OFF_MARKETGood Deal27 days on market

4151 Meadowdale Dr

4151 Meadowdale Dr, Williamston, MI 48895, Williamston, MI 48895
$459,900
Zestimate®:$452,000

Listing Price

Property image 1
4151 Meadowdale Dr, Williamston, MI 48895
Loc: Williamston, MI
Days Listed
27
Tax Assessed
$248k
Zestimate®
$452k
Market Rate
Lot Size
1.56 acres
Rent Estimate
$3,265/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.

8

Williamston Explorer Elementary School

3-5
1 mi away
8

Williamston Middle School

6-8
0.6 mi away
9

Williamston High School

9-12
0.4 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
6.76%
Total ROI
23.5%
Cash Flow
$265/mo
DSCR
1.11
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
2026-02-26Price change$459,900$169
2026-02-05Listed for sale$480,000$177
1992-06-01Sold$2,055$1

Tax History

YearProperty TaxTax Assessment
2024$5,868.23$248,200
2023$0$227,900
2022$0$199,200
2021$0$180,400
2020$0$182,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,718
Built
1989
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: $459,900Rent Basis: Observed Comp Model ($3,265/mo)State Tax Benchmark: 1.54% (MI)Hazard Reserve: $134/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.38%

NOI: $24,738/yr

Cash-on-Cash Yield
-3.7%

On $105,777 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.8%

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)-$319/mo
Homeowner / Hazard Insurance-$134/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$327/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,203/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,265/mo
Less: Operating Expenses-$1,203/mo
Net Operating Income (NOI)+$2,062/mo
Less: Debt Service (30yr @ 6.75%)-$2,386/mo
Net Cash Flow
$-325/mo
$-3,898/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Williamston.