3 bd · 1.0 ba ·
1,200 sqft ·
Built 1920
· SingleFamily
· Coming Soon
· 1 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,767/mo
Mortgage (P&I)
−$1,337
Tax + insurance
−$460
HOA
−$0
Vac / Maint / Mgmt
−$581
Net cashflow
$389/mo
Annual
$4,672/yr
Cap rate
8.13%
Cash-on-cash
6.55%
DSCR
1.29
1% rule
1.09%
Cash to close
$71,372
Investor read
This is a 3-bed/1.0-bath single-family listed at $255k.
At list price, monthly cash flow is $389 ($5k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $255k).
Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
Lake Orion Community Schools (suburban): math 49% / reading 64% proficiency, ranked #45 of 540 in MI (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 88 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
3 sale attempts since 24y ago; this cycle's ask is 13% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Current owner paid $210k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Questions for listing agent
Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-4PZ3TWA70CE417
· Data 1 day agocashflowre.app · 2026-05-29