CashFlowRE
Sign in Sign up
16836 Dover Dr
D- Composite 39.52
Why this score? — see what drove the D- 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).

  • Cash flow +9.5/30.0
  • ARV discount +7.5/15.0
  • Schools +6.6/10.0
  • Livability +4.3/5.0
  • 1% rule +3.9/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,990

16836 Dover Dr · Novi, MI 48168
2 bd · 2.0 ba · 1,490 sqft · Condo public records · 31 Days on market
Built 2002 $360/mo HOA · 15% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss this beautifully updated, move-in-ready 1st floor ranch-style condo in the highly sought-after Northville Ridge community, perfect for downsizing without compromising comfort, convenience, or lifestyle. This meticulously maintained 2-bedroom, 2-bath home offers an easy, low-maintenance first floor living experience with a spacious open layout, large living room, cozy fireplace, and abundant natural light throughout. Thoughtful upgrades include professionally painted , stainless steel appliances, new range, new kitchen exhaust, updated LVP flooring, custom closets, and a new garage door. The light neutral décor creates a warm and inviting atmosphere, while the generous dining area and ample storage provide both functionality and comfort. Enjoy peaceful mornings or evenings on the private patio, along with the convenience of an attached one-car garage. Ideal for those looking to simplify life while still enjoying great amenities, residents have access to a clubhouse, fitness center, pool, hot tub, playground, and scenic walking trails. Conveniently located close to shopping, dining, parks, expressways, and award-winning Northville schools. Enjoy the comfort of a turnkey home and the ease of condo living in one of Northville's most desirable communities.

Key facts

  • $360 HOA
  • Garage
  • Built 2002

Property features AI

Finance

  • Other: Property type: Residential condominium; Located in WAYNE COUNTY CONDO SUB PLAN 672; Directions: South of 6 Mile and west of Ridge
  • HOA & community: Homeowners association with a $395 monthly fee; HOA covers grounds and structure maintenance, sewer, snow removal, trash, and water

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Condominium; One level; Ground-level entry
  • Construction: Brick and vinyl siding exterior; Slab foundation; Built with an asphalt roof
  • Exterior features: Asphalt roof; Paved road access; Pets allowed

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No cooling listed
  • Interior features: Total of 5 rooms; 2 full bathrooms; Forced air heating (natural gas); No central cooling

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 $270k.

Deal economics

  • At list price, monthly cash flow is $-185 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (12.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $239k (11.5% below list).
  • Recommended offer: $237k (12.1% below list) — sets the bar for cash-flow.
  • Cap rate 5.5% vs local median 2.7% 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: crime A+, employment A+, housing 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.
  • Zoned schools: Ridge Wood Elementary School (math 72% / reading 72%, grade A-, #51 of 1,397 statewide, top 5%, 436 students, 6% FRL); Meads Mill Middle School (math 65% / reading 74%, grade A, #28 of 493 statewide, top 6%, 671 students, 9% FRL); Northville High School (math 68% / reading 86%, grade A-, #11 of 713 statewide, top 2%, 2,499 students, 7% FRL) — zoned schools at 7% FRL track the district average.
  • Market conditions: 146 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 $8k 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 31 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $181k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $237,261 (12.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.89%
Cap rate
5.47%
Cash-on-cash
-2.94%
DSCR
0.87
GRM
9.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-21.1%
Equity multiple
0.27×
Total profit
$-55,386
Equity at exit
$40,256
10-year hold
IRR
-14.4%
Equity multiple
0.17×
Total profit
$-62,758
Equity at exit
$23,344

Cash invested: $75,597 (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
146
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,391 medium interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$185 /mo · $2,225/yr
Insurance
$112
HOA
$360
Vacancy / Maint / Mgmt
$502
Net cashflow
$-185

Break-even live

Break-even rent $2,625
Max offer price $237,261
Occupancy floor

Sensitivity live

Price -10% $-32 -5% $-109 +0% $-185 +5% $-262 +10% $-338
Rent -10% $-374 -5% $-280 +0% $-185 +5% $-91 +10% $4
Rate -1.0pp $-49 -0.5pp $-117 base $-185 +0.5pp $-255 +1.0pp $-326

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
$67,498
Closing costs
$8,100
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
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 37 events

  1. 2026-06-21
    days on market $269,990 Active 31 DOM
  2. 2026-06-18
    days on market $269,990 Active 28 DOM
  3. 2026-06-17
    days on market $269,990 Active 27 DOM
  4. 2026-06-16
    days on market $269,990 Active 26 DOM
  5. 2026-06-15
    days on market $269,990 Active 25 DOM
  6. 2026-06-13
    days on market $269,990 Active 23 DOM
  7. 2026-06-09
    days on market $269,990 Active 19 DOM
  8. 2026-06-08
    days on market $269,990 Active 18 DOM
  9. 2026-06-07
    days on market $269,990 Active 17 DOM
  10. 2026-06-04
    days on market $269,990 Active 14 DOM
  11. 2026-06-03
    days on market $269,990 Active 13 DOM
  12. 2026-06-02
    days on market $269,990 Active 12 DOM
  13. 2026-06-01
    days on market $269,990 Active 11 DOM
  14. 2026-05-31
    days on market $269,990 Active 10 DOM
  15. 2026-05-22
    listed $269,990 Active 1295-char remark
    Show marketing remark (1295 chars)

    Don't miss this beautifully updated, move-in-ready 1st floor ranch-style condo in the highly sought-after Northville Ridge community, perfect for downsizing without compromising comfort, convenience, or lifestyle. This meticulously maintained 2-bedroom, 2-bath home offers an easy, low-maintenance first floor living experience with a spacious open layout, large living room, cozy fireplace, and abundant natural light throughout. Thoughtful upgrades include professionally painted , stainless steel appliances, new range, new kitchen exhaust, updated LVP flooring, custom closets, and a new garage door. The light neutral décor creates a warm and inviting atmosphere, while the generous dining area and ample storage provide both functionality and comfort. Enjoy peaceful mornings or evenings on the private patio, along with the convenience of an attached one-car garage. Ideal for those looking to simplify life while still enjoying great amenities, residents have access to a clubhouse, fitness center, pool, hot tub, playground, and scenic walking trails. Conveniently located close to shopping, dining, parks, expressways, and award-winning Northville schools. Enjoy the comfort of a turnkey home and the ease of condo living in one of Northville's most desirable communities.

  16. 2026-05-22
    listed $269,990 Active
    Show marketing remark (1295 chars)

    Don't miss this beautifully updated, move-in-ready 1st floor ranch-style condo in the highly sought-after Northville Ridge community, perfect for downsizing without compromising comfort, convenience, or lifestyle. This meticulously maintained 2-bedroom, 2-bath home offers an easy, low-maintenance first floor living experience with a spacious open layout, large living room, cozy fireplace, and abundant natural light throughout. Thoughtful upgrades include professionally painted , stainless steel appliances, new range, new kitchen exhaust, updated LVP flooring, custom closets, and a new garage door. The light neutral décor creates a warm and inviting atmosphere, while the generous dining area and ample storage provide both functionality and comfort. Enjoy peaceful mornings or evenings on the private patio, along with the convenience of an attached one-car garage. Ideal for those looking to simplify life while still enjoying great amenities, residents have access to a clubhouse, fitness center, pool, hot tub, playground, and scenic walking trails. Conveniently located close to shopping, dining, parks, expressways, and award-winning Northville schools. Enjoy the comfort of a turnkey home and the ease of condo living in one of Northville's most desirable communities.

  17. 2026-05-21
    historical $269,990 1295-char remark
    Show marketing remark (1295 chars)

    Don't miss this beautifully updated, move-in-ready 1st floor ranch-style condo in the highly sought-after Northville Ridge community, perfect for downsizing without compromising comfort, convenience, or lifestyle. This meticulously maintained 2-bedroom, 2-bath home offers an easy, low-maintenance first floor living experience with a spacious open layout, large living room, cozy fireplace, and abundant natural light throughout. Thoughtful upgrades include professionally painted , stainless steel appliances, new range, new kitchen exhaust, updated LVP flooring, custom closets, and a new garage door. The light neutral décor creates a warm and inviting atmosphere, while the generous dining area and ample storage provide both functionality and comfort. Enjoy peaceful mornings or evenings on the private patio, along with the convenience of an attached one-car garage. Ideal for those looking to simplify life while still enjoying great amenities, residents have access to a clubhouse, fitness center, pool, hot tub, playground, and scenic walking trails. Conveniently located close to shopping, dining, parks, expressways, and award-winning Northville schools. Enjoy the comfort of a turnkey home and the ease of condo living in one of Northville's most desirable communities.

  18. 2017-08-07
    soldstatus $181,000
  19. 2017-08-01
    soldstatus $181,000 Sold 465-char remark
    Show marketing remark (465 chars)

    Two bedroom, two bath condo in awesome location in Northville! Perfect for a small family. Enjoy the amenities of the complex: pool, clubhouse, close to expressways, restaurants & shopping. Great room & master bedroom have vaulted ceilings. Master suite has walk-in closet & master bath. Attached one car garage. Balcony off dining room to enjoy summer evenings. Spacious bedrooms, newer carpet & interior paint. Clean & move-in ready!

  20. 2017-08-01
    soldstatus $181,000 Closed
    Show marketing remark (465 chars)

    Two bedroom, two bath condo in awesome location in Northville! Perfect for a small family. Enjoy the amenities of the complex: pool, clubhouse, close to expressways, restaurants & shopping. Great room & master bedroom have vaulted ceilings. Master suite has walk-in closet & master bath. Attached one car garage. Balcony off dining room to enjoy summer evenings. Spacious bedrooms, newer carpet & interior paint. Clean & move-in ready!

  21. 2017-06-30
    status Pending
    Show marketing remark (465 chars)

    Two bedroom, two bath condo in awesome location in Northville! Perfect for a small family. Enjoy the amenities of the complex: pool, clubhouse, close to expressways, restaurants & shopping. Great room & master bedroom have vaulted ceilings. Master suite has walk-in closet & master bath. Attached one car garage. Balcony off dining room to enjoy summer evenings. Spacious bedrooms, newer carpet & interior paint. Clean & move-in ready!

  22. 2017-06-30
    status Pending 465-char remark
    Show marketing remark (465 chars)

    Two bedroom, two bath condo in awesome location in Northville! Perfect for a small family. Enjoy the amenities of the complex: pool, clubhouse, close to expressways, restaurants & shopping. Great room & master bedroom have vaulted ceilings. Master suite has walk-in closet & master bath. Attached one car garage. Balcony off dining room to enjoy summer evenings. Spacious bedrooms, newer carpet & interior paint. Clean & move-in ready!

  23. 2017-06-16
    listed $185,000 Active
  24. 2017-06-09
    listed $185,000 Active 465-char remark
    Show marketing remark (465 chars)

    Two bedroom, two bath condo in awesome location in Northville! Perfect for a small family. Enjoy the amenities of the complex: pool, clubhouse, close to expressways, restaurants & shopping. Great room & master bedroom have vaulted ceilings. Master suite has walk-in closet & master bath. Attached one car garage. Balcony off dining room to enjoy summer evenings. Spacious bedrooms, newer carpet & interior paint. Clean & move-in ready!

  25. 2015-09-11
    soldstatus $1,500
  26. 2015-08-31
    soldstatus $160,000
  27. 2015-08-20
    soldstatus $160,000 Sold
  28. 2015-08-20
    soldstatus $160,000
  29. 2015-08-20
    listed $1,500
  30. 2015-07-29
    historical
  31. 2015-07-29
    historical
  32. 2015-04-29
    price $164,900
  33. 2015-04-29
    price $159,900
  34. 2015-02-19
    listed $164,900 Active
  35. 2015-02-19
    listed $164,900
  36. 2007-10-12
    historical
  37. 2007-07-13
    listed $168,000

ⓘ 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
$2,225 · $185/mo
Projected year-2 tax
$3,192 · $266/mo
Expected delta
+$966/yr (+$81/mo · 43.4%)

ⓘ 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
$28,686
− Mortgage interest
−$15,124
− Property taxes
−$2,225
− Insurance
−$1,350
− Repairs & maintenance
−$2,295
− Management
−$2,295
− HOA
−$4,320
− Depreciation
−$7,854
Taxable loss
−$6,777
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,626
After-tax cash flow
$-597/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

+60.7% since first listed
23 events — show timeline
  • 2026-05-22 Listed $269,990 MiRealSource-MiMLS
  • 2026-05-22 Listed $269,990 REALCOMP
  • 2026-05-21 Coming Soon $269,990 MiRealSource-MiMLS
  • 2017-08-07 Sold (Public Records) $181,000 Public Records
  • 2017-08-01 Sold (MLS) $181,000 MiRealSource-MiMLS
  • 2017-08-01 Sold (MLS) $181,000 REALCOMP
  • 2017-06-30 Pending MiRealSource-MiMLS
  • 2017-06-30 Pending REALCOMP
  • 2017-06-16 Listed $185,000 MiRealSource-MiMLS
  • 2017-06-09 Listed $185,000 REALCOMP
  • 2015-09-11 Sold (MLS) $1,500 MiRealSource-MiMLS
  • 2015-08-31 Sold (Public Records) $160,000 Public Records
  • 2015-08-20 Listed $1,500 MiRealSource-MiMLS
  • 2015-08-20 Sold (MLS) $160,000 MiRealSource-MiMLS
  • 2015-08-20 Sold (MLS) $160,000 REALCOMP
  • 2015-07-29 Listing Removed REALCOMP
  • 2015-07-29 Listing Removed MiRealSource-MiMLS
  • 2015-04-29 Price Changed $159,900 REALCOMP
  • 2015-04-29 Price Changed $164,900 REALCOMP
  • 2015-02-19 Listed $164,900 REALCOMP
  • 2015-02-19 Listed $164,900 MiRealSource-MiMLS
  • 2007-10-12 Listing Removed MiRealSource-MiMLS
  • 2007-07-13 Listed $168,000 MiRealSource-MiMLS

Property tax history

-2.7%/yr

Latest (2025): $2,225 · -38.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…