CashFlowRE
Sign in Sign up
1241 Oakbrook West 334
B Composite 72.79
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Schools +2.6/10.0
  • Appreciation +0.0/10.0

$67,400

1241 Oakbrook West 334 · Jackson, MI 49201
3 bd · 2.0 ba · 1,216 sqft · Manufactured · 51 Days on market
Built 2026 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Your brand new 3 bedroom, 2 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a basketball court, a playground, and community events. This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

Key facts

  • Built 2026
  • Listed 50 days

Property features AI

Finance

  • Other: Address: 1241 Oakbrook West 334, Jackson, MI 49201; Listing provided by Zillow
  • Financial info: List price $66,900

Exterior

  • Utilities: Natural gas; Central air conditioning
  • Home design: Spec home, Plan 90979
  • Exterior features: Living area approximately 1216

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Active listing (as of Apr 29, 2026)

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 3-bed/2.0-bath manufactured listed at $67k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $629 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Recommended offer: $65k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.5% vs local median 5.4% in Jackson — 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 74/100 on livability (#197 in MI, #4,970 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, employment F.
  • Northwest Community Schools (suburban): math 19% / reading 41% proficiency, ranked #360 of 540 in MI (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.3%/yr); 362 active listings in the ZIP; 317 units permitted in Jackson County in 2024 (103 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $466 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jackson County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
Recommended offer $65,378 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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.

Investment metrics

1% rule
2.06%
Cap rate
17.49%
Cash-on-cash
39.98%
DSCR
2.78
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
41.9%
Equity multiple
2.93×
Total profit
$36,466
Equity at exit
$10,050
10-year hold
IRR
50.4%
Equity multiple
7.19×
Total profit
$116,728
Equity at exit
$5,828

Cash invested: $18,872 (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 49201

Rents YoY
10.3%
Active inventory
362
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,385 medium interval (Pro) →
Mortgage (P&I)
$353
Tax est. 1.5%
$84 /mo · $1,011/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$629

Break-even live

Break-even rent $590
Max offer price $67,400
Occupancy floor 50%

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
$16,850
Closing costs
$2,022
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.

Listing history 10 events

  1. 2026-06-10
    days on market $67,400 Active 51 DOM
  2. 2026-06-09
    days on market $67,400 Active 50 DOM
  3. 2026-06-08
    days on market $67,400 Active 49 DOM
  4. 2026-06-07
    days on market $67,400 Active 48 DOM
  5. 2026-06-05
    days on market $67,400 Active 45 DOM
  6. 2026-06-03
    days on market $67,400 Active 44 DOM
  7. 2026-06-02
    days on market $67,400 Active 43 DOM
  8. 2026-06-01
    pricedays on market $67,400 Active 42 DOM
  9. 2026-05-31
    days on market $66,900 Active 41 DOM
  10. 2026-05-30
    days on market $66,900 Active 40 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,626
− Mortgage interest
−$3,775
− Property taxes
−$1,011
− Insurance
−$337
− Repairs & maintenance
−$1,330
− Management
−$1,330
− Depreciation
−$1,961
Taxable income
$6,881
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,652
After-tax cash flow
$5,893/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.

Condition & rehab AI · 2 photos

Good 80/100 Cosmetic rehab

This brand new, move-in-ready manufactured home is in good condition with no visible repairs needed. Enhancements to landscaping and interior updates would significantly increase its value for both resale and rental.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhancing the landscaping and curb appeal can attract more buyers and renters.
  • Both Interior updates (paint, flooring, appliances) — Updating the interior can make the home more appealing and increase its value for both resale and rental purposes. The home is described as 'brand new' and 'waiting for you to move in,' suggesting it is move-in ready with minimal updates needed.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhancing the landscaping and curb appeal can attract more buyers and renters.
  • Both Interior updates (paint, flooring, appliances) — Updating the interior can make the home more appealing and increase its value for both resale and rental purposes. The home is described as 'brand new' and 'waiting for you to move in,' suggesting it is move-in ready with minimal updates needed.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Northwest Community Schools
NCES district ID
2626010
Math proficiency
19% ▼ -8.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$47,509
Composite
25.88/100
National rank
#7342
State rank
#360 of 540 in MI

Livability — Jackson

Score
74/100
State rank
#197
US rank
#4970

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jackson County · 85,581 people
City population
85,581
Metro
Jackson, MI
Population (ZIP)
49,107
Household income
$74,484
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
840.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
156,365 people
By 2030
153,123 · -2.1%
By 2040
144,981 · -7.3%
By 2050
135,671 · -13.2%
By 2075
113,833 · -27.2%
By 2100
86,592 · -44.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 9% Two or more races 6% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Jackson

2024 margin
Strong R (+21.3) · D 38.6% · R 59.9% · Other 1.5%
2008→2024 swing
-23.7pp toward R · 2008: 2.4pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+19.0 2016: R+20.1 2012: R+5.8 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -198.89%
Current HPI
185.3773
Rent YoY
▲ 10.32%
Metro
Jackson, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…