
Current HPI
149.0523
Rent YoY
▼ -0.43%
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

+20.9% since first listed
12 events — show timeline
  • 2026-04-26 Pending MiRealSource-MiMLS
  • 2026-04-26 Pending REALCOMP
  • 2026-04-17 Listed $289,000 MiRealSource-MiMLS
  • 2026-04-17 Listed $289,000 REALCOMP
  • 2026-04-15 Coming Soon $289,000 MiRealSource-MiMLS
  • 2009-11-03 Sold (Public Records) $118,000 Public Records
  • 2009-10-23 Sold (MLS) $118,000 REALCOMP
  • 2009-08-29 Listing Removed REALCOMP
  • 2009-08-29 Listed $132,000 REALCOMP
  • 2009-07-01 Listed $139,000 REALCOMP
  • 2007-10-11 Listing Removed REALCOMP
  • 2007-10-10 Listed $239,000 REALCOMP

Property tax history

+1.3%/yr

Latest (2025): $3,012 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…