CashFlowRE
Sign in Sign up
344 N Mill St
C- Composite 53.85
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.1/30.0
  • Schools +5.6/10.0
  • 1% rule +5.0/10.0
  • Livability +4.2/5.0
  • DSCR +3.9/10.0
  • Condition / age +3.8/5.0
  • Rent growth +3.3/5.0
  • Appreciation +0.0/10.0

$299,900

344 N Mill St · Plymouth, MI 48170
2 bd · 3.0 ba · 1,632 sqft · Condo · 80 Days on market
Built 1980 Good condition $184/sqft · 42% below area Est $518k · 42% under $300/mo HOA · 10% of rent

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

Listing remarks MLS

Welcome to Plymouth! This condo's amazing location is just steps away from all the vibrant Plymouth has to offer. Spacious condo with 2 bedrooms 2 full baths and 2 half baths. The second floor features a primary bedroom with full bath, walk in closet and access to an attic for additional storage. Second bedroom has a large closet and detached full bath. Main floor where the front entry is off a brick porch. The kitchen includes stainless steel appliances and open concept to dining room/living room and a counter top half wall between the kitchen and dining area. Beautiful crown molding and abundant light finishes the room. Lower level features a spacious room with wet bar and half bath. French double doors open to the outside patio and private pathway that leads to an assigned covered parking space. There is also a separate utility room and extra space for a washer and dryer and storage.

Key facts

  • $300 HOA
  • Built 1980
  • Listed 79 days

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/3.0-bath condo listed at $300k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-14 ($-163/yr) — negative.
  • To cash-flow at today's rent, offer at most $298k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $299k (0.4% below list).
  • Recommended offer: $282k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.2% vs local median 3.2% in Plymouth — 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 85/100 on livability (#25 in MI, #516 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: commute F.
  • Plymouth-Canton Community Schools (suburban): math 58% / reading 66% proficiency, ranked #27 of 540 in MI (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.4%/yr); 238 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($114k/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.
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 18y 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.
Recommended offer $281,906 (6.0% 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. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
1.00%
Cap rate
6.24%
Cash-on-cash
-0.19%
DSCR
0.99
GRM
8.4

CMA / ARV

ARV (median comp)
$517,710
List price
$299,900
Delta
-42.07%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.38% rent growth · sell at horizon

5-year hold
IRR
-16.0%
Equity multiple
0.43×
Total profit
$-48,085
Equity at exit
$44,716
10-year hold
IRR
-6.8%
Equity multiple
0.56×
Total profit
$-37,313
Equity at exit
$25,930

Cash invested: $83,972 (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 48170

Rents YoY
3.4%
Active inventory
238
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,986 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax est. 1.5%
$375 /mo · $4,498/yr
Insurance
$125
HOA
$300
Vacancy / Maint / Mgmt
$627
Net cashflow
$-14

Break-even live

Break-even rent $3,003
Max offer price $297,938
Occupancy floor 95%

Sensitivity live

Price -10% $194 -5% $90 +0% $-14 +5% $-117 +10% $-221
Rent -10% $-249 -5% $-132 +0% $-14 +5% $104 +10% $222
Rate -1.0pp $137 -0.5pp $63 base $-14 +0.5pp $-91 +1.0pp $-170

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
$74,975
Closing costs
$8,997
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
301 Plymouth Rd Plymouth, MI 1.0–2.0 1.0–2.0 1119 $2,830 $2.53 0d 6 0.08mi
270 S Mill St Plymouth, MI 3.0 3.5 2060 $5,000 $2.43 5d 1 0.23mi
40826 Gilbert St Plymouth, MI 3.0 1.0 1192 $3,150 $2.64 14d 1 0.95mi
10703 Barrett Plymouth, MI 3.0 2.5 1917 $3,100 $1.62 45d 1 1.03mi
10633 Barrett Plymouth, MI 3.0 3.5 2047 $4,000 $1.95 45d 1 1.05mi
760 S Evergreen St Plymouth, MI 3.0 1.5 1808 $3,000 $1.66 5d 1 1.24mi

HOA detail condo

Monthly dues
$300 · $3,600/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 22 events

  1. 2026-06-21
    days on market $299,900 Active 80 DOM
  2. 2026-06-18
    days on market $299,900 Active 77 DOM
  3. 2026-06-17
    days on market $299,900 Active 76 DOM
  4. 2026-06-16
    days on market $299,900 Active 75 DOM
  5. 2026-06-15
    days on market $299,900 Active 74 DOM
  6. 2026-06-13
    days on market $299,900 Active 72 DOM
  7. 2026-06-09
    days on market $299,900 Active 68 DOM
  8. 2026-06-08
    days on market $299,900 Active 67 DOM
  9. 2026-06-07
    days on market $299,900 Active 66 DOM
  10. 2026-06-04
    days on market $299,900 Active 63 DOM
  11. 2026-06-03
    days on market $299,900 Active 62 DOM
  12. 2026-06-02
    days on market $299,900 Active 61 DOM
  13. 2026-06-01
    days on market $299,900 Active 60 DOM
  14. 2026-05-31
    days on market $299,900 Active 59 DOM
  15. 2026-04-02
    listed $299,900 Active 899-char remark
    Show marketing remark (899 chars)

    Welcome to Plymouth! This condo's amazing location is just steps away from all the vibrant Plymouth has to offer. Spacious condo with 2 bedrooms 2 full baths and 2 half baths. The second floor features a primary bedroom with full bath, walk in closet and access to an attic for additional storage. Second bedroom has a large closet and detached full bath. Main floor where the front entry is off a brick porch. The kitchen includes stainless steel appliances and open concept to dining room/living room and a counter top half wall between the kitchen and dining area. Beautiful crown molding and abundant light finishes the room. Lower level features a spacious room with wet bar and half bath. French double doors open to the outside patio and private pathway that leads to an assigned covered parking space. There is also a separate utility room and extra space for a washer and dryer and storage.

  16. 2026-04-02
    listed $299,900 Active 899-char remark
    Show marketing remark (899 chars)

    Welcome to Plymouth! This condo's amazing location is just steps away from all the vibrant Plymouth has to offer. Spacious condo with 2 bedrooms 2 full baths and 2 half baths. The second floor features a primary bedroom with full bath, walk in closet and access to an attic for additional storage. Second bedroom has a large closet and detached full bath. Main floor where the front entry is off a brick porch. The kitchen includes stainless steel appliances and open concept to dining room/living room and a counter top half wall between the kitchen and dining area. Beautiful crown molding and abundant light finishes the room. Lower level features a spacious room with wet bar and half bath. French double doors open to the outside patio and private pathway that leads to an assigned covered parking space. There is also a separate utility room and extra space for a washer and dryer and storage.

  17. 2011-05-20
    historical
  18. 2010-11-19
    listed $116,000
  19. 2010-11-01
    historical
  20. 2010-05-06
    listed $122,000
  21. 2009-03-09
    historical
  22. 2008-08-01
    listed $139,900

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$35,833
− Mortgage interest
−$16,799
− Property taxes
−$4,498
− Insurance
−$1,500
− Repairs & maintenance
−$2,867
− Management
−$2,867
− HOA
−$3,600
− Depreciation
−$8,724
Taxable loss
−$5,022
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,205
After-tax cash flow
$1,043/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 · 13 photos

Good 75/100 Cosmetic rehab

This well-maintained two-bedroom condo is in good condition with good curb appeal. It has a good layout and potential for updates to increase its value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value.
  • Both Clean gutters — Improves drainage and property value.
  • Both Replace carpet with hardwood flooring — Increases resale value and rental appeal.
  • Both Update kitchen backsplash — Modernizes kitchen and adds value.
  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value.
  • Both Clean gutters — Improves drainage and property value.
  • Both Replace carpet with hardwood flooring — Increases resale value and rental appeal.
  • Both Update kitchen backsplash — Modernizes kitchen and adds value.
  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics.

ⓘ 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
Plymouth-Canton Community Schools
NCES district ID
2628560
Math proficiency
58% ▼ -5.00%
Reading proficiency
66% ▼ -1.00%
Median HH income
$82,996
Composite
55.86/100
National rank
#1204
State rank
#27 of 540 in MI

Livability — Plymouth

Score
85/100
State rank
#25
US rank
#516

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plymouth, MI
County
Wayne County · 1,562,939 people
City population
40,076
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
40,076
Household income
$114,278
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
790.0

Population outlook (Wayne County) Hauer SSP2

Today (2025)
1,675,273 people
By 2030
1,620,300 · -3.3%
By 2040
1,502,341 · -10.3%
By 2050
1,384,039 · -17.4%
By 2075
1,124,592 · -32.9%
By 2100
881,193 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Asian 3% Hispanic / Latino 3% Black 2%
Common ancestry
Romanian 12% Italian 4% Lithuanian 4%
Foreign-born
7% · Canada, China, South Korea
Languages at home
93% English-only · Other Indo-European 2% Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Wayne

2024 margin
Strong D (+29.0) · D 62.7% · R 33.7% · Other 3.6%
2008→2024 swing
-20.5pp toward R · 2008: 49.5pp · 2024: 29.0pp
All cycles
2024: D+29.0 2020: D+38.1 2016: D+37.3 2012: D+46.9 2008: D+49.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -336.77%
Current HPI
208.6713
Rent YoY
▲ 3.38%
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

+114.4% since first listed
8 events — show timeline
  • 2026-04-02 Listed $299,900 MiRealSource-MiMLS
  • 2026-04-02 Listed $299,900 REALCOMP
  • 2011-05-20 Listing Removed REALCOMP
  • 2010-11-19 Listed $116,000 REALCOMP
  • 2010-11-01 Listing Removed REALCOMP
  • 2010-05-06 Listed $122,000 REALCOMP
  • 2009-03-09 Listing Removed REALCOMP
  • 2008-08-01 Listed $139,900 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…