CashFlowRE
Sign in Sign up
2738 Berry Dr
D Composite 42.95
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 +12.4/30.0
  • ARV discount +8.2/15.0
  • Schools +6.5/10.0
  • DSCR +3.7/10.0
  • 1% rule +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$399,900

2738 Berry Dr · Bloomfield Hills, MI 48304
3 bd · 2.5 ba · 2,010 sqft · SingleFamily public records · 38 Days on market
Built 1961 0.33 ac lot Est $406k · at est.

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

Listing remarks MLS

A 4-bedroom, 2.5-bath bi-level home in a desirable Bloomfield Hills Oakland County neighborhood close to shopping, dining, and major commuter routes. A newer concrete circular driveway and main drive provide excellent parking and curb appeal. Inside, enjoy a bright freshly painted interior, spacious layout, and a cozy natural wood-burning fireplace. The primary suite features a fully renovated en-suite bath. The lower level offers flexible living space ideal for a family room, office, or media area with an electric fireplace feature. Outside, the backyard is built for entertaining with an in-ground pool, diving board, slide, concrete patio, upper balcony views, and walkout-style yard access. Updates include furnace and airconditioned, gutters with guards, roof, windows, finished insulated garage, and included appliances.

Key facts

  • Slide
  • Diving board
  • In ground pool

Tags

CIRCULAR DRIVEWAYNATURAL WOOD BURNING FIREPLACEFULLY RENOVATED EN SUITE BATHIN GROUND POOLDIVING BOARDSLIDE

Property features AI

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Mid-level entry
  • Construction: Brick and wood siding construction; Asphalt roof; Slab foundation; Built as residential single-family
  • Exterior features: Patio; Paved road access

Interior

  • Kitchen: Dishwasher; Disposal; Free-standing electric range; Free-standing refrigerator; Microwave; Stainless steel appliances
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Gas fireplace; Mid-level entry with steps; Five total rooms
  • Laundry & utility: Washer included

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 single-family listed at $400k.

Deal economics

  • At list price, monthly cash flow is $-69 ($-823/yr) — negative.
  • To cash-flow at today's rent, offer at most $388k (3.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $344k (14.1% below list).
  • Recommended offer: $344k (14.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 0.8% in Bloomfield 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 72/100 on livability (#263 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A-; Watch: commute D+, amenities F, cost of living F.
  • Bloomfield Hills Schools (suburban): math 65% / reading 74% proficiency, ranked #5 of 540 in MI (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 7% free/reduced lunch — higher-income household profile.
  • Zoned schools: Eastover Elementary School (math 82% / reading 77%, grade A, #21 of 1,397 statewide, top 2%, 456 students, 16% FRL); East Hills Middle School (math 62% / reading 70%, grade A-, #35 of 493 statewide, top 7%, 571 students, 16% FRL); Bloomfield Hills High School (math 59% / reading 82%, grade B+, #32 of 713 statewide, top 4%, 1,598 students, 14% FRL).
  • Market conditions: 132 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 7d 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).

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.
  • 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 38 days — a 3% lower offer ($388k) is reasonable based on typical stale-listing flexibility.
  • 22 sale attempts since 25y 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 $232k; list at $400k implies a 72% gain — meaningful room to come down on a strong offer.
Recommended offer $343,663 (14.1% 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 38 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1961 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 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
0.86%
Cap rate
6.09%
Cash-on-cash
-0.73%
DSCR
0.97
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$406,020
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2864 Colonial Trl 0.23mi 3/1.5 1,881 (-6%) 2mo $411,000 $219 73
2727 Brady Dr 0.19mi 3/2.5 1,868 (-7%) 16mo $403,000 $216 66
237 Marlborough Dr 0.50mi 3/2.0 1,859 (-8%) 0mo $375,000 $202 62
2769 Colonial Way 0.28mi 4/2.0 (+1) 1,919 (-4%) 17mo $350,000 $182 58
2615 Douglas Dr 0.34mi 4/2.0 (+1) 2,119 (+5%) 14mo $450,000 $212 57
60 E Square Lake Rd 0.27mi 3/2.5 1,853 (-8%) 22mo $356,000 $192 56
2155 Devonshire Rd 0.64mi 3/2.0 2,128 (+6%) 4mo $355,000 $167 55
181 Timber Trace Ln 0.48mi 3/2.0 1,905 (-5%) 20mo $270,000 $142 50
2381 Bratton Ave 0.66mi 3/2.0 2,221 (+10%) 2mo $385,000 $173 48
2462 Bratton Ave 0.66mi 3/2.0 1,920 (-4%) 19mo $375,000 $195 44
1997 Devonshire Rd 0.71mi 4/2.5 (+1) 1,923 (-4%) 17mo $417,000 $217 40
2163 Somerset Rd 0.63mi 3/2.0 1,729 (-14%) 17mo $405,000 $234 31

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
-17.5%
Equity multiple
0.38×
Total profit
$-69,104
Equity at exit
$59,626
10-year hold
IRR
-9.5%
Equity multiple
0.41×
Total profit
$-65,538
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 48304

Active inventory
132
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$3,437 medium interval (Pro) →
Mortgage (P&I)
$2,097
Tax from tax record
$520 /mo · $6,237/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$722
Net cashflow
$-69

Break-even live

Break-even rent $3,523
Max offer price $387,786
Occupancy floor 97%

Sensitivity live

Price -10% $158 -5% $45 +0% $-69 +5% $-182 +10% $-295
Rent -10% $-340 -5% $-204 +0% $-69 +5% $67 +10% $203
Rate -1.0pp $133 -0.5pp $33 base $-69 +0.5pp $-172 +1.0pp $-278

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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
42160 Woodward Ave Bloomfield Hills, MI 2.0 2.0 1689 $3,500 $2.07 0d 1 0.08mi
124 Alice Ave Bloomfield Township, MI 3.0 1.0 1440 $2,000 $1.39 7d 1 1.10mi
3975 Brookside Dr Bloomfield Hills, MI 4.0 2.5 2094 $3,250 $1.55 26d 1 1.50mi

Listing history 50 events

  1. 2026-06-21
    days on market $399,900 Active 38 DOM
  2. 2026-06-18
    days on market $399,900 Active 35 DOM
  3. 2026-06-17
    days on market $399,900 Active 34 DOM
  4. 2026-06-16
    days on market $399,900 Active 33 DOM
  5. 2026-06-15
    days on market $399,900 Active 32 DOM
  6. 2026-06-13
    days on market $399,900 Active 30 DOM
  7. 2026-06-13
    days on market $399,900 Active 29 DOM
  8. 2026-06-09
    days on market $399,900 Active 26 DOM
  9. 2026-06-08
    days on market $399,900 Active 25 DOM
  10. 2026-06-07
    days on market $399,900 Active 24 DOM
  11. 2026-06-04
    days on market $399,900 Active 21 DOM
  12. 2026-06-03
    days on market $399,900 Active 20 DOM
  13. 2026-06-02
    days on market $399,900 Active 19 DOM
  14. 2026-06-01
    days on market $399,900 Active 18 DOM
  15. 2026-05-31
    days on market $399,900 Active 17 DOM
  16. 2026-05-14
    listed $399,900 Active 832-char remark
    Show marketing remark (832 chars)

    A 4-bedroom, 2.5-bath bi-level home in a desirable Bloomfield Hills Oakland County neighborhood close to shopping, dining, and major commuter routes. A newer concrete circular driveway and main drive provide excellent parking and curb appeal. Inside, enjoy a bright freshly painted interior, spacious layout, and a cozy natural wood-burning fireplace. The primary suite features a fully renovated en-suite bath. The lower level offers flexible living space ideal for a family room, office, or media area with an electric fireplace feature. Outside, the backyard is built for entertaining with an in-ground pool, diving board, slide, concrete patio, upper balcony views, and walkout-style yard access. Updates include furnace and airconditioned, gutters with guards, roof, windows, finished insulated garage, and included appliances.

  17. 2026-05-14
    listed $399,900 Active
    Show marketing remark (832 chars)

    A 4-bedroom, 2.5-bath bi-level home in a desirable Bloomfield Hills Oakland County neighborhood close to shopping, dining, and major commuter routes. A newer concrete circular driveway and main drive provide excellent parking and curb appeal. Inside, enjoy a bright freshly painted interior, spacious layout, and a cozy natural wood-burning fireplace. The primary suite features a fully renovated en-suite bath. The lower level offers flexible living space ideal for a family room, office, or media area with an electric fireplace feature. Outside, the backyard is built for entertaining with an in-ground pool, diving board, slide, concrete patio, upper balcony views, and walkout-style yard access. Updates include furnace and airconditioned, gutters with guards, roof, windows, finished insulated garage, and included appliances.

  18. 2026-04-25
    historical
  19. 2026-03-31
    price $425,000
  20. 2026-03-31
    price $425,000
  21. 2026-02-28
    price $450,000
  22. 2026-02-27
    price $450,000
  23. 2026-02-13
    price $475,000
  24. 2026-02-12
    price $475,000
  25. 2026-01-10
    listed $490,000 Active
  26. 2026-01-10
    listed $490,000 Active
  27. 2026-01-08
    historical
  28. 2025-08-16
    historical
  29. 2025-08-16
    historical
  30. 2025-07-30
    price $499,600
  31. 2025-07-30
    price $499,600
  32. 2025-06-25
    listed $499,700 Active
  33. 2025-06-23
    listed $499,700 Active
  34. 2022-11-08
    historical
  35. 2022-11-07
    historical
  36. 2022-10-18
    listed $319,000 Active
  37. 2022-10-18
    listed $319,000 Active
  38. 2022-09-07
    historical
  39. 2022-09-07
    historical
  40. 2022-07-23
    price $349,000
  41. 2022-07-23
    price $349,000
  42. 2022-07-12
    listed $359,000 Active
  43. 2022-07-12
    listed $359,000 Active
  44. 2019-06-29
    historical
  45. 2019-06-29
    historical
  46. 2018-07-20
    price $299,900
  47. 2018-07-20
    price $299,900
  48. 2018-06-19
    listed $315,000 Active
  49. 2018-06-19
    listed $315,000 Active
  50. 2017-05-16
    soldstatus $232,000

ⓘ 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
$6,237 · $520/mo
Projected year-2 tax
$6,237 · $520/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 · 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
$41,240
− Mortgage interest
−$22,401
− Property taxes
−$6,237
− Insurance
−$2,000
− Repairs & maintenance
−$3,299
− Management
−$3,299
− Depreciation
−$11,633
Taxable loss
−$7,630
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,831
After-tax cash flow
$1,008/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
Bloomfield Hills Schools
NCES district ID
2606090
Math proficiency
65% ▼ -2.00%
Reading proficiency
74% ▲ 2.00%
Median HH income
$117,848
Composite
65.41/100
National rank
#481
State rank
#5 of 540 in MI

Livability — Bloomfield Hills

Score
72/100
State rank
#263
US rank
#6482

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Oakland County · 1,009,092 people
City population
34,892
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
17,387
Household income
$143,204
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
85.0

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 (79%)
Race & ethnicity
White 79% Asian 10% Two or more races 4% Black 4% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 3% Slovak 2%
Foreign-born
17% · China, Canada, South Korea
Languages at home
79% English-only · Other Indo-European 6% Arabic 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
▼ -195.96%
Current HPI
160.6477
Rent YoY
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

+53.9% since first listed
61 events — show timeline
  • 2026-05-14 Listed $399,900 REALCOMP
  • 2026-05-14 Listed $399,900 MiRealSource-MiMLS
  • 2026-04-25 Listing Removed MiRealSource-MiMLS
  • 2026-03-31 Price Changed $425,000 MiRealSource-MiMLS
  • 2026-03-31 Price Changed $425,000 REALCOMP
  • 2026-02-28 Price Changed $450,000 MiRealSource-MiMLS
  • 2026-02-27 Price Changed $450,000 REALCOMP
  • 2026-02-13 Price Changed $475,000 MiRealSource-MiMLS
  • 2026-02-12 Price Changed $475,000 REALCOMP
  • 2026-01-10 Listed $490,000 MiRealSource-MiMLS
  • 2026-01-10 Listed $490,000 REALCOMP
  • 2026-01-08 Coming Soon MiRealSource-MiMLS
  • 2025-08-16 Listing Removed REALCOMP
  • 2025-08-16 Listing Removed MiRealSource-MiMLS
  • 2025-07-30 Price Changed $499,600 MiRealSource-MiMLS
  • 2025-07-30 Price Changed $499,600 REALCOMP
  • 2025-06-25 Listed $499,700 REALCOMP
  • 2025-06-23 Listed $499,700 MiRealSource-MiMLS
  • 2022-11-08 Listing Removed MiRealSource-MiMLS
  • 2022-11-07 Listing Removed REALCOMP
  • 2022-10-18 Listed $319,000 MiRealSource-MiMLS
  • 2022-10-18 Listed $319,000 REALCOMP
  • 2022-09-07 Listing Removed REALCOMP
  • 2022-09-07 Listing Removed MiRealSource-MiMLS
  • 2022-07-23 Price Changed $349,000 MiRealSource-MiMLS
  • 2022-07-23 Price Changed $349,000 REALCOMP
  • 2022-07-12 Listed $359,000 MiRealSource-MiMLS
  • 2022-07-12 Listed $359,000 REALCOMP
  • 2019-06-29 Listing Removed REALCOMP
  • 2019-06-29 Listing Removed MiRealSource-MiMLS
  • 2018-07-20 Price Changed $299,900 MiRealSource-MiMLS
  • 2018-07-20 Price Changed $299,900 REALCOMP
  • 2018-06-19 Listed $315,000 MiRealSource-MiMLS
  • 2018-06-19 Listed $315,000 REALCOMP
  • 2017-05-16 Sold (Public Records) $232,000 Public Records
  • 2017-04-28 Sold (MLS) $232,000 MiRealSource-MiMLS
  • 2017-04-28 Sold (MLS) $232,000 REALCOMP
  • 2017-03-31 Pending MiRealSource-MiMLS
  • 2017-03-31 Pending REALCOMP
  • 2017-03-22 Listed $238,700 MiRealSource-MiMLS
  • 2017-03-22 Listed $238,700 REALCOMP
  • 2016-09-23 Listing Removed REALCOMP
  • 2016-09-22 Listing Removed MiRealSource-MiMLS
  • 2016-07-15 Price Changed $249,000 MiRealSource-MiMLS
  • 2016-07-15 Price Changed $249,000 REALCOMP
  • 2016-06-23 Listed $259,000 MiRealSource-MiMLS
  • 2016-06-22 Listed $259,000 REALCOMP
  • 2015-10-25 Listing Removed REALCOMP
  • 2015-10-25 Listing Removed MiRealSource-MiMLS
  • 2015-09-18 Price Changed $254,000 MiRealSource-MiMLS
  • 2015-09-18 Price Changed $254,000 REALCOMP
  • 2015-06-24 Listed $259,900 MiRealSource-MiMLS
  • 2015-06-24 Listed $259,900 REALCOMP
  • 2005-10-06 Listing Removed REALCOMP
  • 2005-09-07 Listed $289,000 REALCOMP
  • 2005-09-06 Listing Removed REALCOMP
  • 2005-06-09 Listed $289,000 REALCOMP
  • 2001-10-18 Listing Removed REALCOMP
  • 2001-09-04 Listing Removed REALCOMP
  • 2001-09-01 Listed $259,900 REALCOMP
  • 2001-07-25 Listed $259,900 REALCOMP

Property tax history

+6.8%/yr

Latest (2025): $6,237 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…