FOR_SALENeutral Deal33 days on market

6055 Shaftsburg Rd

6055 Shaftsburg Rd, Williamston, MI 48895, Williamston, MI 48895
$529,000
Zestimate®:$535,600$6,600 Under Market

Listing Price

Property image 1
6055 Shaftsburg Rd, Williamston, MI 48895
Loc: Williamston, MI
Days Listed
33
Tax Assessed
$181k
Zestimate®
$536k
1% Under Valued
Lot Size
6.95 acres
Rent Estimate
$2,992/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Perry East Elementary

PK-4
5.5 mi away
5

Perry Middle School

5-8
5.8 mi away
7

Perry High School

9-12
5.9 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.47%
Total ROI
17.0%
Cash Flow
$-263/mo
DSCR
0.90
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-01Price change$549,000$237
2026-02-19Price change$599,000$259
2026-01-30Listed for sale$649,000$280
2022-01-26Listing removed$0
2021-12-28Listed for sale$419,900$181

Tax History

YearProperty TaxTax Assessment
2024$6,205.33$197,900
2023$0$182,200
2022$0$165,100
2021$0$157,700
2020$0$150,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,314
Built
1990
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $529,000Rent Basis: Observed Comp Model ($2,992/mo)State Tax Benchmark: 1.54% (MI)Hazard Reserve: $154/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.35%

NOI: $23,012/yr

Cash-on-Cash Yield
-8.2%

On $121,670 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.54% of basis)-$232/mo
Homeowner / Hazard Insurance-$154/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$299/mo
Property Management (8% of rent)-$239/mo
Total Pure Operating Expenses-$1,074/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,992/mo
Less: Operating Expenses-$1,074/mo
Net Operating Income (NOI)+$1,918/mo
Less: Debt Service (30yr @ 6.75%)-$2,745/mo
Net Cash Flow
$-827/mo
$-9,927/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Williamston.