CashFlowRE
Sign in Sign up
569 Hendrickson Blvd
D- Composite 39.91
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).

  • ARV discount +14.1/15.0
  • Cash flow +8.0/30.0
  • Livability +4.6/5.0
  • Schools +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +2.1/10.0
  • Appreciation +0.0/10.0

$315,000

569 Hendrickson Blvd · Clawson, MI 48017
3 bd · 2.0 ba · 1,535 sqft · SingleFamily public records · 19 Days on market
Built 1976 0.27 ac lot $205/sqft · 10% above area Est $369k · 15% under

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

Listing remarks MLS

Welcome to this well-maintained home featuring numerous recent updates and plenty of space for comfortable living. The freshly painted living room and kitchen create a bright and inviting atmosphere, while the large family room offers the perfect space for relaxing or entertaining guests. Recent improvements include new vinyl flooring in the basement, a new garage door, and a new roof installed in 2024, providing added value and peace of mind for the next homeowner. The home also features a newer furnace and A/C unit installed in 2020 for year-round comfort and efficiency. With its thoughtful updates, spacious layout, and well-cared-for condition, this home is a wonderful opportunity for buyers looking for both comfort and convenience

Key facts

  • 0.27 acre lot
  • 2 garage spots
  • Built 1976

Property features AI

Finance

  • Other: Listing broker: EXP Realty Plymouth

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Mid-level entry with steps
  • Construction: Brick and vinyl siding exterior
  • Exterior features: Paved road access; Lot approximately 0.27 acres (55 x 207); Subdivision: SAMUEL GROVES

Interior

  • Bedrooms: Total of 5 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Finished daylight walk-out basement with walk-out access

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/2.0-bath single-family listed at $315k.

Deal economics

  • At list price, monthly cash flow is $-316 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $259k (17.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $229k (27.2% below list).
  • Recommended offer: $229k (27.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 4.1% in Clawson — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 92/100 on livability (#2 in MI, #34 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+.
  • Clawson Public Schools (suburban): math 33% / reading 55% proficiency, ranked #148 of 540 in MI (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 56 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($89k/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

  • It's been on market 19 days — a 2% lower offer ($310k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 27y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $144k; list at $315k implies a 120% gain — meaningful room to come down on a strong offer.
Recommended offer $229,229 (27.2% 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 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.73%
Cap rate
5.09%
Cash-on-cash
-4.30%
DSCR
0.81
GRM
11.5

CMA / ARV

ARV (median comp)
$368,907
List price
$315,000
Delta
-14.61%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
518 Roth Blvd 0.17mi 3/1.5 1,585 (+3%) 10mo $317,500 $200 76
927 Goodale Ave 0.34mi 3/2.0 1,615 (+5%) 7mo $307,000 $190 70
151 Highland Ave 0.57mi 3/2.0 1,635 (+6%) 1mo $355,000 $217 62
108 High St 0.39mi 2/2.0 (-1) 1,600 (+4%) 10mo $285,000 $178 61
70 Knollwood Blvd 0.54mi 3/1.5 1,475 (-4%) 8mo $315,000 $214 60
151 Fisher Ct 0.38mi 3/2.0 1,381 (-10%) 8mo $320,000 $232 59
1652 Van Courtland Dr 0.69mi 3/2.0 1,601 (+4%) 4mo $285,000 $178 57
325 Lyons Dr 0.72mi 3/1.0 1,501 (-2%) 4mo $260,000 $173 56
1683 Kirkton Dr 0.69mi 3/2.0 1,462 (-5%) 9mo $231,000 $158 53
304 Huntley Ave 0.59mi 4/2.0 (+1) 1,383 (-10%) 10mo $317,000 $229 43
1393 Key West Dr 0.73mi 3/1.5 1,370 (-11%) 6mo $315,000 $230 41
260 Kenyon Dr 0.71mi 3/1.5 1,762 (+15%) 2mo $299,000 $170 39

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
-23.6%
Equity multiple
0.19×
Total profit
$-71,170
Equity at exit
$46,968
10-year hold
IRR
-18.4%
Equity multiple
0.00×
Total profit
$-87,879
Equity at exit
$27,235

Cash invested: $88,200 (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 48017

Active inventory
56
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$2,292 high interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$344 /mo · $4,126/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$-316

Break-even live

Break-even rent $2,692
Max offer price $259,165
Occupancy floor

Sensitivity live

Price -10% $-138 -5% $-227 +0% $-316 +5% $-405 +10% $-494
Rent -10% $-497 -5% $-407 +0% $-316 +5% $-226 +10% $-135
Rate -1.0pp $-157 -0.5pp $-236 base $-316 +0.5pp $-398 +1.0pp $-481

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
$78,750
Closing costs
$9,450
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
460 Lincoln Ave Clawson, MI 2.0 1.0 1100 $1,600 $1.45 25d 1 0.36mi
516 N Main St Clawson, MI 2.0 2.0 1515 $2,986 $1.97 0d 1 0.44mi
3810 S Rochester Rd Royal Oak, MI 2.0 1.5 1208 $1,800 $1.49 25d 1 0.83mi
1115 Birchwood Ave Troy, MI 3.0 2.5 1590 $2,500 $1.57 0d 1 0.85mi
1712 Midtown Cir Royal Oak, MI 2.0–3.0 2.0–2.5 1550 $2,765 $1.78 0d 11 0.90mi
1608 Bauman Ave Royal Oak, MI 3.0 1.5 1233 $2,300 $1.87 0d 1 0.98mi
155 Amelia St Royal Oak, MI 1.0–4.0 1.0–2.5 971 $1,770 $1.82 4d 7 1.02mi
173 Algansee Dr Troy, MI 3.0 2.0 1290 $2,200 $1.71 19d 1 1.04mi
500 Coachman Dr Troy, MI 1.0–2.0 1.0 950 $1,440 $1.52 3d 16 1.27mi
561 Kirts Blvd Troy, MI 1.0–2.0 1.0–1.5 975 $1,899 $1.95 4d 18 1.42mi
614 E 13 Mile Rd Royal Oak, MI 2.0 1.0 1434 $2,995 $2.09 0d 1 1.45mi
2860 Charter Dr Troy, MI 1.0–3.0 1.0–2.0 925 $2,090 $2.26 0d 23 1.46mi

Listing history 31 events

  1. 2026-06-21
    days on market $315,000 Active 19 DOM
  2. 2026-06-18
    status $315,000 Active 16 DOM
  3. 2026-05-31
    status $315,000 Pending 16 DOM
    Show marketing remark (744 chars)

    Welcome to this well-maintained home featuring numerous recent updates and plenty of space for comfortable living. The freshly painted living room and kitchen create a bright and inviting atmosphere, while the large family room offers the perfect space for relaxing or entertaining guests. Recent improvements include new vinyl flooring in the basement, a new garage door, and a new roof installed in 2024, providing added value and peace of mind for the next homeowner. The home also features a newer furnace and A/C unit installed in 2020 for year-round comfort and efficiency. With its thoughtful updates, spacious layout, and well-cared-for condition, this home is a wonderful opportunity for buyers looking for both comfort and convenience

  4. 2026-05-31
    days on market $315,000 Active 16 DOM
    Show marketing remark (744 chars)

    Welcome to this well-maintained home featuring numerous recent updates and plenty of space for comfortable living. The freshly painted living room and kitchen create a bright and inviting atmosphere, while the large family room offers the perfect space for relaxing or entertaining guests. Recent improvements include new vinyl flooring in the basement, a new garage door, and a new roof installed in 2024, providing added value and peace of mind for the next homeowner. The home also features a newer furnace and A/C unit installed in 2020 for year-round comfort and efficiency. With its thoughtful updates, spacious layout, and well-cared-for condition, this home is a wonderful opportunity for buyers looking for both comfort and convenience

  5. 2026-05-15
    listed $340,000 Active 744-char remark
    Show marketing remark (744 chars)

    Welcome to this well-maintained home featuring numerous recent updates and plenty of space for comfortable living. The freshly painted living room and kitchen create a bright and inviting atmosphere, while the large family room offers the perfect space for relaxing or entertaining guests. Recent improvements include new vinyl flooring in the basement, a new garage door, and a new roof installed in 2024, providing added value and peace of mind for the next homeowner. The home also features a newer furnace and A/C unit installed in 2020 for year-round comfort and efficiency. With its thoughtful updates, spacious layout, and well-cared-for condition, this home is a wonderful opportunity for buyers looking for both comfort and convenience

  6. 2026-05-15
    listed $340,000 Active 744-char remark
    Show marketing remark (744 chars)

    Welcome to this well-maintained home featuring numerous recent updates and plenty of space for comfortable living. The freshly painted living room and kitchen create a bright and inviting atmosphere, while the large family room offers the perfect space for relaxing or entertaining guests. Recent improvements include new vinyl flooring in the basement, a new garage door, and a new roof installed in 2024, providing added value and peace of mind for the next homeowner. The home also features a newer furnace and A/C unit installed in 2020 for year-round comfort and efficiency. With its thoughtful updates, spacious layout, and well-cared-for condition, this home is a wonderful opportunity for buyers looking for both comfort and convenience

  7. 2007-05-04
    soldstatus $143,500
    Show marketing remark (378 chars)

    CHARMING BRICK HOME! FEATURES AWESOME CURB APPEAL, HUGE LOT, THREE HUGE BEDROOMS, SPACIOUS INTERIOR, AND SO MUCH MORE! JUST A WONDERFUL HOME, ABSOLUTE MUST SEE! SOLD AS IS. ALL INFO ESTIMATED ONLY. GET OFFER PACKAGE FROM LIST OFFICE. LIST AGENT HAS NO INFO ON CONDITION. BUYER'S AGENT TO PREVIEW. TAKE A LOOK! S. O. COMM. BASED ON NET SALE PRICE. NO COMM. TO BUYER WHO IS AGENT.

  8. 2007-05-04
    soldstatus $143,500
    Show marketing remark (378 chars)

    CHARMING BRICK HOME! FEATURES AWESOME CURB APPEAL, HUGE LOT, THREE HUGE BEDROOMS, SPACIOUS INTERIOR, AND SO MUCH MORE! JUST A WONDERFUL HOME, ABSOLUTE MUST SEE! SOLD AS IS. ALL INFO ESTIMATED ONLY. GET OFFER PACKAGE FROM LIST OFFICE. LIST AGENT HAS NO INFO ON CONDITION. BUYER'S AGENT TO PREVIEW. TAKE A LOOK! S. O. COMM. BASED ON NET SALE PRICE. NO COMM. TO BUYER WHO IS AGENT.

  9. 2007-04-12
    listed $147,900
    Show marketing remark (378 chars)

    CHARMING BRICK HOME! FEATURES AWESOME CURB APPEAL, HUGE LOT, THREE HUGE BEDROOMS, SPACIOUS INTERIOR, AND SO MUCH MORE! JUST A WONDERFUL HOME, ABSOLUTE MUST SEE! SOLD AS IS. ALL INFO ESTIMATED ONLY. GET OFFER PACKAGE FROM LIST OFFICE. LIST AGENT HAS NO INFO ON CONDITION. BUYER'S AGENT TO PREVIEW. TAKE A LOOK! S. O. COMM. BASED ON NET SALE PRICE. NO COMM. TO BUYER WHO IS AGENT.

  10. 2007-04-12
    historical
    Show marketing remark (378 chars)

    CHARMING BRICK HOME! FEATURES AWESOME CURB APPEAL, HUGE LOT, THREE HUGE BEDROOMS, SPACIOUS INTERIOR, AND SO MUCH MORE! JUST A WONDERFUL HOME, ABSOLUTE MUST SEE! SOLD AS IS. ALL INFO ESTIMATED ONLY. GET OFFER PACKAGE FROM LIST OFFICE. LIST AGENT HAS NO INFO ON CONDITION. BUYER'S AGENT TO PREVIEW. TAKE A LOOK! S. O. COMM. BASED ON NET SALE PRICE. NO COMM. TO BUYER WHO IS AGENT.

  11. 2007-03-20
    historical
  12. 2007-03-19
    listed $147,900
  13. 2007-03-13
    historical
  14. 2007-02-21
    listed $147,900
  15. 2007-02-21
    historical
  16. 2007-02-09
    listed $157,000
  17. 2007-02-08
    historical
  18. 2007-01-16
    listed $157,000
  19. 2007-01-16
    historical
  20. 2006-12-15
    listed $184,500
  21. 2006-12-15
    historical
  22. 2006-11-07
    listed $204,900
  23. 2006-11-07
    historical
  24. 2006-10-11
    listed $147,900
  25. 2006-10-11
    listed $216,000
  26. 2000-05-15
    soldstatus $175,000
  27. 2000-03-29
    soldstatus $175,000
  28. 2000-02-26
    historical
  29. 1999-12-20
    listed $178,900
  30. 1989-06-15
    soldstatus $97,000
  31. 1989-06-01
    soldstatus $97,000

ⓘ 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
$4,126 · $344/mo
Projected year-2 tax
$4,488 · $374/mo
Expected delta
+$362/yr (+$30/mo · 8.8%)

ⓘ 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 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$27,507
− Mortgage interest
−$17,645
− Property taxes
−$4,126
− Insurance
−$1,575
− Repairs & maintenance
−$2,201
− Management
−$2,201
− Depreciation
−$9,164
Taxable loss
−$9,403
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,257
After-tax cash flow
$-1,536/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
Clawson Public Schools
NCES district ID
2609930
Math proficiency
33% ▼ -4.00%
Reading proficiency
55% ▲ 3.00%
Median HH income
$56,014
Composite
38.3/100
National rank
#4230
State rank
#148 of 540 in MI

Livability — Clawson

Score
92/100
State rank
#2
US rank
#34

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clawson, MI
County
Oakland County · 1,009,092 people
City population
11,350
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
11,350
Household income
$88,812
Rent vs Own
24.6% rent · 75.4% own
Severe rent burden
148.0

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 (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 4% Black 3% Asian 2%
Common ancestry
Romanian 9% Lithuanian 5% Slovak 5%
Foreign-born
6% · Canada, China
Languages at home
93% English-only · Other Indo-European 3% 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
▼ -392.39%
Current HPI
220.2798
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

+224.7% since first listed
31 events — show timeline
  • 2026-05-31 Pending MiRealSource-MiMLS
  • 2026-05-31 Pending REALCOMP
  • 2026-05-26 Price Changed $315,000 MiRealSource-MiMLS
  • 2026-05-26 Price Changed $315,000 REALCOMP
  • 2026-05-15 Listed $340,000 REALCOMP
  • 2026-05-15 Listed $340,000 MiRealSource-MiMLS
  • 2007-05-04 Sold (MLS) $143,500 MiRealSource-MiMLS
  • 2007-05-04 Sold (MLS) $143,500 REALCOMP
  • 2007-04-12 Listing Removed MiRealSource-MiMLS
  • 2007-04-12 Listed $147,900 REALCOMP
  • 2007-03-20 Listing Removed REALCOMP
  • 2007-03-19 Listed $147,900 REALCOMP
  • 2007-03-13 Listing Removed REALCOMP
  • 2007-02-21 Listing Removed REALCOMP
  • 2007-02-21 Listed $147,900 REALCOMP
  • 2007-02-09 Listed $157,000 REALCOMP
  • 2007-02-08 Listing Removed REALCOMP
  • 2007-01-16 Listing Removed REALCOMP
  • 2007-01-16 Listed $157,000 REALCOMP
  • 2006-12-15 Listing Removed REALCOMP
  • 2006-12-15 Listed $184,500 REALCOMP
  • 2006-11-07 Listing Removed REALCOMP
  • 2006-11-07 Listed $204,900 REALCOMP
  • 2006-10-11 Listed $216,000 REALCOMP
  • 2006-10-11 Listed $147,900 MiRealSource-MiMLS
  • 2000-05-15 Sold (Public Records) $175,000 Public Records
  • 2000-03-29 Sold (MLS) $175,000 MiRealSource-MiMLS
  • 2000-02-26 Listing Removed MiRealSource-MiMLS
  • 1999-12-20 Listed $178,900 MiRealSource-MiMLS
  • 1989-06-15 Sold (Public Records) $97,000 Public Records
  • 1989-06-01 Sold (Public Records) $97,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $4,126 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…