CashFlowRE
Sign in Sign up
575 S Briarvale Dr
D+ Composite 47.91
Why this score? — see what drove the D+ 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 +16.9/30.0
  • ARV discount +9.9/15.0
  • DSCR +5.3/10.0
  • 1% rule +3.9/10.0
  • Livability +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Appreciation +0.0/10.0

$275,000

575 S Briarvale Dr · Auburn Hills, MI 48326
3 bd · 1.0 ba · 1,484 sqft · SingleFamily public records · 7 Days on market
Built 1955 0.34 ac lot $185/sqft · 5% below area Est $290k · 5% under

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

Listing remarks MLS

* * * All Offers Due: Monday, May 4, 2026 at 12:00pm * * * Spacious ranch in Auburn Hills with hardwood floors, an open layout, and a big backyard ready for entertaining. Covered front entry leads into a large living room featuring hardwood floors, wood-trimmed windows, and a cozy brick fireplace. The layout flows right into a roomy kitchen and dining area with a center island and bar seating and plenty of cabinet and counter space. Convenient laundry room with a half bath sits just off the kitchen with access to the backyard. Three large bedrooms share a full bath down the hallway, including one with wood paneling and sliding door access to the backyard, and another with brand new carpet. Head out back to a generous yard with a covered deck, large storage shed, and detached two-car garage. Notable updates include a new roof (2019), new double wall oven, new main water shut-off valves, new laundry tub faucet, and a clean sewer inspection (2026). Welcome Home!

Key facts

  • 0.34 acre lot
  • 2 garage spots
  • Built 1955

Property features AI

Exterior

  • Parking: Detached 2-car garage; Paved driveway
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One story; Ground-level entry with steps; Aluminum siding
  • Construction: Aluminum siding construction; Crawl space foundation
  • Exterior features: Covered porch; Deck; Patio; Fenced yard

Interior

  • Kitchen: Dishwasher; Disposal; Free-standing electric oven; Free-standing refrigerator; Microwave
  • Bedrooms: 7 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Living room wood-burning fireplace; Lighting
  • Laundry & utility: Washer; Dryer; Gas water heater

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 $275k.

Deal economics

  • At list price, monthly cash flow is $182 ($2k/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 $245k (10.9% below list).
  • Recommended offer: $245k (10.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.4% in Auburn 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 76/100 on livability (#151 in MI, #3,766 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, schools D, amenities 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: Rents soft (-2.3%/yr); 107 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($85k/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 $8k 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 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 29y 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

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $245,008 (10.9% below list)

Questions for the listing agent

  1. Built in 1955 — 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 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?
  4. 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?
  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
0.89%
Cap rate
7.09%
Cash-on-cash
2.83%
DSCR
1.13
GRM
9.4

CMA / ARV

ARV (median comp)
$290,236
List price
$275,000
Delta
-5.25%
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
575 S Briarvale Dr 0.00mi 3/1.5 1,484 (0%) 1mo $286,000 $193 98
3416 Eastwood Dr 0.60mi 3/1.5 1,460 (-2%) 2mo $286,000 $196 66
3207 Waukegan St 0.61mi 2/1.0 (-1) 1,505 (+1%) 0mo $248,073 $165 64
3207 Caroline St 0.57mi 3/1.5 1,542 (+4%) 2mo $236,000 $153 63
306 Oakmont 0.17mi 2/2.0 (-1) 1,556 (+5%) 16mo $235,000 $151 62
3221 Bessie St 0.57mi 3/1.5 1,534 (+3%) 6mo $305,000 $199 60
1371 Winchcombe Dr 0.54mi 3/2.0 1,603 (+8%) 0mo $315,000 $197 57
1299 Winchcombe Dr 0.56mi 3/2.0 1,589 (+7%) 5mo $350,000 $220 54
3085 Saint Clair Drive Dr 0.46mi 3/1.0 1,312 (-12%) 10mo $305,000 $232 51
1310 Winchcombe Dr 0.59mi 3/1.5 1,589 (+7%) 10mo $390,000 $245 51
915 S Squirrel Rd 0.66mi 2/2.0 (-1) 1,489 (+0%) 15mo $265,000 $178 47
3166 Caroline St 0.61mi 3/1.0 1,336 (-10%) 15mo $245,000 $183 43

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-15.0%
Equity multiple
0.48×
Total profit
$-40,221
Equity at exit
$41,003
10-year hold
IRR
-12.0%
Equity multiple
0.38×
Total profit
$-48,084
Equity at exit
$23,777

Cash invested: $77,000 (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 48326

Rents YoY
-2.3%
Active inventory
107
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,450 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$197 /mo · $2,365/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$515
Net cashflow
$182

Break-even live

Break-even rent $2,220
Max offer price $275,000
Occupancy floor 88%

Sensitivity live

Price -10% $337 -5% $260 +0% $182 +5% $104 +10% $26
Rent -10% $-12 -5% $85 +0% $182 +5% $279 +10% $375
Rate -1.0pp $320 -0.5pp $252 base $182 +0.5pp $110 +1.0pp $38

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
$68,750
Closing costs
$8,250
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
27 S Squirrel Rd Unit 305 Auburn Hills, MI 2.0 2.0 885 $2,245 $2.54 2d 1 0.59mi
124 Optimist Auburn Hills, MI 3.0 2.0–2.5 2123 $3,042 $1.43 0d 5 0.63mi
3250 Auburn Rd Unit The Carmichael Auburn Hills, MI 2.0 2.0 885 $2,150 $2.43 0d 1 0.65mi
192 Raleigh Ave Auburn Hills, MI 2.0 2.0 1700 $2,400 $1.41 44d 1 0.69mi
3161 Bloomfield Ln Auburn Hills, MI 1.0–2.0 1.0–1.5 937 $1,499 $1.60 0d 22 0.83mi
3200 South Blvd Bloomfield Hills, MI 2.0–3.0 2.0 1782 $4,250 $2.38 0d 1 0.84mi
201 N Squirrel Rd Auburn Hills, MI 2.0–3.0 2.5–3.0 1475 $2,320 $1.57 0d 15 0.85mi
920 Heritage Dr Bloomfield Township, MI 2.0 2.0 1804 $3,600 $2.00 0d 1 0.88mi
806 Bloomfield Village Blvd Unit K Auburn Hills, MI 2.0 1.0 881 $1,500 $1.70 44d 1 1.04mi
2862 Tall Oaks Ct Auburn Hills, MI 2.0 2.0 987 $1,520 $1.54 2d 6 1.11mi
676 Sheffield Rd Auburn Hills, MI 3.0 1.5 1421 $2,495 $1.76 0d 1 1.32mi

Listing history 16 events

  1. 2026-05-07
    status Pending 978-char remark
    Show marketing remark (978 chars)

    * * * All Offers Due: Monday, May 4, 2026 at 12:00pm * * * Spacious ranch in Auburn Hills with hardwood floors, an open layout, and a big backyard ready for entertaining. Covered front entry leads into a large living room featuring hardwood floors, wood-trimmed windows, and a cozy brick fireplace. The layout flows right into a roomy kitchen and dining area with a center island and bar seating and plenty of cabinet and counter space. Convenient laundry room with a half bath sits just off the kitchen with access to the backyard. Three large bedrooms share a full bath down the hallway, including one with wood paneling and sliding door access to the backyard, and another with brand new carpet. Head out back to a generous yard with a covered deck, large storage shed, and detached two-car garage. Notable updates include a new roof (2019), new double wall oven, new main water shut-off valves, new laundry tub faucet, and a clean sewer inspection (2026). Welcome Home!

  2. 2026-05-07
    status Pending 978-char remark
    Show marketing remark (978 chars)

    * * * All Offers Due: Monday, May 4, 2026 at 12:00pm * * * Spacious ranch in Auburn Hills with hardwood floors, an open layout, and a big backyard ready for entertaining. Covered front entry leads into a large living room featuring hardwood floors, wood-trimmed windows, and a cozy brick fireplace. The layout flows right into a roomy kitchen and dining area with a center island and bar seating and plenty of cabinet and counter space. Convenient laundry room with a half bath sits just off the kitchen with access to the backyard. Three large bedrooms share a full bath down the hallway, including one with wood paneling and sliding door access to the backyard, and another with brand new carpet. Head out back to a generous yard with a covered deck, large storage shed, and detached two-car garage. Notable updates include a new roof (2019), new double wall oven, new main water shut-off valves, new laundry tub faucet, and a clean sewer inspection (2026). Welcome Home!

  3. 2026-05-04
    historical Accepting Backup Offers 978-char remark
    Show marketing remark (978 chars)

    * * * All Offers Due: Monday, May 4, 2026 at 12:00pm * * * Spacious ranch in Auburn Hills with hardwood floors, an open layout, and a big backyard ready for entertaining. Covered front entry leads into a large living room featuring hardwood floors, wood-trimmed windows, and a cozy brick fireplace. The layout flows right into a roomy kitchen and dining area with a center island and bar seating and plenty of cabinet and counter space. Convenient laundry room with a half bath sits just off the kitchen with access to the backyard. Three large bedrooms share a full bath down the hallway, including one with wood paneling and sliding door access to the backyard, and another with brand new carpet. Head out back to a generous yard with a covered deck, large storage shed, and detached two-car garage. Notable updates include a new roof (2019), new double wall oven, new main water shut-off valves, new laundry tub faucet, and a clean sewer inspection (2026). Welcome Home!

  4. 2026-05-04
    historical Active Under Contract 978-char remark
    Show marketing remark (978 chars)

    * * * All Offers Due: Monday, May 4, 2026 at 12:00pm * * * Spacious ranch in Auburn Hills with hardwood floors, an open layout, and a big backyard ready for entertaining. Covered front entry leads into a large living room featuring hardwood floors, wood-trimmed windows, and a cozy brick fireplace. The layout flows right into a roomy kitchen and dining area with a center island and bar seating and plenty of cabinet and counter space. Convenient laundry room with a half bath sits just off the kitchen with access to the backyard. Three large bedrooms share a full bath down the hallway, including one with wood paneling and sliding door access to the backyard, and another with brand new carpet. Head out back to a generous yard with a covered deck, large storage shed, and detached two-car garage. Notable updates include a new roof (2019), new double wall oven, new main water shut-off valves, new laundry tub faucet, and a clean sewer inspection (2026). Welcome Home!

  5. 2026-05-01
    listed $275,000 Active 978-char remark
    Show marketing remark (978 chars)

    * * * All Offers Due: Monday, May 4, 2026 at 12:00pm * * * Spacious ranch in Auburn Hills with hardwood floors, an open layout, and a big backyard ready for entertaining. Covered front entry leads into a large living room featuring hardwood floors, wood-trimmed windows, and a cozy brick fireplace. The layout flows right into a roomy kitchen and dining area with a center island and bar seating and plenty of cabinet and counter space. Convenient laundry room with a half bath sits just off the kitchen with access to the backyard. Three large bedrooms share a full bath down the hallway, including one with wood paneling and sliding door access to the backyard, and another with brand new carpet. Head out back to a generous yard with a covered deck, large storage shed, and detached two-car garage. Notable updates include a new roof (2019), new double wall oven, new main water shut-off valves, new laundry tub faucet, and a clean sewer inspection (2026). Welcome Home!

  6. 2026-05-01
    listed $275,000 Active 978-char remark
    Show marketing remark (978 chars)

    * * * All Offers Due: Monday, May 4, 2026 at 12:00pm * * * Spacious ranch in Auburn Hills with hardwood floors, an open layout, and a big backyard ready for entertaining. Covered front entry leads into a large living room featuring hardwood floors, wood-trimmed windows, and a cozy brick fireplace. The layout flows right into a roomy kitchen and dining area with a center island and bar seating and plenty of cabinet and counter space. Convenient laundry room with a half bath sits just off the kitchen with access to the backyard. Three large bedrooms share a full bath down the hallway, including one with wood paneling and sliding door access to the backyard, and another with brand new carpet. Head out back to a generous yard with a covered deck, large storage shed, and detached two-car garage. Notable updates include a new roof (2019), new double wall oven, new main water shut-off valves, new laundry tub faucet, and a clean sewer inspection (2026). Welcome Home!

  7. 2026-04-24
    historical $275,000 978-char remark
    Show marketing remark (978 chars)

    * * * All Offers Due: Monday, May 4, 2026 at 12:00pm * * * Spacious ranch in Auburn Hills with hardwood floors, an open layout, and a big backyard ready for entertaining. Covered front entry leads into a large living room featuring hardwood floors, wood-trimmed windows, and a cozy brick fireplace. The layout flows right into a roomy kitchen and dining area with a center island and bar seating and plenty of cabinet and counter space. Convenient laundry room with a half bath sits just off the kitchen with access to the backyard. Three large bedrooms share a full bath down the hallway, including one with wood paneling and sliding door access to the backyard, and another with brand new carpet. Head out back to a generous yard with a covered deck, large storage shed, and detached two-car garage. Notable updates include a new roof (2019), new double wall oven, new main water shut-off valves, new laundry tub faucet, and a clean sewer inspection (2026). Welcome Home!

  8. 1997-06-06
    soldstatus $128,000
  9. 1997-05-30
    soldstatus $128,000
  10. 1997-05-30
    soldstatus $128,000
  11. 1997-05-09
    historical
  12. 1997-03-28
    listed $134,900
  13. 1997-03-28
    listed $134,900
  14. 1979-09-01
    soldstatus $54,900
  15. 1975-02-01
    soldstatus $23,500
  16. 1967-09-01
    soldstatus $17,000

ⓘ 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
$2,365 · $197/mo
Projected year-2 tax
$3,300 · $275/mo
Expected delta
+$935/yr (+$78/mo · 39.5%)

ⓘ 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 ≥98°F today · 15 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
$29,401
− Mortgage interest
−$15,404
− Property taxes
−$2,365
− Insurance
−$1,375
− Repairs & maintenance
−$2,352
− Management
−$2,352
− Depreciation
−$8,000
Taxable loss
−$2,448
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$587
After-tax cash flow
$2,768/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 — Auburn Hills

Score
76/100
State rank
#151
US rank
#3766

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Auburn Hills, MI
County
Oakland County · 1,009,092 people
City population
24,514
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
24,514
Household income
$85,190
Rent vs Own
48.3% rent · 51.7% own
Severe rent burden
986.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 56% Asian 15% Black 11% Hispanic / Latino 11% Two or more races 11%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Romanian 6% Slovak 2% Lithuanian 2%
Foreign-born
19% · Canada, China, Jamaica
Languages at home
76% English-only · Spanish 8% Other Indo-European 6% Other Asian/Pacific 4%

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
▼ -298.32%
Current HPI
178.7685
Rent YoY
▼ -2.27%
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

+1582.4% since first listed
18 events — show timeline
  • 2026-06-03 Sold (MLS) $286,000 MiRealSource-MiMLS
  • 2026-06-03 Sold (MLS) $286,000 REALCOMP
  • 2026-05-07 Pending MiRealSource-MiMLS
  • 2026-05-07 Pending REALCOMP
  • 2026-05-04 Contingent MiRealSource-MiMLS
  • 2026-05-04 Contingent REALCOMP
  • 2026-05-01 Listed $275,000 MiRealSource-MiMLS
  • 2026-05-01 Listed $275,000 REALCOMP
  • 2026-04-24 Coming Soon $275,000 MiRealSource-MiMLS
  • 1997-06-06 Sold (Public Records) $128,000 Public Records
  • 1997-05-30 Sold (MLS) $128,000 MiRealSource-MiMLS
  • 1997-05-30 Sold (MLS) $128,000 REALCOMP
  • 1997-05-09 Listing Removed MiRealSource-MiMLS
  • 1997-03-28 Listed $134,900 MiRealSource-MiMLS
  • 1997-03-28 Listed $134,900 REALCOMP
  • 1979-09-01 Sold (Public Records) $54,900 Public Records
  • 1975-02-01 Sold (Public Records) $23,500 Public Records
  • 1967-09-01 Sold (Public Records) $17,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $2,365 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…