CashFlowRE
Sign in Sign up
18339 University Park Dr
C- Composite 52.77
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).

  • Cash flow +18.6/30.0
  • ARV discount +7.5/15.0
  • 1% rule +7.4/10.0
  • DSCR +5.8/10.0
  • Schools +4.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

18339 University Park Dr · Livonia, MI 48152
2 bd · 1.5 ba · 1,370 sqft · Condo public records · 51 Days on market
Built 1972 $378/mo HOA · 19% of rent

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

Listing remarks MLS

Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

Key facts

  • $378 HOA
  • Built 1972
  • Listed 51 days

Property features AI

Finance

  • Other: Pets allowed
  • HOA & community: HOA with monthly fee of $378

Exterior

  • Parking: No garage (carport available)
  • Utilities: Public water; Public sewer
  • Home design: Residential condominium; One story; Ground-level entry with steps
  • Construction: Brick construction; Slab foundation
  • Exterior features: Balcony; Covered patio, deck, and porch options

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Gas water heater; 6 total rooms
  • Laundry & utility: In-unit laundry in a dedicated laundry room

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/1.5-bath condo listed at $160k.

Deal economics

  • At list price, monthly cash flow is $154 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.9% in Livonia — 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 77/100 on livability (#116 in MI, #2,784 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities D, health & safety D, commute F.
  • Livonia Public Schools School District (urban): math 46% / reading 59% proficiency, ranked #77 of 540 in MI (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Hoover Elementary School (math 72% / reading 72%, grade A-, #51 of 1,397 statewide, top 5%, 500 students, 17% FRL); Holmes Middle School (math 42% / reading 65%, grade C+, #86 of 493 statewide, top 18%, 656 students, 25% FRL); Stevenson High School (math 51% / reading 72%, grade B-, #66 of 713 statewide, top 9%, 1,636 students, 23% FRL) — zoned schools at 22% FRL track the district average.
  • Market conditions: 126 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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 51 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 13y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $112k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $155,200 (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. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 B-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
1.24%
Cap rate
7.45%
Cash-on-cash
4.13%
DSCR
1.18
GRM
6.7

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
-9.7%
Equity multiple
0.65×
Total profit
$-15,884
Equity at exit
$23,857
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-296
Equity at exit
$13,834

Cash invested: $44,800 (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 48152

Active inventory
126
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,982 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$128 /mo · $1,535/yr
Insurance
$67
HOA
$378
Vacancy / Maint / Mgmt
$416
Net cashflow
$154

Break-even live

Break-even rent $1,787
Max offer price $160,000
Occupancy floor 87%

Sensitivity live

Price -10% $245 -5% $200 +0% $154 +5% $109 +10% $64
Rent -10% $-2 -5% $76 +0% $154 +5% $233 +10% $311
Rate -1.0pp $235 -0.5pp $195 base $154 +0.5pp $113 +1.0pp $71

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
$40,000
Closing costs
$4,800
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
39475 Springwater Dr Northville, MI 2.0 2.5 1536 $2,045 $1.33 0d 1 1.00mi
39460 Springwater Dr Northville, MI 2.0 2.5 1764 $2,400 $1.36 0d 1 1.00mi
19752 Haggerty Rd Livonia, MI 1.0–3.0 1.0–2.0 1080 $2,524 $2.34 0d 18 1.02mi
39700 Rockcrest Ln Northville, MI 2.0 2.0 1756 $2,200 $1.25 0d 1 1.09mi

HOA detail condo

Monthly dues
$378 · $4,536/yr
Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-05-11
    status Pending 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  2. 2026-05-11
    status Pending
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  3. 2026-05-04
    price $160,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  4. 2026-05-03
    price $160,000
  5. 2026-04-29
    status Active 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  6. 2026-04-29
    status Active
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  7. 2026-04-27
    price $159,900 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  8. 2026-04-27
    price $159,900
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  9. 2026-04-27
    historical 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  10. 2026-04-23
    price $160,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  11. 2026-04-22
    price $160,000
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  12. 2026-04-22
    price $165,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  13. 2026-04-22
    price $170,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  14. 2026-04-22
    price $165,000
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  15. 2026-04-21
    price $170,000
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  16. 2026-04-21
    price $160,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  17. 2026-04-21
    price $160,000
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  18. 2026-04-20
    price $165,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  19. 2026-04-20
    price $160,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  20. 2026-04-20
    price $165,000
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  21. 2026-04-20
    price $160,000
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  22. 2026-04-04
    price $165,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  23. 2026-04-03
    price $165,000
  24. 2026-03-19
    listed $170,000 Active 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  25. 2026-03-19
    listed $170,000 Active
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  26. 2026-03-19
    historical $170,000 831-char remark
    Show marketing remark (831 chars)

    Welcome to your new home! This stunning upper-level ranch condo in the heart of Livonia puts you minutes away from the city's best shopping, dining, and expressways. Why you'll love it: Financial Freedom: An incredible opportunity for first-time buyers! Ask about no-money-down programs with no PMI to start building equity for less than the cost of rent. Private Retreat: Relax on your private balcony overlooking the quiet backside of the complex, with dual access from both the spacious living room and the primary suite. Move-In Ready: The kitchen shines with updated cabinetry, modern hardware, and stylish new lighting. Peace of Mind: All major mechanicals - including the furnace, AC, and water heater - are newer and in excellent working order. Stop paying your landlord's mortgage and start investing in your future today!

  27. 2026-02-11
    historical
  28. 2026-01-08
    listed $195,000 Active
  29. 2026-01-08
    listed $195,000 Active
  30. 2026-01-08
    historical
  31. 2026-01-08
    historical
  32. 2025-10-18
    price $195,000
  33. 2025-10-17
    price $195,000
  34. 2025-09-20
    listed $215,000 Active
  35. 2025-09-20
    listed $215,000 Active
  36. 2025-09-19
    historical
  37. 2019-10-28
    soldstatus $112,000
  38. 2019-10-25
    soldstatus $112,000 Closed
  39. 2019-09-16
    status Pending
  40. 2019-09-14
    listed $108,000 Active
  41. 2019-09-14
    historical
  42. 2019-09-11
    price $108,000
  43. 2019-09-07
    listed $115,000 Active
  44. 2019-09-07
    historical
  45. 2019-09-07
    historical
  46. 2019-08-28
    price $115,000
  47. 2019-08-27
    price $115,000
  48. 2019-08-20
    price $119,900
  49. 2019-08-20
    price $119,900
  50. 2019-08-19
    historical

ⓘ 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
$1,535 · $128/mo
Projected year-2 tax
$2,000 · $167/mo
Expected delta
+$464/yr (+$39/mo · 30.2%)

ⓘ 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
$23,786
− Mortgage interest
−$8,962
− Property taxes
−$1,535
− Insurance
−$800
− Repairs & maintenance
−$1,903
− Management
−$1,903
− HOA
−$4,536
− Depreciation
−$4,655
Taxable loss
−$508
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$122
After-tax cash flow
$1,973/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
Livonia Public Schools School District
NCES district ID
2621840
Math proficiency
46% ▼ -5.00%
Reading proficiency
59% ▬ 0.00%
Median HH income
$65,268
Composite
46.27/100
National rank
#2480
State rank
#77 of 540 in MI

Livability — Livonia

Score
77/100
State rank
#116
US rank
#2784

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Livonia, MI
County
Wayne County · 1,562,939 people
City population
56,806
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
30,119
Household income
$88,288
Rent vs Own
18.7% rent · 81.3% own
Severe rent burden
475.0

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 (78%)
Race & ethnicity
White 78% Asian 8% Black 6% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Romanian 12% Lithuanian 4% Slovak 3%
Foreign-born
11% · Canada, South Korea, China
Languages at home
84% English-only · Other Indo-European 5% Arabic 3% Spanish 2%

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
▼ -260.38%
Current HPI
178.5761
Rent YoY
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+135.3% since first listed
66 events — show timeline
  • 2026-05-11 Pending MiRealSource-MiMLS
  • 2026-05-11 Pending REALCOMP
  • 2026-05-04 Price Changed $160,000 MiRealSource-MiMLS
  • 2026-05-03 Price Changed $160,000 REALCOMP
  • 2026-04-29 Relisted MiRealSource-MiMLS
  • 2026-04-29 Relisted REALCOMP
  • 2026-04-27 Price Changed $159,900 MiRealSource-MiMLS
  • 2026-04-27 Price Changed $159,900 REALCOMP
  • 2026-04-27 Listing Removed MiRealSource-MiMLS
  • 2026-04-23 Price Changed $160,000 MiRealSource-MiMLS
  • 2026-04-22 Price Changed $160,000 REALCOMP
  • 2026-04-22 Price Changed $165,000 MiRealSource-MiMLS
  • 2026-04-22 Price Changed $170,000 MiRealSource-MiMLS
  • 2026-04-22 Price Changed $165,000 REALCOMP
  • 2026-04-21 Price Changed $170,000 REALCOMP
  • 2026-04-21 Price Changed $160,000 MiRealSource-MiMLS
  • 2026-04-21 Price Changed $160,000 REALCOMP
  • 2026-04-20 Price Changed $165,000 MiRealSource-MiMLS
  • 2026-04-20 Price Changed $160,000 MiRealSource-MiMLS
  • 2026-04-20 Price Changed $165,000 REALCOMP
  • 2026-04-20 Price Changed $160,000 REALCOMP
  • 2026-04-04 Price Changed $165,000 MiRealSource-MiMLS
  • 2026-04-03 Price Changed $165,000 REALCOMP
  • 2026-03-19 Listed $170,000 MiRealSource-MiMLS
  • 2026-03-19 Listed $170,000 REALCOMP
  • 2026-03-19 Coming Soon $170,000 MiRealSource-MiMLS
  • 2026-02-11 Listing Removed MiRealSource-MiMLS
  • 2026-01-08 Listing Removed REALCOMP
  • 2026-01-08 Listing Removed MiRealSource-MiMLS
  • 2026-01-08 Listed $195,000 MiRealSource-MiMLS
  • 2026-01-08 Listed $195,000 REALCOMP
  • 2025-10-18 Price Changed $195,000 MiRealSource-MiMLS
  • 2025-10-17 Price Changed $195,000 REALCOMP
  • 2025-09-20 Listed $215,000 MiRealSource-MiMLS
  • 2025-09-20 Listed $215,000 REALCOMP
  • 2025-09-19 Coming Soon MiRealSource-MiMLS
  • 2019-10-28 Sold (Public Records) $112,000 Public Records
  • 2019-10-25 Sold (MLS) $112,000 MiRealSource-MiMLS
  • 2019-09-16 Pending MiRealSource-MiMLS
  • 2019-09-14 Listing Removed MiRealSource-MiMLS
  • 2019-09-14 Listed $108,000 MiRealSource-MiMLS
  • 2019-09-11 Price Changed $108,000 MiRealSource-MiMLS
  • 2019-09-07 Listing Removed MiRealSource-MiMLS
  • 2019-09-07 Listed $115,000 MiRealSource-MiMLS
  • 2019-09-07 Listing Removed REALCOMP
  • 2019-08-28 Price Changed $115,000 MiRealSource-MiMLS
  • 2019-08-27 Price Changed $115,000 REALCOMP
  • 2019-08-20 Price Changed $119,900 MiRealSource-MiMLS
  • 2019-08-20 Price Changed $119,900 REALCOMP
  • 2019-08-19 Listing Removed REALCOMP
  • 2019-08-19 Listed $199,900 MiRealSource-MiMLS
  • 2019-08-19 Listing Removed MiRealSource-MiMLS
  • 2019-08-19 Listed $199,900 REALCOMP
  • 2019-08-17 Price Changed $119,900 MiRealSource-MiMLS
  • 2019-08-17 Price Changed $119,900 REALCOMP
  • 2019-08-12 Price Changed $125,000 MiRealSource-MiMLS
  • 2019-08-12 Price Changed $125,000 REALCOMP
  • 2019-08-06 Listed $130,000 MiRealSource-MiMLS
  • 2019-08-06 Listed $130,000 REALCOMP
  • 2013-10-07 Sold (Public Records) $70,500 Public Records
  • 2013-08-30 Sold (MLS) $70,500 REALCOMP
  • 2013-08-30 Sold (MLS) $70,500 MiRealSource-MiMLS
  • 2013-08-13 Listing Removed REALCOMP
  • 2013-08-13 Listing Removed MiRealSource-MiMLS
  • 2013-08-06 Listed $68,000 REALCOMP
  • 2013-08-06 Listed $68,000 MiRealSource-MiMLS

Property tax history

+1.2%/yr

Latest (2025): $1,535 · -44.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…