OFF_MARKETRisky Deal161 days on market

1435 Epley Rd

1435 Epley Rd, Williamston, MI 48895, Williamston, MI 48895
$784,900

Listing Price

Property image 1
1435 Epley Rd, Williamston, MI 48895
Loc: Williamston, MI
Days Listed
161
Tax Assessed
$345k
Lot Size
57.00 acres
Rent Estimate
$2,878/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
4.8 mi away
8

Williamston Middle School

6-8
4.5 mi away
9

Williamston High School

9-12
4.3 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
3.28%
Total ROI
6.1%
Cash Flow
$-1,824/mo
DSCR
0.54
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
2026-02-19Price change$784,900$409
2025-09-24Listed for sale$849,000$442
2025-08-30Listing removed$849,000$442
2025-06-19Price change$849,000$442
2025-06-11Price change$869,000$453

Tax History

YearProperty TaxTax Assessment
2024$10,336.86$345,400
2023$0$289,500
2022$0$265,600
2021$0$260,100
2020$0$267,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,920
Built
2002
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: $784,900Rent Basis: Observed Comp Model ($2,878/mo)State Tax Benchmark: 1.54% (MI)Hazard Reserve: $229/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.36%

NOI: $18,526/yr

Cash-on-Cash Yield
-16.8%

On $180,527 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+10.1%

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)-$443/mo
Homeowner / Hazard Insurance-$229/mo
Vacancy Reserve (5% of rent)-$144/mo
Repairs & Maintenance (10% of rent)-$288/mo
Property Management (8% of rent)-$230/mo
Total Pure Operating Expenses-$1,334/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,878/mo
Less: Operating Expenses-$1,334/mo
Net Operating Income (NOI)+$1,544/mo
Less: Debt Service (30yr @ 6.75%)-$4,073/mo
Net Cash Flow
$-2,529/mo
$-30,347/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Williamston.

1435 Epley Rd | Williamston, MI | Haven AI Analysis | Haven by ScoutHavens