CashFlowRE
Sign in Sign up
6605 Firestone Ct
F Composite 28.87
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).

  • ARV discount +7.5/15.0
  • Cash flow +4.8/30.0
  • Schools +4.5/10.0
  • Livability +4.0/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$249,900

6605 Firestone Ct · Farmington Hills, MI 48322
2 bd · 2.0 ba · 1,450 sqft · Condo public records · 13 Days on market
Built 1984 $489/mo HOA · 24% of rent

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

Listing remarks MLS

Perfectly situated in the heart of West Bloomfield, this beautiful condo is walking distance to premier shopping, dining, and entertainment. Residents enjoy exceptional community amenities including a clubhouse, pool, and tennis courts, creating a resort-style experience right at home. Step inside to an inviting open floor plan filled with an abundance of natural light. The updated kitchen features shaker-style full overlay cabinetry, stainless steel appliances, and a custom spalted wood countertop with overhang seating, perfect for casual dining. A cozy breakfast nook adds charm and functionality to the space. The spacious family room showcases soaring vaulted ceilings, a stunning fireplace with stone surround and hearth, and a large door wall leading to a private balcony - the perfect place to unwind or enjoy morning coffee. The generous primary suite features a walk-in closet and a private bath complete with a relaxing jetted tub. An additional spacious second bedroom provides flexibility for guests, family, or a home office. The finished lower level offers exceptional additional living and entertaining space along with abundant storage options. Completing the home is a convenient 1-car attached garage. Offering an unbeatable location, outstanding amenities, and stylish updates throughout, this move-in ready condo is the perfect place to call home.

Key facts

  • Open floor plan
  • Clubhouse
  • Community amenities

Tags

WALKING DISTANCE TO SHOPPINGCOMMUNITY AMENITIESCLUBHOUSEPOOLTENNIS COURTSOPEN FLOOR PLAN

Property features AI

Finance

  • Other: Pets allowed
  • HOA & community: Homeowners association with monthly fee of $489; Community clubhouse; Tennis courts; Community pool

Exterior

  • Parking: Attached garage with direct access (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Residential condominium; One level; Ground-level entry; Brick and vinyl siding
  • Construction: Brick and vinyl siding construction
  • Exterior features: Balcony; Porch; Terrace; Community in-ground outdoor pool

Interior

  • Kitchen: Dishwasher; Free-standing electric range; Microwave; Free-standing refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heat
  • Interior features: Gas water heater; Fireplace in family room; Partially finished basement; 7 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/2.0-bath condo listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-610 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $142k (43.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (19.1% below list).
  • Recommended offer: $142k (43.1% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 81/100 on livability (#64 in MI, #1,364 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, crime A; Watch: amenities D, health & safety F.
  • West Bloomfield School District (suburban): math 42% / reading 55% proficiency, ranked #83 of 540 in MI (top 15%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Doherty Elementary School (479 students, 36% FRL); West Bloomfield Middle School (math 46% / reading 55%, grade C, #110 of 493 statewide, top 23%, 941 students, 42% FRL); West Bloomfield High School (math 40% / reading 61%, grade D+, #146 of 713 statewide, top 21%, 1,652 students, 34% FRL).
  • Market conditions: Rents soft (-0.4%/yr); 185 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 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 $2k of loan paydown is wiped out by about $7k 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 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 10y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; list at $250k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 24% of rent.
Recommended offer $142,224 (43.1% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.81%
Cap rate
3.37%
Cash-on-cash
-10.45%
DSCR
0.53
GRM
10.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-39.7%
Equity multiple
-0.21×
Total profit
$-84,912
Equity at exit
$37,261
10-year hold
IRR
-94.5%
Equity multiple
-1.08×
Total profit
$-145,494
Equity at exit
$21,607

Cash invested: $69,972 (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 48322

Rents YoY
-0.4%
Active inventory
185
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,021 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$302 /mo · $3,626/yr
Insurance
$104
HOA
$489
Vacancy / Maint / Mgmt
$424
Net cashflow
$-610

Break-even live

Break-even rent $2,792
Max offer price $142,224
Occupancy floor

Sensitivity live

Price -10% $-468 -5% $-539 +0% $-610 +5% $-680 +10% $-751
Rent -10% $-769 -5% $-689 +0% $-610 +5% $-530 +10% $-450
Rate -1.0pp $-484 -0.5pp $-546 base $-610 +0.5pp $-674 +1.0pp $-740

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
$62,475
Closing costs
$7,497
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6834 Chimney Hill Dr West Bloomfield, MI 2.0 1.5–2.0 1085 $1,888 $1.74 0d 19 0.07mi
6616 Embers Ct West Bloomfield, MI 2.0 2.0 1059 $1,800 $1.70 45d 1 0.11mi
6600 Bellows Ct West Bloomfield, MI 2.0 2.0 1059 $2,100 $1.98 14d 1 0.12mi
6625 Fireside Ct West Bloomfield Township, MI 2.0 2.0 1450 $2,000 $1.38 26d 1 0.14mi
7020 Orchard Lake Rd West Bloomfield, MI 1.0–2.0 1.0–2.0 1103 $4,470 $4.05 0d 28 0.38mi
7110 Orchard Lake Rd West Bloomfield Township, MI 1.0–2.0 1.0–2.0 1020 $2,619 $2.57 0d 14 0.43mi
31200 Hunters Dr Farmington Hills, MI 1.0–3.0 1.0–2.5 1520 $1,834 $1.21 0d 15 0.87mi
5202 Richard Run West Bloomfield, MI 3.0 2.5 1650 $2,500 $1.52 18d 1 1.00mi
5460 Bentley Rd West Bloomfield, MI 2.0 1.0–2.0 1102 $1,875 $1.70 0d 10 1.06mi

HOA detail condo

Monthly dues
$489 · $5,868/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 13 events

  1. 2026-06-21
    days on market $249,900 Active 13 DOM
  2. 2026-06-18
    days on market $249,900 Active 10 DOM
  3. 2026-06-17
    days on market $249,900 Active 9 DOM
  4. 2026-06-16
    days on market $249,900 Active 8 DOM
  5. 2026-06-15
    days on market $249,900 Active 7 DOM
  6. 2026-06-13
    days on market $249,900 Active 5 DOM
  7. 2026-06-08
    pricedays on marketlisting id $249,900 Active 1 DOM
  8. 2026-06-07
    days on market $265,000 Active 9 DOM
  9. 2026-06-04
    days on market $265,000 Active 6 DOM
  10. 2026-06-03
    days on market $265,000 Active 5 DOM
  11. 2026-06-02
    days on market $265,000 Active 4 DOM
  12. 2026-06-01
    days on market $265,000 Active 3 DOM
  13. 2026-05-31
    days on market $265,000 Active 2 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
$3,626 · $302/mo
Projected year-2 tax
$3,737 · $311/mo
Expected delta
+$111/yr (+$9/mo · 3.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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
$24,247
− Mortgage interest
−$13,998
− Property taxes
−$3,626
− Insurance
−$1,250
− Repairs & maintenance
−$1,940
− Management
−$1,940
− HOA
−$5,868
− Depreciation
−$7,270
Taxable loss
−$11,644
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,795
After-tax cash flow
$-4,520/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
West Bloomfield School District
NCES district ID
2635820
Math proficiency
42% ▼ -6.00%
Reading proficiency
55% ▼ -2.00%
Median HH income
$89,668
Composite
45.28/100
National rank
#2653
State rank
#83 of 540 in MI

Livability — Farmington Hills

Score
81/100
State rank
#64
US rank
#1364

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Oakland County · 1,009,092 people
City population
67,612
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
32,885
Household income
$113,865
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
911.0

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
Majority White (64%)
Race & ethnicity
White 64% Black 20% Asian 10% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Arab 9% Romanian 5% Scotch-Irish 4%
Foreign-born
25% · Canada, China
Languages at home
71% English-only · Arabic 8% Other Indo-European 5% Other Asian/Pacific 3%

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
▼ -220.52%
Current HPI
149.0523
Rent YoY
▼ -0.43%
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

+89.4% since first listed
13 events — show timeline
  • 2026-05-29 Listed $265,000 MiRealSource-MiMLS
  • 2026-05-29 Listed $265,000 REALCOMP
  • 2016-05-17 Sold (Public Records) $130,000 Public Records
  • 2016-05-05 Sold (MLS) $130,000 MiRealSource-MiMLS
  • 2016-05-05 Sold (MLS) $130,000 REALCOMP
  • 2016-04-07 Pending MiRealSource-MiMLS
  • 2016-04-01 Pending REALCOMP
  • 2016-03-22 Relisted REALCOMP
  • 2016-03-07 Pending REALCOMP
  • 2016-03-02 Listing Removed MiRealSource-MiMLS
  • 2016-03-01 Listed $133,900 MiRealSource-MiMLS
  • 2016-02-04 Price Changed $133,900 REALCOMP
  • 2016-02-04 Listed $139,900 REALCOMP

Property tax history

+2.7%/yr

Latest (2025): $3,626 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…