CashFlowRE
Sign in Sign up
3392 Grant Rd
F Composite 34.92
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 +10.0/30.0
  • ARV discount +6.5/15.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • 1% rule +2.9/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,000

3392 Grant Rd · Rochester Hills, MI 48309
3 bd · 1.0 ba · 1,326 sqft · SingleFamily public records · 3 Days on market
Built 1982 0.83 ac lot $225/sqft · at area comps Est $293k · at est.

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

Listing remarks MLS

Showings begin with Open House Thursday 5/14 4pm-7pm. Welcome to Rochester Hills - a rare opportunity to own a beautifully updated home on an incredibly private, nearly acre-sized wooded lot with no neighboring home to one side thanks to adjacent city-owned land. Tucked away, this property offers a true up north feel while still being just minutes to everything Rochester Hills has to offer. This move-in ready home has been thoughtfully updated throughout with an open and inviting layout, recessed lighting, updated flooring, neutral finishes, and a striking fireplace feature wall that anchors the main living space. The kitchen features butcher block countertops, updated cabinetry, open shelving, bar seating, and seamless flow into the dining and living areas. The spacious upstairs offers a peaceful retreat with generous closet space and an attached bonus flex space featuring direct walkout access to a private elevated deck overlooking the backyard. Large windows throughout the home bring in natural light and showcase the surrounding greenery from nearly every room. The outdoor setting is what truly makes this property unforgettable. The fully fenced backyard feels incredibly secluded and is designed for both relaxing and entertaining. Enjoy a massive fire pit area, multiple outdoor gathering spaces, three storage sheds, abundant wildlife, and a large wraparound porch/deck system that creates usable outdoor living space from every angle of the home. The covered lounge area, upper balcony, and expansive yard make this property ideal for hosting guests, enjoying quiet evenings outdoors, or simply escaping the typical subdivision feel. Perennial landscaping beds surround the home with carefully maintained decorative grasses, flowering plants, and mature greenery creating color and texture throughout the seasons. Additional major improvements include a fully waterproofed and encapsulated crawlspace, offering added peace of mind and long-term protection.

Key facts

  • 0.83 acre lot
  • Built 1982
  • Listed 3 days

Property features AI

Finance

  • Other: Directions: North on Crooks past South Blvd. Michigan left onto Grant Rd.; Cross streets Crooks and Auburn

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer; Electric with circuit breakers; Underground utilities
  • Home design: Single-family residential home; One and one-half story; Ground-level entry; Vinyl siding; Asphalt roof; Property in the ELMDALE subdivision; Lot dimensions approximately 94 x 384 (0.83 acres); Road access via dirt road
  • Construction: Built with vinyl siding; Block foundation
  • Exterior features: Covered porch, deck, and balcony; Outdoor lighting; Back yard with fencing; Shed(s)

Interior

  • Bedrooms: Total of 9 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Smart thermostat; Gas fireplace in the living room; Unfurnished

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/1.0-bath single-family listed at $299k.

Deal economics

  • At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $267k (10.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $237k (20.6% below list).
  • Recommended offer: $237k (20.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.2% in Rochester 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 77/100 on livability (#127 in MI, #3,163 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: health & safety D, amenities F, commute F.
  • Avondale School District (suburban): math 34% / reading 48% proficiency, ranked #162 of 540 in MI (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 149 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 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 $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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 9y 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

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $237,359 (20.6% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-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?
  4. 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?
  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
0.79%
Cap rate
5.57%
Cash-on-cash
-2.57%
DSCR
0.89
GRM
10.5

CMA / ARV

ARV (median comp)
$292,637
List price
$299,000
Delta
2.17%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3392 Grant Rd 0.00mi 2/1.5 (-1) 1,326 (0%) 0mo $371,000 $280 93
1918 Alsdorf Ave 0.29mi 3/1.0 1,368 (+3%) 2mo $275,000 $201 80
3225 Donley Ave 0.21mi 3/1.0 1,151 (-13%) 8mo $275,000 $239 62
3201 Donley Ave 0.24mi 4/1.5 (+1) 1,388 (+5%) 17mo $295,000 $213 60
3300 Devondale Rd 0.30mi 3/1.0 1,200 (-10%) 13mo $315,000 $263 60
3852 Alida Ave 0.65mi 3/1.0 1,407 (+6%) 9mo $210,000 $149 52
2897 Midvale Dr 0.49mi 3/2.0 1,237 (-7%) 16mo $250,000 $202 48
2694 Vendome Ave 0.63mi 3/1.5 1,506 (+14%) 2mo $350,000 $232 44
3918 Samuel Ave 0.74mi 3/2.5 1,296 (-2%) 15mo $400,000 $309 43
3025 Rockhaven Ave 0.65mi 3/1.5 1,232 (-7%) 16mo $300,000 $244 43
3344 Bathurst Ave 0.67mi 3/2.0 1,450 (+9%) 10mo $275,000 $190 41
1755 South Blvd Blvd W 0.72mi 4/2.0 (+1) 1,419 (+7%) 8mo $270,000 $190 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
-20.6%
Equity multiple
0.29×
Total profit
$-59,843
Equity at exit
$44,582
10-year hold
IRR
-13.7%
Equity multiple
0.20×
Total profit
$-66,701
Equity at exit
$25,852

Cash invested: $83,720 (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 48309

Active inventory
149
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,374 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$362 /mo · $4,343/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$498
Net cashflow
$-179

Break-even live

Break-even rent $2,601
Max offer price $267,322
Occupancy floor

Sensitivity live

Price -10% $-10 -5% $-95 +0% $-179 +5% $-264 +10% $-349
Rent -10% $-367 -5% $-273 +0% $-179 +5% $-86 +10% $8
Rate -1.0pp $-29 -0.5pp $-103 base $-179 +0.5pp $-257 +1.0pp $-336

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
$74,750
Closing costs
$8,970
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3017 Tribute Creek Blvd Oakland Charter Township, MI 2.0 2.0 1455 $2,552 $1.75 0d 3 0.11mi
1886 Ruby Ave Rochester Hills, MI 3.0 2.0 1755 $2,600 $1.48 0d 1 0.38mi
2175 W Auburn Rd Rochester Hills, MI 4.0 1.5 1751 $2,200 $1.26 17d 1 0.39mi
2600 W Auburn Rd Rochester Hills, MI 2.0–3.0 2.0 1264 $1,759 $1.39 5d 1 0.71mi
2800 Overlook Dr Rochester Hills, MI 1.0–2.0 1.0–2.0 853 $1,833 $2.15 0d 12 1.40mi
2740 Upper Ridge Dr Rochester Hills, MI 2.0 2.0 1093 $3,480 $3.18 3d 1 1.41mi
2450 Norfolk Unit 10202 Rochester Hills, MI 2.0 2.0 1340 $1,640 $1.22 0d 1 1.46mi

Listing history 39 events

  1. 2026-05-17
    status Pending 1981-char remark
    Show marketing remark (1981 chars)

    Showings begin with Open House Thursday 5/14 4pm-7pm. Welcome to Rochester Hills - a rare opportunity to own a beautifully updated home on an incredibly private, nearly acre-sized wooded lot with no neighboring home to one side thanks to adjacent city-owned land. Tucked away, this property offers a true up north feel while still being just minutes to everything Rochester Hills has to offer. This move-in ready home has been thoughtfully updated throughout with an open and inviting layout, recessed lighting, updated flooring, neutral finishes, and a striking fireplace feature wall that anchors the main living space. The kitchen features butcher block countertops, updated cabinetry, open shelving, bar seating, and seamless flow into the dining and living areas. The spacious upstairs offers a peaceful retreat with generous closet space and an attached bonus flex space featuring direct walkout access to a private elevated deck overlooking the backyard. Large windows throughout the home bring in natural light and showcase the surrounding greenery from nearly every room. The outdoor setting is what truly makes this property unforgettable. The fully fenced backyard feels incredibly secluded and is designed for both relaxing and entertaining. Enjoy a massive fire pit area, multiple outdoor gathering spaces, three storage sheds, abundant wildlife, and a large wraparound porch/deck system that creates usable outdoor living space from every angle of the home. The covered lounge area, upper balcony, and expansive yard make this property ideal for hosting guests, enjoying quiet evenings outdoors, or simply escaping the typical subdivision feel. Perennial landscaping beds surround the home with carefully maintained decorative grasses, flowering plants, and mature greenery creating color and texture throughout the seasons. Additional major improvements include a fully waterproofed and encapsulated crawlspace, offering added peace of mind and long-term protection.

  2. 2026-05-17
    status Pending 1982-char remark
    Show marketing remark (1981 chars)

    Showings begin with Open House Thursday 5/14 4pm-7pm. Welcome to Rochester Hills - a rare opportunity to own a beautifully updated home on an incredibly private, nearly acre-sized wooded lot with no neighboring home to one side thanks to adjacent city-owned land. Tucked away, this property offers a true up north feel while still being just minutes to everything Rochester Hills has to offer. This move-in ready home has been thoughtfully updated throughout with an open and inviting layout, recessed lighting, updated flooring, neutral finishes, and a striking fireplace feature wall that anchors the main living space. The kitchen features butcher block countertops, updated cabinetry, open shelving, bar seating, and seamless flow into the dining and living areas. The spacious upstairs offers a peaceful retreat with generous closet space and an attached bonus flex space featuring direct walkout access to a private elevated deck overlooking the backyard. Large windows throughout the home bring in natural light and showcase the surrounding greenery from nearly every room. The outdoor setting is what truly makes this property unforgettable. The fully fenced backyard feels incredibly secluded and is designed for both relaxing and entertaining. Enjoy a massive fire pit area, multiple outdoor gathering spaces, three storage sheds, abundant wildlife, and a large wraparound porch/deck system that creates usable outdoor living space from every angle of the home. The covered lounge area, upper balcony, and expansive yard make this property ideal for hosting guests, enjoying quiet evenings outdoors, or simply escaping the typical subdivision feel. Perennial landscaping beds surround the home with carefully maintained decorative grasses, flowering plants, and mature greenery creating color and texture throughout the seasons. Additional major improvements include a fully waterproofed and encapsulated crawlspace, offering added peace of mind and long-term protection.

  3. 2026-05-14
    listed $299,000 Active 1981-char remark
    Show marketing remark (1981 chars)

    Showings begin with Open House Thursday 5/14 4pm-7pm. Welcome to Rochester Hills - a rare opportunity to own a beautifully updated home on an incredibly private, nearly acre-sized wooded lot with no neighboring home to one side thanks to adjacent city-owned land. Tucked away, this property offers a true up north feel while still being just minutes to everything Rochester Hills has to offer. This move-in ready home has been thoughtfully updated throughout with an open and inviting layout, recessed lighting, updated flooring, neutral finishes, and a striking fireplace feature wall that anchors the main living space. The kitchen features butcher block countertops, updated cabinetry, open shelving, bar seating, and seamless flow into the dining and living areas. The spacious upstairs offers a peaceful retreat with generous closet space and an attached bonus flex space featuring direct walkout access to a private elevated deck overlooking the backyard. Large windows throughout the home bring in natural light and showcase the surrounding greenery from nearly every room. The outdoor setting is what truly makes this property unforgettable. The fully fenced backyard feels incredibly secluded and is designed for both relaxing and entertaining. Enjoy a massive fire pit area, multiple outdoor gathering spaces, three storage sheds, abundant wildlife, and a large wraparound porch/deck system that creates usable outdoor living space from every angle of the home. The covered lounge area, upper balcony, and expansive yard make this property ideal for hosting guests, enjoying quiet evenings outdoors, or simply escaping the typical subdivision feel. Perennial landscaping beds surround the home with carefully maintained decorative grasses, flowering plants, and mature greenery creating color and texture throughout the seasons. Additional major improvements include a fully waterproofed and encapsulated crawlspace, offering added peace of mind and long-term protection.

  4. 2026-05-14
    listed $299,000 Active 1982-char remark
    Show marketing remark (1981 chars)

    Showings begin with Open House Thursday 5/14 4pm-7pm. Welcome to Rochester Hills - a rare opportunity to own a beautifully updated home on an incredibly private, nearly acre-sized wooded lot with no neighboring home to one side thanks to adjacent city-owned land. Tucked away, this property offers a true up north feel while still being just minutes to everything Rochester Hills has to offer. This move-in ready home has been thoughtfully updated throughout with an open and inviting layout, recessed lighting, updated flooring, neutral finishes, and a striking fireplace feature wall that anchors the main living space. The kitchen features butcher block countertops, updated cabinetry, open shelving, bar seating, and seamless flow into the dining and living areas. The spacious upstairs offers a peaceful retreat with generous closet space and an attached bonus flex space featuring direct walkout access to a private elevated deck overlooking the backyard. Large windows throughout the home bring in natural light and showcase the surrounding greenery from nearly every room. The outdoor setting is what truly makes this property unforgettable. The fully fenced backyard feels incredibly secluded and is designed for both relaxing and entertaining. Enjoy a massive fire pit area, multiple outdoor gathering spaces, three storage sheds, abundant wildlife, and a large wraparound porch/deck system that creates usable outdoor living space from every angle of the home. The covered lounge area, upper balcony, and expansive yard make this property ideal for hosting guests, enjoying quiet evenings outdoors, or simply escaping the typical subdivision feel. Perennial landscaping beds surround the home with carefully maintained decorative grasses, flowering plants, and mature greenery creating color and texture throughout the seasons. Additional major improvements include a fully waterproofed and encapsulated crawlspace, offering added peace of mind and long-term protection.

  5. 2026-05-11
    historical $299,000 1981-char remark
    Show marketing remark (1981 chars)

    Showings begin with Open House Thursday 5/14 4pm-7pm. Welcome to Rochester Hills - a rare opportunity to own a beautifully updated home on an incredibly private, nearly acre-sized wooded lot with no neighboring home to one side thanks to adjacent city-owned land. Tucked away, this property offers a true up north feel while still being just minutes to everything Rochester Hills has to offer. This move-in ready home has been thoughtfully updated throughout with an open and inviting layout, recessed lighting, updated flooring, neutral finishes, and a striking fireplace feature wall that anchors the main living space. The kitchen features butcher block countertops, updated cabinetry, open shelving, bar seating, and seamless flow into the dining and living areas. The spacious upstairs offers a peaceful retreat with generous closet space and an attached bonus flex space featuring direct walkout access to a private elevated deck overlooking the backyard. Large windows throughout the home bring in natural light and showcase the surrounding greenery from nearly every room. The outdoor setting is what truly makes this property unforgettable. The fully fenced backyard feels incredibly secluded and is designed for both relaxing and entertaining. Enjoy a massive fire pit area, multiple outdoor gathering spaces, three storage sheds, abundant wildlife, and a large wraparound porch/deck system that creates usable outdoor living space from every angle of the home. The covered lounge area, upper balcony, and expansive yard make this property ideal for hosting guests, enjoying quiet evenings outdoors, or simply escaping the typical subdivision feel. Perennial landscaping beds surround the home with carefully maintained decorative grasses, flowering plants, and mature greenery creating color and texture throughout the seasons. Additional major improvements include a fully waterproofed and encapsulated crawlspace, offering added peace of mind and long-term protection.

  6. 2022-01-25
    soldstatus $245,000
  7. 2021-07-27
    soldstatus $245,000
  8. 2021-07-22
    soldstatus $245,000 Sold
    Show marketing remark (865 chars)

    Quiet, peaceful, cozy and all renovated 2 bedrooms, 1 full bath and 1 half bath bungalow. The home is absolutely ready for you to move right in. First floor primary bedroom with full bath with beautiful tile work rustic and modern at the same time. The living room was expanded transforming the 3rd bedroom into the dining room (it can be easily transformed back) to create an open floor plan and to add more light into the space. The gas fireplace complete the room. Up the stairs an extra large bedroom and an entertaining area with a balcony make the home even more perfect. The kitchen is airy and open to a small nook. Northern Michigan retreat feel, wrap around deck with Pergola and covered area overlooks scenic park live yard that is over 1 acre and it is still close to downtown areas and shops. Laundry is located on the furnace room behind the kitchen.

  9. 2021-07-22
    soldstatus $245,000 Closed
    Show marketing remark (865 chars)

    Quiet, peaceful, cozy and all renovated 2 bedrooms, 1 full bath and 1 half bath bungalow. The home is absolutely ready for you to move right in. First floor primary bedroom with full bath with beautiful tile work rustic and modern at the same time. The living room was expanded transforming the 3rd bedroom into the dining room (it can be easily transformed back) to create an open floor plan and to add more light into the space. The gas fireplace complete the room. Up the stairs an extra large bedroom and an entertaining area with a balcony make the home even more perfect. The kitchen is airy and open to a small nook. Northern Michigan retreat feel, wrap around deck with Pergola and covered area overlooks scenic park live yard that is over 1 acre and it is still close to downtown areas and shops. Laundry is located on the furnace room behind the kitchen.

  10. 2021-07-13
    status Pending
    Show marketing remark (865 chars)

    Quiet, peaceful, cozy and all renovated 2 bedrooms, 1 full bath and 1 half bath bungalow. The home is absolutely ready for you to move right in. First floor primary bedroom with full bath with beautiful tile work rustic and modern at the same time. The living room was expanded transforming the 3rd bedroom into the dining room (it can be easily transformed back) to create an open floor plan and to add more light into the space. The gas fireplace complete the room. Up the stairs an extra large bedroom and an entertaining area with a balcony make the home even more perfect. The kitchen is airy and open to a small nook. Northern Michigan retreat feel, wrap around deck with Pergola and covered area overlooks scenic park live yard that is over 1 acre and it is still close to downtown areas and shops. Laundry is located on the furnace room behind the kitchen.

  11. 2021-07-13
    status Pending
    Show marketing remark (865 chars)

    Quiet, peaceful, cozy and all renovated 2 bedrooms, 1 full bath and 1 half bath bungalow. The home is absolutely ready for you to move right in. First floor primary bedroom with full bath with beautiful tile work rustic and modern at the same time. The living room was expanded transforming the 3rd bedroom into the dining room (it can be easily transformed back) to create an open floor plan and to add more light into the space. The gas fireplace complete the room. Up the stairs an extra large bedroom and an entertaining area with a balcony make the home even more perfect. The kitchen is airy and open to a small nook. Northern Michigan retreat feel, wrap around deck with Pergola and covered area overlooks scenic park live yard that is over 1 acre and it is still close to downtown areas and shops. Laundry is located on the furnace room behind the kitchen.

  12. 2021-07-09
    listed $229,000 Active
    Show marketing remark (865 chars)

    Quiet, peaceful, cozy and all renovated 2 bedrooms, 1 full bath and 1 half bath bungalow. The home is absolutely ready for you to move right in. First floor primary bedroom with full bath with beautiful tile work rustic and modern at the same time. The living room was expanded transforming the 3rd bedroom into the dining room (it can be easily transformed back) to create an open floor plan and to add more light into the space. The gas fireplace complete the room. Up the stairs an extra large bedroom and an entertaining area with a balcony make the home even more perfect. The kitchen is airy and open to a small nook. Northern Michigan retreat feel, wrap around deck with Pergola and covered area overlooks scenic park live yard that is over 1 acre and it is still close to downtown areas and shops. Laundry is located on the furnace room behind the kitchen.

  13. 2021-07-09
    listed $229,000 Active
    Show marketing remark (865 chars)

    Quiet, peaceful, cozy and all renovated 2 bedrooms, 1 full bath and 1 half bath bungalow. The home is absolutely ready for you to move right in. First floor primary bedroom with full bath with beautiful tile work rustic and modern at the same time. The living room was expanded transforming the 3rd bedroom into the dining room (it can be easily transformed back) to create an open floor plan and to add more light into the space. The gas fireplace complete the room. Up the stairs an extra large bedroom and an entertaining area with a balcony make the home even more perfect. The kitchen is airy and open to a small nook. Northern Michigan retreat feel, wrap around deck with Pergola and covered area overlooks scenic park live yard that is over 1 acre and it is still close to downtown areas and shops. Laundry is located on the furnace room behind the kitchen.

  14. 2021-07-06
    historical $229,000
    Show marketing remark (865 chars)

    Quiet, peaceful, cozy and all renovated 2 bedrooms, 1 full bath and 1 half bath bungalow. The home is absolutely ready for you to move right in. First floor primary bedroom with full bath with beautiful tile work rustic and modern at the same time. The living room was expanded transforming the 3rd bedroom into the dining room (it can be easily transformed back) to create an open floor plan and to add more light into the space. The gas fireplace complete the room. Up the stairs an extra large bedroom and an entertaining area with a balcony make the home even more perfect. The kitchen is airy and open to a small nook. Northern Michigan retreat feel, wrap around deck with Pergola and covered area overlooks scenic park live yard that is over 1 acre and it is still close to downtown areas and shops. Laundry is located on the furnace room behind the kitchen.

  15. 2021-07-06
    historical $229,000
    Show marketing remark (865 chars)

    Quiet, peaceful, cozy and all renovated 2 bedrooms, 1 full bath and 1 half bath bungalow. The home is absolutely ready for you to move right in. First floor primary bedroom with full bath with beautiful tile work rustic and modern at the same time. The living room was expanded transforming the 3rd bedroom into the dining room (it can be easily transformed back) to create an open floor plan and to add more light into the space. The gas fireplace complete the room. Up the stairs an extra large bedroom and an entertaining area with a balcony make the home even more perfect. The kitchen is airy and open to a small nook. Northern Michigan retreat feel, wrap around deck with Pergola and covered area overlooks scenic park live yard that is over 1 acre and it is still close to downtown areas and shops. Laundry is located on the furnace room behind the kitchen.

  16. 2018-02-08
    soldstatus $162,000
  17. 2018-02-05
    soldstatus $162,000 Sold
  18. 2018-02-05
    soldstatus $162,000 Closed
  19. 2017-12-22
    status Pending
  20. 2017-12-22
    status Pending
  21. 2017-12-09
    price $167,000
  22. 2017-12-08
    price $167,000
  23. 2017-12-08
    status Active
  24. 2017-12-08
    status Active
  25. 2017-12-04
    historical
  26. 2017-11-10
    status Pending
  27. 2017-11-10
    status Pending
  28. 2017-11-10
    historical
  29. 2017-11-04
    price $169,000
  30. 2017-11-03
    price $169,000
  31. 2017-10-08
    price $179,000
  32. 2017-10-07
    price $179,000
  33. 2017-10-07
    status Active
  34. 2017-10-07
    status Active
  35. 2017-09-25
    historical
  36. 2017-09-25
    historical
  37. 2017-09-16
    listed $184,500 Active
  38. 2017-09-16
    listed $184,500 Active
  39. 1989-12-08
    soldstatus $40,000

ⓘ 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
$4,343 · $362/mo
Projected year-2 tax
$4,474 · $373/mo
Expected delta
+$131/yr (+$11/mo · 3.0%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 14 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
$28,483
− Mortgage interest
−$16,749
− Property taxes
−$4,343
− Insurance
−$1,495
− Repairs & maintenance
−$2,279
− Management
−$2,279
− Depreciation
−$8,698
Taxable loss
−$7,359
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,766
After-tax cash flow
$-386/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
Avondale School District
NCES district ID
2603690
Math proficiency
34% ▼ -8.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$71,549
Composite
37.33/100
National rank
#4442
State rank
#162 of 540 in MI

Livability — Rochester Hills

Score
77/100
State rank
#127
US rank
#3163

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rochester Hills, MI
City population
44,714
Population (ZIP)
30,254

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 (75%)
Race & ethnicity
White 75% Asian 12% Two or more races 6% Hispanic / Latino 4% Black 4%
Common ancestry
Romanian 10% Lithuanian 3% Slovak 3%
Foreign-born
19% · Canada, China, South Korea
Languages at home
80% English-only · Other Indo-European 6% Chinese 3% Russian/Polish/Slavic 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
▼ -136.99%
Current HPI
201.9197
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

+827.5% since first listed
41 events — show timeline
  • 2026-06-09 Sold (MLS) $371,000 REALCOMP
  • 2026-06-09 Sold (MLS) $371,000 MiRealSource-MiMLS
  • 2026-05-17 Pending MiRealSource-MiMLS
  • 2026-05-17 Pending REALCOMP
  • 2026-05-14 Listed $299,000 MiRealSource-MiMLS
  • 2026-05-14 Listed $299,000 REALCOMP
  • 2026-05-11 Coming Soon $299,000 MiRealSource-MiMLS
  • 2022-01-25 Sold (Public Records) $245,000 Public Records
  • 2021-07-27 Sold (Public Records) $245,000 Public Records
  • 2021-07-22 Sold (MLS) $245,000 MiRealSource-MiMLS
  • 2021-07-22 Sold (MLS) $245,000 REALCOMP
  • 2021-07-13 Pending MiRealSource-MiMLS
  • 2021-07-13 Pending REALCOMP
  • 2021-07-09 Listed $229,000 MiRealSource-MiMLS
  • 2021-07-09 Listed $229,000 REALCOMP
  • 2021-07-06 Coming Soon $229,000 MiRealSource-MiMLS
  • 2021-07-06 Coming Soon $229,000 REALCOMP
  • 2018-02-08 Sold (Public Records) $162,000 Public Records
  • 2018-02-05 Sold (MLS) $162,000 MiRealSource-MiMLS
  • 2018-02-05 Sold (MLS) $162,000 REALCOMP
  • 2017-12-22 Pending MiRealSource-MiMLS
  • 2017-12-22 Pending REALCOMP
  • 2017-12-09 Price Changed $167,000 MiRealSource-MiMLS
  • 2017-12-08 Price Changed $167,000 REALCOMP
  • 2017-12-08 Relisted MiRealSource-MiMLS
  • 2017-12-08 Relisted REALCOMP
  • 2017-12-04 Listing Removed REALCOMP
  • 2017-11-10 Pending MiRealSource-MiMLS
  • 2017-11-10 Pending REALCOMP
  • 2017-11-10 Listing Removed MiRealSource-MiMLS
  • 2017-11-04 Price Changed $169,000 MiRealSource-MiMLS
  • 2017-11-03 Price Changed $169,000 REALCOMP
  • 2017-10-08 Price Changed $179,000 MiRealSource-MiMLS
  • 2017-10-07 Price Changed $179,000 REALCOMP
  • 2017-10-07 Relisted MiRealSource-MiMLS
  • 2017-10-07 Relisted REALCOMP
  • 2017-09-25 Listing Removed REALCOMP
  • 2017-09-25 Listing Removed MiRealSource-MiMLS
  • 2017-09-16 Listed $184,500 MiRealSource-MiMLS
  • 2017-09-16 Listed $184,500 REALCOMP
  • 1989-12-08 Sold (Public Records) $40,000 Public Records

Property tax history

+8.7%/yr

Latest (2025): $4,343 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…