CashFlowRE
Sign in Sign up
91 Martin Luther King Jr Blvd N
F Composite 32.08
Why this score? — see what drove the F 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 +15.1/30.0
  • DSCR +4.6/10.0
  • 1% rule +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$169,900

91 Martin Luther King Jr Blvd N · Pontiac, MI 48342
2 bd · 1.0 ba · 1,649 sqft · SingleFamily public records · 19 Days on market
Built 1951 4,792 sqft lot $103/sqft · 22% above area Est $141k · 21% over

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

Listing remarks MLS

LAND CONTRACT AVAILABLE. Beautifully renovated home in Pontiac featuring 2 bedrooms and 1 full bath on the main level, plus an additional 2 bedrooms and 1 full bath in the finished basement. This home has been completely updated with new flooring, recessed lighting throughout, and a stunning electric fireplace with floor-to-ceiling tile feature wall. The brand new kitchen offers modern cabinetry, quartz countertops, and new appliances. Bathrooms are updated with ceramic tile and stylish stand-up showers. The finished basement features epoxy flooring and a painted ceiling, adding extra living space and flexibility. Enjoy the large backyard, perfect for outdoor activities. Conveniently located near I-75 and M-59 for easy commuting.

Key facts

  • Quartz countertops
  • Renovated home
  • Modern cabinetry

Tags

RENOVATED HOMEELECTRIC FIREPLACEFLOOR TO CEILING TILEMODERN CABINETRYQUARTZ COUNTERTOPSEPOXY FLOORING

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public sewer; Other water source
  • Home design: Single-family residence; One level; Ground-level entry; Aluminum siding
  • Construction: Built with aluminum siding; Brick/mortar foundation
  • Exterior features: Paved road access; Lot approximately 0.11 acres (44 x 109.47)

Interior

  • Kitchen: Gas cooktop; Disposal; Free-standing refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Finished basement; Fireplace in the living room; 6 total rooms
  • Laundry & utility: Washer; Dryer

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 2-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $56 ($666/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 $139k (18.4% below list).
  • Recommended offer: $139k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.4% in Pontiac — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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, crime F, 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.
  • Zoned schools: Whitman Elementary School (math 8% / reading 8%, grade F, #1,300 of 1,397 statewide, top 94%, 601 students, 81% FRL); Pontiac Middle School (math 8% / reading 23%, grade F, #450 of 493 statewide, top 91%, 729 students, 81% FRL); Pontiac High School (math 12% / reading 27%, grade F, #622 of 713 statewide, top 88%, 935 students, 75% FRL) — zoned schools at 79% FRL track the district average.
  • Market conditions: 90 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $5k 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 ($167k) 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.
  • Current owner paid $45k; list at $170k implies a 278% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $138,712 (18.4% below list)

Questions for the listing agent

  1. Built in 1951 — 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. 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
0.82%
Cap rate
6.68%
Cash-on-cash
1.40%
DSCR
1.06
GRM
10.2

CMA / ARV

ARV (median comp)
$140,646
List price
$169,900
Delta
33.60%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 Raymond St 0.26mi 3/1.5 (+1) 1,511 (-8%) 9mo $225,000 $149 59
32 S Marshall St 0.25mi 3/1.0 (+1) 1,491 (-10%) 11mo $81,000 $54 58
61 N Tasmania St 0.38mi 3/1.5 (+1) 1,800 (+9%) 7mo $122,000 $68 54
15 N Edith St NE 0.21mi 2/2.5 1,755 (+6%) 24mo $165,000 $94 54
23 Martin Luther King JR Blvd N 0.13mi 3/1.5 (+1) 1,412 (-14%) 13mo $205,000 $145 52
451 Martin Luther King Jr Blvd N 0.67mi 3/1.5 (+1) 1,677 (+2%) 10mo $170,000 $101 50
228 S Marshall St 0.62mi 3/1.0 (+1) 1,606 (-3%) 16mo $135,500 $84 48
103 N Roselawn St 0.48mi 3/2.0 (+1) 1,487 (-10%) 10mo $105,000 $71 44
127 Victory Dr 0.72mi 3/2.0 (+1) 1,610 (-2%) 13mo $153,000 $95 43
434 Maxwell Rd 0.68mi 3/1.0 (+1) 1,500 (-9%) 21mo $150,000 $100 31
427 Valencia Dr 0.66mi 3/1.5 (+1) 1,449 (-12%) 16mo $185,000 $128 29

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
-14.1%
Equity multiple
0.49×
Total profit
$-24,057
Equity at exit
$25,333
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-16,645
Equity at exit
$14,690

Cash invested: $47,572 (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 48342

Home prices YoY
-33.8%
Active inventory
90
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,387 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$79 /mo · $943/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$56

Break-even live

Break-even rent $1,317
Max offer price $169,900
Occupancy floor 91%

Sensitivity live

Price -10% $152 -5% $104 +0% $56 +5% $7 +10% $-41
Rent -10% $-54 -5% $1 +0% $56 +5% $110 +10% $165
Rate -1.0pp $141 -0.5pp $99 base $56 +0.5pp $11 +1.0pp $-33

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
$42,475
Closing costs
$5,097
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
38 N Shirley St Pontiac, MI 3.0 1.0 1174 $1,425 $1.21 45d 1 0.44mi
128 S Edith St Pontiac, MI 2.0–3.0 2.0 1155 $1,384 $1.20 19d 1 0.50mi
16 Victory Dr Unit 18 Pontiac, MI 2.0 1.0 1114 $1,150 $1.03 26d 1 0.52mi
16 Victory Dr Unit 18 Pontiac, MI 2.0 1.0 1118 $1,150 $1.03 45d 1 0.52mi
188 Vernon Dr Pontiac, MI 3.0 1.0 1100 $1,500 $1.36 26d 1 0.83mi
49 Oakhill St Pontiac, MI 3.0 1.0 1200 $1,575 $1.31 26d 1 0.99mi
264 Nelson St Pontiac, MI 3.0 1.0 1478 $1,590 $1.08 45d 1 1.14mi
90 Marquette St Pontiac, MI 3.0 1.0 1886 $1,800 $0.95 45d 1 1.26mi
489 Central Ave Pontiac, MI 2.0 1.0 1140 $1,195 $1.05 7d 1 1.32mi
442 Central Ave Unit 1 Pontiac, MI 2.0 1.0 1500 $1,500 $1.00 7d 1 1.35mi
442 Central Ave Pontiac, MI 2.0 1.0 1500 $1,250 $0.83 18d 1 1.35mi

Listing history 31 events

  1. 2026-06-21
    days on market $169,900 Active 19 DOM
  2. 2026-06-18
    days on market $169,900 Active 16 DOM
  3. 2026-06-17
    days on market $169,900 Active 15 DOM
  4. 2026-06-16
    days on market $169,900 Active 14 DOM
  5. 2026-06-15
    days on market $169,900 Active 13 DOM
  6. 2026-06-13
    days on market $169,900 Active 11 DOM
  7. 2026-06-13
    days on market $169,900 Active 10 DOM
  8. 2026-06-09
    days on market $169,900 Active 7 DOM
  9. 2026-06-08
    days on market $169,900 Active 6 DOM
  10. 2026-06-07
    days on market $169,900 Active 5 DOM
  11. 2026-06-04
    days on market $169,900 Active 2 DOM
  12. 2026-06-02
    pricedays on marketlisting id $169,900 Active 1 DOM
    Show marketing remark (739 chars)

    LAND CONTRACT AVAILABLE. Beautifully renovated home in Pontiac featuring 2 bedrooms and 1 full bath on the main level, plus an additional 2 bedrooms and 1 full bath in the finished basement. This home has been completely updated with new flooring, recessed lighting throughout, and a stunning electric fireplace with floor-to-ceiling tile feature wall. The brand new kitchen offers modern cabinetry, quartz countertops, and new appliances. Bathrooms are updated with ceramic tile and stylish stand-up showers. The finished basement features epoxy flooring and a painted ceiling, adding extra living space and flexibility. Enjoy the large backyard, perfect for outdoor activities. Conveniently located near I-75 and M-59 for easy commuting.

  13. 2026-06-01
    days on market $187,900 Active 61 DOM
  14. 2026-05-31
    days on market $187,900 Active 60 DOM
  15. 2026-05-16
    price $187,900 714-char remark
  16. 2026-05-16
    price $187,900 714-char remark
  17. 2026-05-02
    price $188,900 714-char remark
  18. 2026-05-01
    price $188,900 714-char remark
  19. 2026-04-20
    price $189,900 714-char remark
  20. 2026-04-20
    price $189,900 714-char remark
  21. 2026-04-16
    price $197,900 714-char remark
  22. 2026-04-15
    price $197,900 714-char remark
  23. 2026-04-01
    historical
  24. 2026-04-01
    historical
  25. 2026-03-26
    listed $199,900 Active
  26. 2026-03-26
    listed $199,900 Active
  27. 2026-03-24
    historical
  28. 2026-03-24
    listed $199,900 Active 714-char remark
  29. 2026-03-24
    listed $199,900 Active 714-char remark
  30. 2025-12-08
    soldstatus $45,000
  31. 2005-01-13
    soldstatus $67,000

ⓘ 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
$943 · $79/mo
Projected year-2 tax
$1,780 · $148/mo
Expected delta
+$837/yr (+$70/mo · 88.8%)

ⓘ 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 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
$16,645
− Mortgage interest
−$9,517
− Property taxes
−$943
− Insurance
−$850
− Repairs & maintenance
−$1,332
− Management
−$1,332
− Depreciation
−$4,943
Taxable loss
−$2,270
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$545
After-tax cash flow
$1,211/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
City population
44,593
Population (ZIP)
17,227

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 0.62)
Race & ethnicity
Black 57% Hispanic / Latino 19% White 13% Two or more races 13% Asian 4%
Hispanic origin (detail)
Mexican 11% Puerto Rican 2%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
10% · Canada, Vietnam
Languages at home
79% English-only · Spanish 15% Other Asian/Pacific 4% Other Indo-European 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
▼ -109.18%
Current HPI
214.3258
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

+153.6% since first listed
21 events — show timeline
  • 2026-06-02 Listed $169,900 REALCOMP
  • 2026-06-02 Listed $169,900 MiRealSource-MiMLS
  • 2026-06-01 Listing Removed MiRealSource-MiMLS
  • 2026-06-01 Listing Removed REALCOMP
  • 2026-05-16 Price Changed $187,900 MiRealSource-MiMLS
  • 2026-05-16 Price Changed $187,900 REALCOMP
  • 2026-05-02 Price Changed $188,900 MiRealSource-MiMLS
  • 2026-05-01 Price Changed $188,900 REALCOMP
  • 2026-04-20 Price Changed $189,900 MiRealSource-MiMLS
  • 2026-04-20 Price Changed $189,900 REALCOMP
  • 2026-04-16 Price Changed $197,900 MiRealSource-MiMLS
  • 2026-04-15 Price Changed $197,900 REALCOMP
  • 2026-04-01 Listing Removed MiRealSource-MiMLS
  • 2026-04-01 Listing Removed REALCOMP
  • 2026-03-26 Listed $199,900 MiRealSource-MiMLS
  • 2026-03-26 Listed $199,900 REALCOMP
  • 2026-03-24 Coming Soon MiRealSource-MiMLS
  • 2026-03-24 Listed $199,900 MiRealSource-MiMLS
  • 2026-03-24 Listed $199,900 REALCOMP
  • 2025-12-08 Sold (Public Records) $45,000 Public Records
  • 2005-01-13 Sold (Public Records) $67,000 Public Records

Property tax history

+1.9%/yr

Latest (2025): $943 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…