CashFlowRE
Sign in Sign up
2706 Genes Dr
C- Composite 52.16
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 +18.0/30.0
  • ARV discount +14.6/15.0
  • DSCR +5.6/10.0
  • 1% rule +4.6/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$250,000

2706 Genes Dr · Auburn Hills, MI 48326
3 bd · 3.0 ba · 2,168 sqft · SingleFamily public records · 8 Days on market
Built 1955 0.28 ac lot $115/sqft · 7% below area Est $297k · 16% under

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

Listing remarks MLS

Discover a distinctive home where contemporary design meets rustic character, offering a great opportunity to add your own personal touch. This home features soaring vaulted kitchen ceilings and skylights that fill the space with natural light. The floor plan includes a private upper-level primary loft with a full ensuite bath overlooking the main living area. With solid features like an attached two-car garage and an adjacent barn for storage or workshop space, the home provides both function and flexibility. The home offers a great opportunity to personalize and make it your own over time while enjoying its existing features. Situated on a lot with a partially fenced yard, this property provides space, character, and everyday functionality.

Key facts

  • Adjacent barn
  • Skylights
  • Full ensuite bath

Tags

VAULTED KITCHEN CEILINGSSKYLIGHTSUPPER-LEVEL PRIMARY LOFTFULL ENSUITE BATHATTACHED TWO-CAR GARAGEADJACENT BARN

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and a half stories; Ground-level entry with steps
  • Construction: Vinyl siding; Slab foundation; Built with conventional construction materials
  • Exterior features: Paved road access; Barn(s) on the property; Lot approximately 0.28 acres (60 x 200)

Interior

  • Kitchen: Gas cooktop; Dishwasher; Free-standing refrigerator
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; No central air
  • Interior features: Finished walk-out, daylight basement; 6 total rooms; Dishwasher, Dryer, Free-standing refrigerator, Gas cooktop, Washer
  • Laundry & utility: Washer and Dryer 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/3.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $241k (3.5% below list).
  • Recommended offer: $241k (3.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 3.7% 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.
  • 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 soft (-2.3%/yr); 110 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($85k/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 $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

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 16y 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $241,208 (3.5% below list)

Questions for the listing agent

  1. Built in 1955 — 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
0.96%
Cap rate
7.33%
Cash-on-cash
3.69%
DSCR
1.16
GRM
8.6

CMA / ARV

ARV (median comp)
$296,971
List price
$250,000
Delta
-15.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2706 Genes Dr 0.00mi 3/3.0 2,384 (+10%) 0mo $240,000 $101 83
2281 Dexter Rd 0.42mi 3/2.0 1,897 (-12%) 2mo $285,000 $150 54
2160 Phillips Rd 0.47mi 3/1.0 1,892 (-13%) 0mo $285,900 $151 49
2375 Snellbrook Rd 0.48mi 4/2.0 (+1) 2,400 (+11%) 4mo $365,000 $152 47

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
-13.9%
Equity multiple
0.52×
Total profit
$-33,846
Equity at exit
$37,276
10-year hold
IRR
-10.6%
Equity multiple
0.44×
Total profit
$-39,070
Equity at exit
$21,615

Cash invested: $70,000 (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
110
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,412 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$275 /mo · $3,299/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$507
Net cashflow
$215

Break-even live

Break-even rent $2,139
Max offer price $250,000
Occupancy floor 86%

Sensitivity live

Price -10% $357 -5% $286 +0% $215 +5% $145 +10% $74
Rent -10% $25 -5% $120 +0% $215 +5% $311 +10% $406
Rate -1.0pp $341 -0.5pp $279 base $215 +0.5pp $151 +1.0pp $85

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
$62,500
Closing costs
$7,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3300 5 Points Dr Auburn Hills, MI 1.0–3.0 1.0–2.0 1095 $2,369 $2.16 0d 17 0.80mi
2639 Danbury Dr Auburn Hills, MI 3.0 2.5 2070 $3,049 $1.47 0d 1 1.00mi

Listing history 11 events

  1. 2026-05-03
    status Pending 752-char remark
    Show marketing remark (752 chars)

    Discover a distinctive home where contemporary design meets rustic character, offering a great opportunity to add your own personal touch. This home features soaring vaulted kitchen ceilings and skylights that fill the space with natural light. The floor plan includes a private upper-level primary loft with a full ensuite bath overlooking the main living area. With solid features like an attached two-car garage and an adjacent barn for storage or workshop space, the home provides both function and flexibility. The home offers a great opportunity to personalize and make it your own over time while enjoying its existing features. Situated on a lot with a partially fenced yard, this property provides space, character, and everyday functionality.

  2. 2026-05-03
    status Pending 752-char remark
    Show marketing remark (752 chars)

    Discover a distinctive home where contemporary design meets rustic character, offering a great opportunity to add your own personal touch. This home features soaring vaulted kitchen ceilings and skylights that fill the space with natural light. The floor plan includes a private upper-level primary loft with a full ensuite bath overlooking the main living area. With solid features like an attached two-car garage and an adjacent barn for storage or workshop space, the home provides both function and flexibility. The home offers a great opportunity to personalize and make it your own over time while enjoying its existing features. Situated on a lot with a partially fenced yard, this property provides space, character, and everyday functionality.

  3. 2026-04-25
    listed $250,000 Active 752-char remark
    Show marketing remark (752 chars)

    Discover a distinctive home where contemporary design meets rustic character, offering a great opportunity to add your own personal touch. This home features soaring vaulted kitchen ceilings and skylights that fill the space with natural light. The floor plan includes a private upper-level primary loft with a full ensuite bath overlooking the main living area. With solid features like an attached two-car garage and an adjacent barn for storage or workshop space, the home provides both function and flexibility. The home offers a great opportunity to personalize and make it your own over time while enjoying its existing features. Situated on a lot with a partially fenced yard, this property provides space, character, and everyday functionality.

  4. 2026-04-25
    listed $250,000 Active 752-char remark
    Show marketing remark (752 chars)

    Discover a distinctive home where contemporary design meets rustic character, offering a great opportunity to add your own personal touch. This home features soaring vaulted kitchen ceilings and skylights that fill the space with natural light. The floor plan includes a private upper-level primary loft with a full ensuite bath overlooking the main living area. With solid features like an attached two-car garage and an adjacent barn for storage or workshop space, the home provides both function and flexibility. The home offers a great opportunity to personalize and make it your own over time while enjoying its existing features. Situated on a lot with a partially fenced yard, this property provides space, character, and everyday functionality.

  5. 2010-11-09
    soldstatus $88,000
  6. 2010-10-26
    soldstatus $88,000
    Show marketing remark (266 chars)

    Auburn Hills gem. Totally rebuilt home in '98. 10' ceilings, skylights and tons of space throughout. Private upstairs Master w/ jetted tub. 2 car garage access in back of home along with an additional shed. This is NOT a short sale. Call L/A for additional details.

  7. 2010-05-25
    listed $89,900
    Show marketing remark (266 chars)

    Auburn Hills gem. Totally rebuilt home in '98. 10' ceilings, skylights and tons of space throughout. Private upstairs Master w/ jetted tub. 2 car garage access in back of home along with an additional shed. This is NOT a short sale. Call L/A for additional details.

  8. 1999-09-20
    soldstatus $65,500
  9. 1977-03-01
    soldstatus $20,900
  10. 1976-03-01
    soldstatus $15,300
  11. 1976-02-01
    soldstatus $20,900

ⓘ 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
$3,299 · $275/mo
Projected year-2 tax
$3,575 · $298/mo
Expected delta
+$275/yr (+$23/mo · 8.3%)

ⓘ 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 · 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
$28,945
− Mortgage interest
−$14,004
− Property taxes
−$3,299
− Insurance
−$1,250
− Repairs & maintenance
−$2,316
− Management
−$2,316
− Depreciation
−$7,273
Taxable loss
−$1,512
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$363
After-tax cash flow
$2,948/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 — 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

+1048.3% since first listed
13 events — show timeline
  • 2026-06-05 Sold (MLS) $240,000 REALCOMP
  • 2026-06-05 Sold (MLS) $240,000 MiRealSource-MiMLS
  • 2026-05-03 Pending MiRealSource-MiMLS
  • 2026-05-03 Pending REALCOMP
  • 2026-04-25 Listed $250,000 REALCOMP
  • 2026-04-25 Listed $250,000 MiRealSource-MiMLS
  • 2010-11-09 Sold (Public Records) $88,000 Public Records
  • 2010-10-26 Sold (MLS) $88,000 REALCOMP
  • 2010-05-25 Listed $89,900 REALCOMP
  • 1999-09-20 Sold (Public Records) $65,500 Public Records
  • 1977-03-01 Sold (Public Records) $20,900 Public Records
  • 1976-03-01 Sold (Public Records) $15,300 Public Records
  • 1976-02-01 Sold (Public Records) $20,900 Public Records

Property tax history

-0.9%/yr

Latest (2025): $3,299 · -70.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…