CashFlowRE
Sign in Sign up
151 W Sheffield Ave
B+ Composite 75.39
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$110,000

151 W Sheffield Ave · Pontiac, MI 48340
5 bd · 2.0 ba · 2,683 sqft · SingleFamily public records · 23 Days on market
Built 1952 9,148 sqft lot Est $193k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

Key facts

  • 9,148 sq ft lot
  • 2 garage spots
  • Built 1952

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 5-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $833 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.4% vs local median 6.7% in Pontiac — 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 64/100 on livability (#499 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D, schools F, crime F.
  • Pontiac City School District (urban): math 8% / reading 17% proficiency, ranked #514 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.7%/yr); 83 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • At $2,003/mo this rent would consume 50% of the median local household income ($48k/yr) (locally 1460% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 6 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 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,350 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — 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 F-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 F 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
1.82%
Cap rate
15.38%
Cash-on-cash
32.47%
DSCR
2.44
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$193,176
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
256 W Chicago Ave 0.38mi 4/3.0 (-1) 2,640 (-2%) 1mo $190,000 $72 70

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 · 4.73% rent growth · sell at horizon

5-year hold
IRR
29.5%
Equity multiple
2.26×
Total profit
$38,823
Equity at exit
$16,401
10-year hold
IRR
37.8%
Equity multiple
4.81×
Total profit
$117,323
Equity at exit
$9,511

Cash invested: $30,800 (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 48340

Rents YoY
4.7%
Active inventory
83
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$2,003 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$126 /mo · $1,515/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$421
Net cashflow
$833

Break-even live

Break-even rent $948
Max offer price $110,000
Occupancy floor 53%

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
$27,500
Closing costs
$3,300
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
1554 Meadow Ridge Dr Pontiac, MI 4.0 2.5 2616 $2,500 $0.96 18d 1 0.99mi

Listing history 12 events

  1. 2026-05-19
    status Pending 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  2. 2026-05-19
    status Pending 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  3. 2026-05-12
    status Active 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  4. 2026-05-12
    status Active 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  5. 2026-05-11
    status Pending 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  6. 2026-05-11
    status Pending 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  7. 2026-05-08
    status Active 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  8. 2026-05-08
    status Active 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  9. 2026-03-10
    status Pending 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  10. 2026-03-10
    status Pending 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  11. 2026-02-28
    listed $110,000 Active 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

  12. 2026-02-28
    listed $110,000 Active 484-char remark
    Show marketing remark (484 chars)

    HUD Home. Spacious colonial with 7 bedrooms, two full baths and a half bath in the basement. Second floor features a second kitchen area and additional living room along with several bedrooms, a full bath and it own heating system! Nestled on a great lot with a 2 car garage and shed for additional storage. Sold "AS IS" by elec. bid only. Prop avail 5/8/26. Bids open daily until sold. FHA Case 261-921396. IE- FHA 203K eligible. See HUDHomestore. gov for more information.

ⓘ 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
$1,515 · $126/mo
Projected year-2 tax
$1,605 · $134/mo
Expected delta
+$89/yr (+$7/mo · 5.9%)

ⓘ 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 ≥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
$24,035
− Mortgage interest
−$6,162
− Property taxes
−$1,515
− Insurance
−$550
− Repairs & maintenance
−$1,923
− Management
−$1,923
− Depreciation
−$3,200
Taxable income
$8,763
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,103
After-tax cash flow
$7,897/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
Pontiac City School District
NCES district ID
2628740
Math proficiency
8% ▼ -5.00%
Reading proficiency
17% ▼ -3.00%
Median HH income
$33,888
Composite
10.12/100
National rank
#9802
State rank
#514 of 540 in MI

Livability — Pontiac

Score
64/100
State rank
#499
US rank
#14703

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pontiac, MI
County
Oakland County · 1,009,092 people
City population
44,593
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
25,669
Household income
$47,891
Rent vs Own
54.3% rent · 45.7% own
Severe rent burden
1460.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Black 31% Hispanic / Latino 31% White 29% Two or more races 22% Asian 4%
Hispanic origin (detail)
Mexican 18% Puerto Rican 7%
Common ancestry
Lithuanian 2% Romanian 2% Serbian 1%
Foreign-born
11% · Canada, China
Languages at home
74% English-only · Spanish 23% Other Asian/Pacific 2% Chinese 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
▼ -295.80%
Current HPI
177.961
Rent YoY
▲ 4.73%
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

+0.0% since first listed
12 events — show timeline
  • 2026-05-19 Pending MiRealSource-MiMLS
  • 2026-05-19 Pending REALCOMP
  • 2026-05-12 Relisted MiRealSource-MiMLS
  • 2026-05-12 Relisted REALCOMP
  • 2026-05-11 Pending MiRealSource-MiMLS
  • 2026-05-11 Pending REALCOMP
  • 2026-05-08 Relisted MiRealSource-MiMLS
  • 2026-05-08 Relisted REALCOMP
  • 2026-03-10 Pending MiRealSource-MiMLS
  • 2026-03-10 Pending REALCOMP
  • 2026-02-28 Listed $110,000 REALCOMP
  • 2026-02-28 Listed $110,000 MiRealSource-MiMLS

Property tax history

+0.7%/yr

Latest (2025): $1,515 · -51.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…