CashFlowRE
Sign in Sign up
256 W Chicago Ave
C Composite 59.91
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 +21.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +6.3/10.0
  • Rent growth +3.7/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$159,900

256 W Chicago Ave · Pontiac, MI 48340
3 bd · 3.0 ba · 2,580 sqft · SingleFamily public records · 11 Days on market
Built 1967 5,227 sqft lot $62/sqft · 19% below area Est $203k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't delay on this two story 4 bedroom, 2.2 bath home. A little clean up and sweet equity will go a long ways. Property offers 4 large bedrooms along with the primary bed and bathroom on the main level along with a finished lower level with additional bathroom.

Key facts

  • 5,227 sq ft lot
  • Built 1967
  • Listed 11 days

Property features AI

Exterior

  • Parking: Driveway, no garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two stories; Ground-level entry
  • Construction: Brick veneer exterior; Block foundation
  • Exterior features: Covered porch

Interior

  • Bathrooms: 2 full bathrooms; 2 half bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Full, partially finished basement; 8 total rooms

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/3.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $238 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Cap rate 8.1% vs local median 6.7% in Pontiac — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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, schools F, crime 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.
  • Market conditions: Rents rising fast (+4.7%/yr); 83 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • At $1,802/mo this rent would consume 45% of the median local household income ($48k/yr) (locally 1460% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 24y 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 $159,900

Questions for the listing agent

  1. Built in 1967 — 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
1.13%
Cap rate
8.08%
Cash-on-cash
6.37%
DSCR
1.28
GRM
7.4

CMA / ARV

ARV (median comp)
$202,511
List price
$159,900
Delta
-21.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
256 W Chicago Ave 0.00mi 4/3.0 (+1) 2,640 (+2%) 1mo $190,000 $72 91
343 W Newport Ave 0.23mi 3/2.0 2,265 (-12%) 19mo $253,500 $112 49
1622 Prairie Dr 0.67mi 4/2.5 (+1) 2,517 (-2%) 21mo $278,000 $110 40
1649 Marshbank Dr 0.63mi 3/3.5 2,224 (-14%) 9mo $335,000 $151 38
490 Moonlight Dr 0.69mi 3/2.0 2,424 (-6%) 23mo $230,000 $95 34

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 · 4.73% rent growth · sell at horizon

5-year hold
IRR
-4.4%
Equity multiple
0.83×
Total profit
$-7,511
Equity at exit
$23,842
10-year hold
IRR
7.3%
Equity multiple
1.60×
Total profit
$26,819
Equity at exit
$13,825

Cash invested: $44,772 (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 48340

Rents YoY
4.7%
Active inventory
83
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,802 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$280 /mo · $3,366/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$238

Break-even live

Break-even rent $1,501
Max offer price $159,900
Occupancy floor 82%

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
$39,975
Closing costs
$4,797
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1554 Meadow Ridge Dr Pontiac, MI 4.0 2.5 2616 $2,500 $0.96 18d 1 0.73mi

Listing history 28 events

  1. 2026-05-04
    status Pending 262-char remark
    Show marketing remark (262 chars)

    Don't delay on this two story 4 bedroom, 2.2 bath home. A little clean up and sweet equity will go a long ways. Property offers 4 large bedrooms along with the primary bed and bathroom on the main level along with a finished lower level with additional bathroom.

  2. 2026-05-04
    status Pending 268-char remark
    Show marketing remark (262 chars)

    Don't delay on this two story 4 bedroom, 2.2 bath home. A little clean up and sweet equity will go a long ways. Property offers 4 large bedrooms along with the primary bed and bathroom on the main level along with a finished lower level with additional bathroom.

  3. 2026-04-23
    listed $159,900 Active 268-char remark
    Show marketing remark (262 chars)

    Don't delay on this two story 4 bedroom, 2.2 bath home. A little clean up and sweet equity will go a long ways. Property offers 4 large bedrooms along with the primary bed and bathroom on the main level along with a finished lower level with additional bathroom.

  4. 2026-04-23
    listed $159,900 Active 262-char remark
    Show marketing remark (262 chars)

    Don't delay on this two story 4 bedroom, 2.2 bath home. A little clean up and sweet equity will go a long ways. Property offers 4 large bedrooms along with the primary bed and bathroom on the main level along with a finished lower level with additional bathroom.

  5. 2025-07-09
    historical
  6. 2025-07-09
    historical
  7. 2025-06-14
    listed $265,000 Active
  8. 2025-06-14
    listed $265,000 Active
  9. 2025-06-07
    historical
  10. 2020-03-16
    soldstatus $176,000
  11. 2020-03-02
    soldstatus $175,000
  12. 2020-03-02
    soldstatus $175,000
  13. 2019-12-28
    listed $175,000
  14. 2019-12-28
    listed $175,000
  15. 2019-12-18
    historical
  16. 2019-12-18
    historical
  17. 2019-09-19
    listed $172,833
  18. 2019-09-19
    listed $172,833
  19. 2019-04-15
    soldstatus $72,500
  20. 2019-04-09
    soldstatus $72,500 Sold
  21. 2019-04-09
    soldstatus $72,500 Closed
  22. 2019-02-13
    status Pending
  23. 2019-02-13
    status Pending
  24. 2019-02-12
    listed $75,000 Active
  25. 2019-02-12
    listed $75,000 Active
  26. 2003-05-29
    soldstatus $128,000
  27. 2003-04-30
    soldstatus $128,000
  28. 2002-09-04
    listed $129,000

ⓘ 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
$3,366 · $280/mo
Projected year-2 tax
$3,366 · $280/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 15 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
$21,619
− Mortgage interest
−$8,957
− Property taxes
−$3,366
− Insurance
−$800
− Repairs & maintenance
−$1,730
− Management
−$1,730
− Depreciation
−$4,652
Taxable income
$386
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$93
After-tax cash flow
$2,759/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)
25,669
Household income
$47,891
Rent vs Own
54.3% rent · 45.7% own
Severe rent burden
1460.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Black 31% Hispanic / Latino 31% White 29% Two or more races 22% Asian 4%
Hispanic origin (detail)
Mexican 18% Puerto Rican 7%
Common ancestry
Lithuanian 2% Romanian 2% Serbian 1%
Foreign-born
11% · Canada, China
Languages at home
74% English-only · Spanish 23% Other Asian/Pacific 2% Chinese 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
▼ -295.80%
Current HPI
177.961
Rent YoY
▲ 4.73%
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

+47.3% since first listed
31 events — show timeline
  • 2026-06-03 Sold (MLS) $190,000 REALCOMP
  • 2026-06-03 Sold (MLS) $190,000 MiRealSource-MiMLS
  • 2026-05-04 Pending MiRealSource-MiMLS
  • 2026-05-04 Pending REALCOMP
  • 2026-05-03 Listing Removed REALCOMP
  • 2026-04-23 Listed $159,900 REALCOMP
  • 2026-04-23 Listed $159,900 MiRealSource-MiMLS
  • 2025-07-09 Listing Removed REALCOMP
  • 2025-07-09 Listing Removed MiRealSource-MiMLS
  • 2025-06-14 Listed $265,000 MiRealSource-MiMLS
  • 2025-06-14 Listed $265,000 REALCOMP
  • 2025-06-07 Coming Soon MiRealSource-MiMLS
  • 2020-03-16 Sold (Public Records) $176,000 Public Records
  • 2020-03-02 Sold (MLS) $175,000 MiRealSource-MiMLS
  • 2020-03-02 Sold (MLS) $175,000 REALCOMP
  • 2019-12-28 Listed $175,000 MiRealSource-MiMLS
  • 2019-12-28 Listed $175,000 REALCOMP
  • 2019-12-18 Listing Removed MiRealSource-MiMLS
  • 2019-12-18 Listing Removed REALCOMP
  • 2019-09-19 Listed $172,833 MiRealSource-MiMLS
  • 2019-09-19 Listed $172,833 REALCOMP
  • 2019-04-15 Sold (Public Records) $72,500 Public Records
  • 2019-04-09 Sold (MLS) $72,500 MiRealSource-MiMLS
  • 2019-04-09 Sold (MLS) $72,500 REALCOMP
  • 2019-02-13 Pending MiRealSource-MiMLS
  • 2019-02-13 Pending REALCOMP
  • 2019-02-12 Listed $75,000 MiRealSource-MiMLS
  • 2019-02-12 Listed $75,000 REALCOMP
  • 2003-05-29 Sold (Public Records) $128,000 Public Records
  • 2003-04-30 Sold (MLS) $128,000 REALCOMP
  • 2002-09-04 Listed $129,000 REALCOMP

Property tax history

+8.4%/yr

Latest (2025): $3,366 · +89.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…