CashFlowRE
Sign in Sign up
7036 Lindenmere Dr
C- Composite 51.95
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • Schools +6.1/10.0
  • DSCR +4.3/10.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$575,000

7036 Lindenmere Dr · Franklin, MI 48301
5 bd · 3.0 ba · 2,849 sqft · SingleFamily public records · 14 Days on market
Built 1966 0.52 ac lot Est $698k · 18% under $5/mo HOA

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

Listing remarks MLS

Meticulously maintained and lovingly cared for over the years, this classic Colonial in the desirable Meadow Lake Farms subdivision is ready to welcome its next owner. Situated on more than half an acre, this spacious 5-bedroom, 2-full and 2-half bath home offers over 2,800 square feet of comfortable living space. A welcoming front entrance and large foyer with beautiful original slate flooring set the tone for the home's timeless appeal. The sun-filled living room and formal dining room provide exceptional spaces for entertaining and are currently carpeted, with hardwood floors believed to be beneath the existing flooring. The spacious kitchen offers solid wood cabinetry, abundant counter space, newer appliances, and opens to a breakfast area overlooking the picturesque backyard. The generously sized family room is highlighted by pegged oak hardwood flooring, built-in bookcases, and a natural fireplace with an impressive hearth, creating a warm and inviting gathering space. A convenient door wall provides access to the composite deck and expansive backyard beyond. A first-floor laundry room and half bath complete the main level. Upstairs, you'll find five nicely sized bedrooms, including a large primary suite with a private full bath and walk-in closet. Two of the bedrooms share a Jack-and-Jill half bath, while a second full bath serves the remaining bedrooms. Hardwood flooring lies beneath the carpet throughout the upper level. The unfinished basement offers excellent potential for additional living space, a recreation room, home office, or other flexible uses. Outside, the beautifully maintained yard features a sprinkler system, gas grill hookup, and spacious deck, providing plenty of room to relax, entertain, and enjoy the outdoors. Experience the peaceful setting, spacious lots, and wonderful sense of community that make Meadow Lake Farms such a special place to call home. Please note: HOA is voluntary.

Key facts

  • 0.52 acre lot
  • 2 garage spots
  • Built 1966

Property features AI

Finance

  • Other: Lot frontage approximately 150 feet; Approximately 0.52 acre lot
  • HOA & community: Association fee of $60 per year

Exterior

  • Parking: Attached garage with electric in garage and side loading; Approximately 2.5 garage parking spaces
  • Utilities: Public water; Septic sewer; Natural gas heat and gas water heater; Central A/C and ceiling fans
  • Home design: Residential 2-story home; Built in 1966; Entry-level kitchen, dining, breakfast nook, family room and living room; Basement present
  • Construction: Brick construction; Basement foundation
  • Exterior features: Brick exterior; Deck; Lawn sprinkler; Paved street

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range/Oven; Refrigerator
  • Bedrooms: Five bedrooms located on the second level
  • Bathrooms: Two full bathrooms; Two additional lavatories (total of four baths/lavatories)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans
  • Interior features: Fireplace in family room (natural fireplace); Unfinished basement
  • Laundry & utility: Washer and dryer; Laundry room on entry level (approx. 11 x 8); Gas water heater

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/3.0-bath single-family listed at $575k.

Deal economics

  • At list price, monthly cash flow is $98 ($1k/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 $500k (13.0% below list).
  • Recommended offer: $500k (13.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 1.8% in Franklin — 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 73/100 on livability (#212 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: health & safety D, amenities F, cost of living F.
  • Birmingham Public Schools (suburban): math 58% / reading 71% proficiency, ranked #18 of 540 in MI (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 6% free/reduced lunch — higher-income household profile.
  • Market conditions: 89 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $17k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
Recommended offer $500,000 (13.0% below list)

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  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
0.87%
Cap rate
6.50%
Cash-on-cash
0.73%
DSCR
1.03
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$698,005
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4887 WYE OAK Rd 0.15mi 4/3.5 (-1) 2,500 (-12%) 14mo $1,625,000 $650 54
6730 Halyard Rd 0.33mi 4/2.5 (-1) 3,214 (+13%) 3mo $490,000 $152 54
6895 Halyard Rd 0.13mi 5/3.5 3,244 (+14%) 23mo $750,000 $231 50
7412 Lindenmere Dr 0.47mi 4/3.0 (-1) 2,605 (-9%) 11mo $650,000 $250 50
6760 Orinoco Cir 0.66mi 4/3.0 (-1) 2,721 (-4%) 13mo $667,550 $245 46

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
-15.1%
Equity multiple
0.46×
Total profit
$-86,938
Equity at exit
$85,734
10-year hold
IRR
-6.6%
Equity multiple
0.58×
Total profit
$-67,671
Equity at exit
$49,715

Cash invested: $161,000 (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 48301

Active inventory
89
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$5,000 medium interval (Pro) →
Mortgage (P&I)
$3,015
Tax from tax record
$592 /mo · $7,106/yr
Insurance
$240
HOA
$5
Vacancy / Maint / Mgmt
$1,050
Net cashflow
$98

Break-even live

Break-even rent $4,876
Max offer price $575,000
Occupancy floor 93%

Sensitivity live

Price -10% $423 -5% $261 +0% $98 +5% $-65 +10% $-228
Rent -10% $-297 -5% $-100 +0% $98 +5% $295 +10% $493
Rate -1.0pp $387 -0.5pp $244 base $98 +0.5pp $-51 +1.0pp $-203

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
$143,750
Closing costs
$17,250
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
5722 Raven Rd Bloomfield Hills, MI 4.0 4.0 3473 $5,000 $1.44 0d 1 1.29mi

HOA detail

Monthly dues
$5 · $60/yr
Likely covers
gas

Listing history 11 events

  1. 2026-06-19
    status $575,000 Pending 14 DOM
  2. 2026-06-18
    days on market $575,000 Active Under Contract 14 DOM
  3. 2026-06-17
    days on market $575,000 Active Under Contract 13 DOM
  4. 2026-06-16
    days on market $575,000 Active Under Contract 12 DOM
  5. 2026-06-15
    days on market $575,000 Active Under Contract 11 DOM
  6. 2026-06-13
    statusdays on market $575,000 Active Under Contract 9 DOM
  7. 2026-06-09
    days on market $575,000 Active 5 DOM
  8. 2026-06-08
    days on market $575,000 Active 4 DOM
  9. 2026-06-07
    statusdays on marketlisting id $575,000 Active 3 DOM
  10. 2026-06-04
    remarks 699-char remark
  11. 2026-06-04
    listed $575,000 Coming Soon 1 DOM

ⓘ 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
$7,106 · $592/mo
Projected year-2 tax
$7,980 · $665/mo
Expected delta
+$875/yr (+$73/mo · 12.3%)

ⓘ 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 ≥96°F today · 14 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
$60,000
− Mortgage interest
−$32,209
− Property taxes
−$7,106
− Insurance
−$2,875
− Repairs & maintenance
−$4,800
− Management
−$4,800
− HOA
−$60
− Depreciation
−$16,727
Taxable loss
−$8,577
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,058
After-tax cash flow
$3,233/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
Birmingham Public Schools
NCES district ID
2605850
Math proficiency
58% ▼ -8.00%
Reading proficiency
71% ▼ -3.00%
Median HH income
$110,445
Composite
60.54/100
National rank
#839
State rank
#18 of 540 in MI

Livability — Franklin

Score
73/100
State rank
#212
US rank
#5253

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
14,749

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 (80%)
Race & ethnicity
White 80% Two or more races 10% Asian 5% Hispanic / Latino 4% Black 3%
Common ancestry
Romanian 9% Lithuanian 4% Scotch-Irish 3%
Foreign-born
10% · Canada, China, South Korea
Languages at home
87% English-only · Arabic 3% French/Haitian/Cajun 2% Spanish 2%

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
▼ -261.90%
Current HPI
184.3337
Rent YoY
Metro
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
3 events — show timeline
  • 2026-06-05 Listed $575,000 MiRealSource-MiMLS
  • 2026-06-05 Listed $575,000 REALCOMP
  • 2026-06-03 Coming Soon $575,000 MiRealSource-MiMLS

Property tax history

+1.0%/yr

Latest (2025): $7,106 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…