CashFlowRE
Sign in Sign up
16005 Morningside
C Composite 55.39
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.8/30.0
  • Schools +6.6/10.0
  • 1% rule +5.2/10.0
  • DSCR +4.5/10.0
  • Livability +4.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$230,000

16005 Morningside · Novi, MI 48168
2 bd · 2.0 ba · 1,380 sqft · Condo public records · 79 Days on market
Built 2005 $167/sqft · 16% below area Est $276k · 17% under $360/mo HOA · 15% of rent ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

Key facts

  • Fresh interior paint
  • Fireplace
  • $360 HOA

Tags

FIREPLACESTAINLESS STEEL APPLIANCESPARTIAL FLOORING REPLACEMENTFRESH INTERIOR PAINT

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 2-bed/2.0-bath condo listed at $230k.

Deal economics

  • At list price, monthly cash flow is $63 ($755/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $230k).
  • Recommended offer: $216k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% vs local median 2.8% in Novi — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 86/100 on livability (#20 in MI, #377 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: commute F.
  • Northville Public Schools (suburban): math 68% / reading 75% proficiency, ranked #4 of 540 in MI (top 1%) — strong family-tenant draw, lease renewals of 3-5y typical; only 4% free/reduced lunch — higher-income household profile.
  • Market conditions: 145 active listings in the ZIP; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $45k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $216,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.02%
Cap rate
6.62%
Cash-on-cash
1.17%
DSCR
1.05
GRM
8.2

CMA / ARV

ARV (median comp)
$275,714
List price
$230,000
Delta
-16.58%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.3%
Equity multiple
0.49×
Total profit
$-33,107
Equity at exit
$34,294
10-year hold
IRR
-5.5%
Equity multiple
0.64×
Total profit
$-23,027
Equity at exit
$19,886

Cash invested: $64,400 (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 48168

Active inventory
145
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,346 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$128 /mo · $1,538/yr
Insurance
$96
HOA
$360
Vacancy / Maint / Mgmt
$493
Net cashflow
$63

Break-even live

Break-even rent $2,266
Max offer price $230,000
Occupancy floor 92%

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
$57,500
Closing costs
$6,900
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.

HOA detail condo

Monthly dues
$360 · $4,320/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 11 events

  1. 2026-05-14
    price $230,000 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  2. 2026-05-14
    price $230,000 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  3. 2026-04-30
    price $238,000 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  4. 2026-04-30
    price $238,000 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  5. 2026-04-16
    price $250,000 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  6. 2026-04-16
    price $250,000 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  7. 2026-03-19
    price $265,000 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  8. 2026-03-19
    price $265,000 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  9. 2026-03-11
    listed $275,000 Active 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  10. 2026-03-11
    listed $275,000 Active 725-char remark
    Show marketing remark (725 chars)

    Welcome to 16005 Morningside, a property that exudes warmth and elegance. The centerpiece of the living room is a charming fireplace, perfect for cozy evenings. The kitchen is a chef's dream, boasting stainless steel appliances that add a modern touch. Recent updates include a partial flooring replacement, enhancing the overall aesthetic of the home. The walls are adorned with fresh interior paint, giving the property a clean and refreshed look. This home is a perfect blend of comfort and style, making it a must-see. Come and experience the charm of this home for yourself. Buyer/agent advised to verify homestead vs non homestead tax status with a tax professional. Included 100-Day Home Warranty with buyer activation

  11. 2026-02-24
    soldstatus $270,000

ⓘ 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
$1,538 · $128/mo
Projected year-2 tax
$2,540 · $212/mo
Expected delta
+$1,002/yr (+$84/mo · 65.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,147
− Mortgage interest
−$12,884
− Property taxes
−$1,538
− Insurance
−$1,150
− Repairs & maintenance
−$2,252
− Management
−$2,252
− HOA
−$4,320
− Depreciation
−$6,691
Taxable loss
−$2,939
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$705
After-tax cash flow
$1,460/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
Northville Public Schools
NCES district ID
2625980
Math proficiency
68% ▼ -5.00%
Reading proficiency
75% ▼ -4.00%
Median HH income
$108,824
Composite
66.21/100
National rank
#431
State rank
#4 of 540 in MI

Livability — Novi

Score
86/100
State rank
#20
US rank
#377

Category grades

Amenities A- Commute F Cost of living C+ Crime A+ Employment A+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
43,845
Population (ZIP)
25,039

Population outlook (Wayne County) Hauer SSP2

Today (2025)
1,675,273 people
By 2030
1,620,300 · -3.3%
By 2040
1,502,341 · -10.3%
By 2050
1,384,039 · -17.4%
By 2075
1,124,592 · -32.9%
By 2100
881,193 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Asian 19% Two or more races 5% Hispanic / Latino 4% Black 2%
Common ancestry
Romanian 9% Italian 3% Lithuanian 3%
Foreign-born
20% · Canada, China, Jamaica
Languages at home
77% English-only · Other Indo-European 7% Other Asian/Pacific 5% Chinese 3%

Political lean MEDSL · Wayne

2024 margin
Strong D (+29.0) · D 62.7% · R 33.7% · Other 3.6%
2008→2024 swing
-20.5pp toward R · 2008: 49.5pp · 2024: 29.0pp
All cycles
2024: D+29.0 2020: D+38.1 2016: D+37.3 2012: D+46.9 2008: D+49.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -198.06%
Current HPI
176.9122
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-14.8% since first listed
11 events — show timeline
  • 2026-05-14 Price Changed $230,000 MiRealSource-MiMLS
  • 2026-05-14 Price Changed $230,000 REALCOMP
  • 2026-04-30 Price Changed $238,000 MiRealSource-MiMLS
  • 2026-04-30 Price Changed $238,000 REALCOMP
  • 2026-04-16 Price Changed $250,000 MiRealSource-MiMLS
  • 2026-04-16 Price Changed $250,000 REALCOMP
  • 2026-03-19 Price Changed $265,000 MiRealSource-MiMLS
  • 2026-03-19 Price Changed $265,000 REALCOMP
  • 2026-03-11 Listed $275,000 REALCOMP
  • 2026-03-11 Listed $275,000 MiRealSource-MiMLS
  • 2026-02-24 Sold (Public Records) $270,000 Public Records

Property tax history

-1.9%/yr

Latest (2025): $1,538 · -38.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…