CashFlowRE
Sign in Sign up
503 Bloomfield Ave
B Composite 71.51
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +13.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$110,000

503 Bloomfield Ave · Pontiac, MI 48341
3 bd · 1.0 ba · 1,291 sqft · SingleFamily public records · 17 Days on market
Built 1910 7,405 sqft lot $85/sqft · 46% below area Est $125k · 12% under

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

Listing remarks MLS

Charming and updated ranch with standout curb appeal and a cozy, welcoming feel. Featuring an inviting front porch and elevated lot, this home offers a great blend of character and modern updates. Improvements include new shingles and flooring (2018), updated appliances, fresh paint (2020), brand new furnace (2025), and updated lighting (2026). Move in ready with major updates already completed!

Key facts

  • Updated appliances
  • Fresh paint
  • Front porch

Tags

FRONT PORCHELEVATED LOTNEW SHINGLESUPDATED APPLIANCESFRESH PAINTBRAND NEW FURNACE

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer; Water available
  • Home design: Single-family residence; One level; Ground-level entry
  • Construction: Aluminum siding; Block foundation
  • Exterior features: Asphalt roof; Paved road access; Lot dimensions approximately 50 x 150 (0.17 acres)

Interior

  • Kitchen: Gas cooktop; Free-standing gas oven; Free-standing refrigerator
  • Bedrooms: Total rooms: 3
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; No cooling
  • Interior features: Gas water heater; Free-standing gas oven; Free-standing refrigerator; Gas cooktop; Unfinished basement

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 $110k.

Deal economics

  • At list price, monthly cash flow is $557 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 5.4% in Pontiac — 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 64/100 on livability (#499 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D, crime F, amenities F.
  • Pontiac City School District (urban): math 8% / reading 17% proficiency, ranked #514 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Whitman Elementary School (math 8% / reading 8%, grade F, #1,300 of 1,397 statewide, top 94%, 601 students, 81% FRL); Pontiac Middle School (math 8% / reading 23%, grade F, #450 of 493 statewide, top 91%, 729 students, 81% FRL); Pontiac High School (math 12% / reading 27%, grade F, #622 of 713 statewide, top 88%, 935 students, 75% FRL) — zoned schools at 79% FRL track the district average.
  • Market conditions: 100 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($51k/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 $761 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,350 (1.5% below list)

Questions for the listing agent

  1. Built in 1910 — 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 F-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 F 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. 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
1.43%
Cap rate
12.37%
Cash-on-cash
21.71%
DSCR
1.97
GRM
5.8

CMA / ARV

ARV (median comp)
$125,235
List price
$110,000
Delta
-12.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
256 Cedardale Ave 0.14mi 3/1.0 1,348 (+4%) 2mo $100,000 $74 85
582 Nevada Ave 0.51mi 3/1.0 1,346 (+4%) 2mo $135,000 $100 67
438 Franklin Rd 0.26mi 3/1.0 1,444 (+12%) 1mo $160,000 $111 67
442 Howland Ave 0.12mi 2/1.0 (-1) 1,159 (-10%) 11mo $135,000 $116 64
497 Montana Ave 0.37mi 4/1.0 (+1) 1,195 (-7%) 4mo $102,000 $85 62
551 Nebraska Ave 0.43mi 3/2.0 1,247 (-3%) 11mo $66,000 $53 61
353 South Blvd W 0.49mi 2/1.0 (-1) 1,303 (+1%) 12mo $90,000 $69 61
313 W Wilson Ave 0.69mi 2/1.0 (-1) 1,301 (+1%) 6mo $53,500 $41 56
200 Prospect St 0.67mi 3/1.0 1,350 (+5%) 9mo $63,000 $47 54
354 Ferry Ave 0.66mi 3/1.0 1,222 (-5%) 8mo $140,000 $115 54
483 Pearsall Ave 0.44mi 2/1.5 (-1) 1,138 (-12%) 3mo $139,900 $123 50
205 Hughes Ave 0.46mi 4/1.5 (+1) 1,426 (+10%) 5mo $100,000 $70 50

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
14.3%
Equity multiple
1.57×
Total profit
$17,649
Equity at exit
$16,401
10-year hold
IRR
23.1%
Equity multiple
2.98×
Total profit
$60,988
Equity at exit
$9,511

Cash invested: $30,800 (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 48341

Active inventory
100
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,576 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$65 /mo · $776/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$557

Break-even live

Break-even rent $870
Max offer price $110,000
Occupancy floor 60%

Sensitivity live

Price -10% $620 -5% $588 +0% $557 +5% $526 +10% $495
Rent -10% $433 -5% $495 +0% $557 +5% $620 +10% $682
Rate -1.0pp $613 -0.5pp $585 base $557 +0.5pp $529 +1.0pp $500

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
$27,500
Closing costs
$3,300
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
471 Montana Ave Pontiac, MI 3.0 1.0 1017 $1,599 $1.57 45d 1 0.31mi
594 Colorado Ave Pontiac, MI 3.0 1.0 1008 $1,075 $1.07 26d 1 0.50mi
611 Montana Ave Pontiac, MI 3.0 1.0 1112 $1,350 $1.21 45d 1 0.55mi
249 W Wilson Ave Unit 1 Pontiac, MI 3.0 1.0 900 $1,540 $1.71 45d 1 0.58mi
124 Alice Ave Bloomfield Township, MI 3.0 1.0 1440 $2,000 $1.39 6d 1 0.72mi
442 Central Ave Unit 1 Pontiac, MI 2.0 1.0 1500 $1,500 $1.00 6d 1 0.75mi
442 Central Ave Pontiac, MI 2.0 1.0 1500 $1,250 $0.83 18d 1 0.75mi
2083 S Telegraph Rd Bloomfield Twp, MI 1.0–2.0 1.0–2.0 938 $2,338 $2.49 0d 23 0.82mi
489 Central Ave Pontiac, MI 2.0 1.0 1140 $1,195 $1.05 6d 1 0.84mi
1974 Klingensmith Rd #4 Bloomfield Hills, MI 2.0 2.0 1219 $1,995 $1.64 19d 1 1.29mi
128 S Edith St Pontiac, MI 2.0–3.0 2.0 1155 $1,700 $1.47 19d 1 1.39mi

Listing history 4 events

  1. 2026-05-11
    status Pending 398-char remark
    Show marketing remark (398 chars)

    Charming and updated ranch with standout curb appeal and a cozy, welcoming feel. Featuring an inviting front porch and elevated lot, this home offers a great blend of character and modern updates. Improvements include new shingles and flooring (2018), updated appliances, fresh paint (2020), brand new furnace (2025), and updated lighting (2026). Move in ready with major updates already completed!

  2. 2026-05-11
    status Pending 398-char remark
    Show marketing remark (398 chars)

    Charming and updated ranch with standout curb appeal and a cozy, welcoming feel. Featuring an inviting front porch and elevated lot, this home offers a great blend of character and modern updates. Improvements include new shingles and flooring (2018), updated appliances, fresh paint (2020), brand new furnace (2025), and updated lighting (2026). Move in ready with major updates already completed!

  3. 2026-04-24
    listed $110,000 Active 398-char remark
    Show marketing remark (398 chars)

    Charming and updated ranch with standout curb appeal and a cozy, welcoming feel. Featuring an inviting front porch and elevated lot, this home offers a great blend of character and modern updates. Improvements include new shingles and flooring (2018), updated appliances, fresh paint (2020), brand new furnace (2025), and updated lighting (2026). Move in ready with major updates already completed!

  4. 2026-04-24
    listed $110,000 Active 398-char remark
    Show marketing remark (398 chars)

    Charming and updated ranch with standout curb appeal and a cozy, welcoming feel. Featuring an inviting front porch and elevated lot, this home offers a great blend of character and modern updates. Improvements include new shingles and flooring (2018), updated appliances, fresh paint (2020), brand new furnace (2025), and updated lighting (2026). Move in ready with major updates already completed!

ⓘ 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
$776 · $65/mo
Projected year-2 tax
$1,235 · $103/mo
Expected delta
+$459/yr (+$38/mo · 59.1%)

ⓘ 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 ≥96°F today · 14 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
$18,906
− Mortgage interest
−$6,162
− Property taxes
−$776
− Insurance
−$550
− Repairs & maintenance
−$1,513
− Management
−$1,513
− Depreciation
−$3,200
Taxable income
$5,193
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,246
After-tax cash flow
$5,441/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
Pontiac City School District
NCES district ID
2628740
Math proficiency
8% ▼ -5.00%
Reading proficiency
17% ▼ -3.00%
Median HH income
$33,888
Composite
10.12/100
National rank
#9802
State rank
#514 of 540 in MI

Livability — Pontiac

Score
64/100
State rank
#499
US rank
#14703

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pontiac, MI
County
Oakland County · 1,009,092 people
City population
44,593
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
18,924
Household income
$51,390
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
833.0

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 0.61)
Race & ethnicity
Black 57% White 22% Hispanic / Latino 12% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Slovak 2% Romanian 1% Swiss 1%
Foreign-born
10% · Canada
Languages at home
86% English-only · Spanish 9% Other Indo-European 1% Other Asian/Pacific 1%

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
▼ -204.11%
Current HPI
257.8941
Rent YoY
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
4 events — show timeline
  • 2026-05-11 Pending MiRealSource-MiMLS
  • 2026-05-11 Pending REALCOMP
  • 2026-04-24 Listed $110,000 REALCOMP
  • 2026-04-24 Listed $110,000 MiRealSource-MiMLS

Property tax history

+5.5%/yr

Latest (2025): $776 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…