CashFlowRE
Sign in Sign up
29472 Hoover Rd Unit 42/D
C+ Composite 64.23
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).

  • Cash flow +26.1/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$69,900

29472 Hoover Rd Unit 42/D · Warren, MI 48093
1 bd · 1.0 ba · 767 sqft · Condo · 11 Days on market
Built 1965 Fair condition $196/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A beautiful community with large grassy walking areas to enjoy and a really nice pool, always are very clean, in the basement you have a lockable storage area approximately 10x10 and a lockable laundry room privConvenient living in this economical well run, well controlled community. Home needs TLC and is priced accordingly. Large rooms, plenty of parking. private launcher room that is approximately 8 by 10:00,

Key facts

  • $196 HOA
  • Garage
  • Built 1965

Property features AI

Finance

  • Other: Pets not allowed; Acreage listed for the overall property: 13.65
  • HOA & community: Part of Presidential Village association; Monthly association fee of $196; Association contact available

Exterior

  • Parking: Carport (garage reported) with 1 parking space
  • Utilities: Public water; Public sanitary sewer
  • Home design: Condominium unit (Condo/Apt on 2nd floor or above); Unit/Building number 42/D; Built in 1965; Located in a city (Warren) within the President Village subdivision
  • Construction: Brick construction; Basement foundation
  • Exterior features: Brick exterior

Interior

  • Kitchen: Kitchen on entry level with linoleum flooring (approx. 10 x 7); Separate dining room on entry level with carpet (approx. 10 x 10)
  • Bedrooms: Bedroom on entry level with carpet (12 x 10)
  • Flooring: Carpet in living areas and dining room; Linoleum in kitchen; Ceramic in bathroom; Concrete in laundry/basement
  • Bathrooms: One full bathroom on entry level with ceramic flooring (approx. 8 x 7)
  • Heating & cooling: Forced air heating; Central A/C; Natural gas fuel
  • Interior features: Total of 5 rooms; Full basement
  • Laundry & utility: Laundry room in basement with concrete flooring (approx. 12 x 8)

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 1-bed/1.0-bath condo listed at $70k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $176 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 9.3% vs local median 5.3% in Warren — 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 74/100 on livability (#171 in MI, #4,491 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D, amenities D, employment D.
  • Warren Woods Public Schools (urban): math 23% / reading 40% proficiency, ranked #336 of 540 in MI (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.5%/yr); 122 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $69,900

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
1.55%
Cap rate
9.32%
Cash-on-cash
10.81%
DSCR
1.48
GRM
5.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.52% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-477
Equity at exit
$10,422
10-year hold
IRR
8.5%
Equity multiple
1.64×
Total profit
$12,491
Equity at exit
$6,044

Cash invested: $19,572 (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 48093

Rents YoY
2.5%
Active inventory
122
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,083 high interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$196
Vacancy / Maint / Mgmt
$227
Net cashflow
$176

Break-even live

Break-even rent $860
Max offer price $69,900
Occupancy floor 79%

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
$17,475
Closing costs
$2,097
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
28801 Imperial Dr Warren, MI 1.0–2.0 1.0 887 $975 $1.10 16d 6 0.32mi
28250 Hoover Rd Warren, MI 1.0–2.0 1.0–2.0 912 $1,045 $1.15 2d 17 0.51mi
29250 Longview Ave Apt 14 Warren, MI 2.0 1.0 950 $1,000 $1.05 43d 1 0.86mi
29206 Longview Ave Warren, MI 1.0 1.0 750 $975 $1.30 24d 1 0.87mi
29158 Longview Ave Warren, MI 1.0 1.0 750 $950 $1.27 43d 1 0.89mi
29400 Towne Center Cir Warren, MI 1.0–3.0 1.0–2.0 1114 $1,399 $1.26 1d 1 0.91mi
8657 Kennedy Cir #7 Warren, MI 1.0 1.0 805 $1,300 $1.61 3d 1 0.99mi
27239 Hoover Rd Warren, MI 1.0–2.0 1.0 670 $845 $1.26 43d 1 1.06mi
31727 Hoover Rd Unit 21 Warren, MI 2.0 1.0 900 $1,395 $1.55 4d 1 1.22mi
28012 Van Dyke Ave Warren, MI 1.0 1.0 695 $945 $1.36 24d 1 1.33mi
13006 E 11 Mile Rd Unit 6 Warren, MI 2.0 1.0 850 $1,050 $1.24 43d 1 1.41mi
13006 E 11 Mile Rd Unit 6 Warren, MI 2.0 1.0 850 $1,075 $1.26 14d 1 1.41mi
31250 Schoenherr Rd Warren, MI 1.0–2.0 1.0–2.0 934 $1,000 $1.07 43d 2 1.41mi

HOA detail condo

Monthly dues
$196 · $2,352/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 9 events

  1. 2026-06-08
    statusdays on market $69,900 Pending 11 DOM
  2. 2026-06-07
    days on market $69,900 Active 10 DOM
  3. 2026-06-04
    days on market $69,900 Active 7 DOM
  4. 2026-06-03
    days on market $69,900 Active 6 DOM
  5. 2026-06-02
    days on market $69,900 Active 5 DOM
  6. 2026-06-01
    days on market $69,900 Active 4 DOM
  7. 2026-05-31
    days on market $69,900 Active 3 DOM
  8. 2026-05-28
    listed $69,900 Active
  9. 2026-05-28
    historical $69,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$12,994
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$1,040
− Management
−$1,040
− HOA
−$2,352
− Depreciation
−$2,033
Taxable income
$1,216
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$292
After-tax cash flow
$1,825/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This property requires moderate renovations to improve its condition and value. Key areas for improvement include appliances, tub and sink, carpeted floors, paint, exterior siding, windows, and landscaping.

Repairs flagged

  • Major Appliances — Old and worn
  • Major Tub and sink — Dated and likely in need of replacement
  • Major Carpeted floors — Worn and may need replacement
  • Major Paint — Chipped and faded
  • Major Exterior siding — Wear
  • Major Windows — Old and may need replacement
  • Major HVAC/mechanicals — No visible signs of condition

Value-add opportunities

  • Both Painting and updating appliances — Improves both resale and rental value
  • Both Replacing tub and sink — Improves both resale and rental value
  • Both Replacing carpeted floors — Improves both resale and rental value
  • Both Landscaping — Improves both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Appliances · Old and worn Major $15,000–50,000
Tub and sink · Dated and likely in need of replacement Major $15,000–50,000
Carpeted floors · Worn and may need replacement Major $15,000–50,000
Paint · Chipped and faded Major $15,000–50,000
Exterior siding · Wear Major $15,000–50,000
Windows · Old and may need replacement Major $15,000–50,000
HVAC/mechanicals · No visible signs of condition Major $15,000–50,000
Total estimated repair cost · 7 items $105,000–350,000

Value-add ROI direction

  • Both Painting and updating appliances — Improves both resale and rental value
  • Both Replacing tub and sink — Improves both resale and rental value
  • Both Replacing carpeted floors — Improves both resale and rental value
  • Both Landscaping — Improves both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Warren Woods Public Schools
NCES district ID
2635220
Math proficiency
23% ▼ -9.00%
Reading proficiency
40% ▼ -5.00%
Median HH income
$49,013
Composite
27.29/100
National rank
#7003
State rank
#336 of 540 in MI

Livability — Warren

Score
74/100
State rank
#171
US rank
#4491

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warren, MI
County
Macomb County · 638,552 people
City population
114,937
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
25,014
Household income
$68,218
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
632.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 18% Asian 9% Two or more races 6% Hispanic / Latino 1%
Common ancestry
Romanian 14% Lithuanian 3% Arab 2%
Foreign-born
15% · Vietnam, Canada, China
Languages at home
80% English-only · Other Indo-European 5% Arabic 4% Russian/Polish/Slavic 4%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -223.26%
Current HPI
203.6554
Rent YoY
▲ 2.52%
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-28 Listed $69,900 MiRealSource-MiMLS
  • 2026-05-28 Coming Soon $69,900 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…