CashFlowRE
Sign in Sign up
672 Red Oaks Dr
C+ Composite 62.79
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 +21.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • Schools +5.2/10.0
  • 1% rule +5.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

672 Red Oaks Dr · Brighton, MI 48843
3 bd · 2.0 ba · 1,248 sqft · SingleFamily public records · 7 Days on market
Built 2000 0.33 ac lot Est $290k · 21% under

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

Listing remarks MLS

Move-in ready and ideally located in Genoa Township, this 3-bedroom, 2-bath home offers comfort, convenience, and a great everyday lifestyle. Enjoy the benefit of low township taxes while being located within the desirable Hartland School District and just a short walk to Lake Chemung. Inside, the home is clean, functional, and ready for its next owner, with a layout that works well for everyday living. The two-car garage adds excellent utility, featuring dual garage doors for convenient drive-through access - perfect for trailers, toys, projects, or easy backyard access. With its strong location, practical features, and move-in-ready condition, this home is a great opportunity in a highly convenient area close to lakes, shopping, dining, and major commuting routes.

Key facts

  • Backyard access
  • Drive-through access
  • Two-car garage

Tags

HARTLAND SCHOOL DISTRICTTWO-CAR GARAGEDRIVE-THROUGH ACCESSBACKYARD ACCESS

Property features AI

Exterior

  • Parking: Detached 2-car garage with drive-through access
  • Utilities: Private well water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps; Vinyl siding
  • Construction: Vinyl siding construction; Asphalt roof; Crawl space foundation; Home warranty included
  • Exterior features: Asphalt roof; Paved road access; Lot dimensions approximately 70 x 103 x 169 x 177 (0.33 acre)

Interior

  • Kitchen: Dishwasher; Free‑standing gas range; Free‑standing refrigerator; Microwave
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Crawl space basement; Deck
  • Laundry & utility: 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 3-bed/2.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $356 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $230k (0.1% below list).
  • Recommended offer: $230k (0.1% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% vs local median 3.4% in Brighton — 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 78/100 on livability (#108 in MI, #2,621 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Hartland Consolidated Schools (suburban): math 52% / reading 62% proficiency, ranked #41 of 540 in MI (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 11% free/reduced lunch — higher-income household profile.
  • Market conditions: 340 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 488 units permitted in Livingston County in 2024 (0 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.
  • Livingston County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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 $110k; list at $230k implies a 109% gain — meaningful room to come down on a strong offer.
Recommended offer $229,558 (0.1% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.00%
Cap rate
8.15%
Cash-on-cash
6.64%
DSCR
1.30
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$289,536
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1060 Apple Blossom Dr 0.30mi 3/2.0 1,200 (-4%) 10mo $195,000 $163 71
693 N Red Oaks Dr 0.05mi 3/2.0 1,344 (+8%) 18mo $170,000 $126 70
5806 Commanche Ln 0.22mi 3/2.0 1,392 (+12%) 10mo $165,000 $119 62
515 Cheyenne Trl 0.24mi 3/2.0 1,312 (+5%) 24mo $165,000 $126 61
584 Black Oaks Trl 0.52mi 3/2.0 1,356 (+9%) 6mo $530,000 $391 56
401 Cherokee Bnd 0.39mi 3/2.0 1,144 (-8%) 14mo $284,500 $249 56
1197 Chemung Dr 0.48mi 3/2.0 1,300 (+4%) 20mo $331,500 $255 54
5410 Ridgemont St 0.67mi 3/1.0 1,227 (-2%) 12mo $285,000 $232 52
5332 Wildwood Dr 0.58mi 4/1.0 (+1) 1,200 (-4%) 11mo $333,000 $278 48
1339 Elmhurst Dr 0.51mi 2/1.5 (-1) 1,431 (+15%) 7mo $287,000 $201 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-14,624
Equity at exit
$34,279
10-year hold
IRR
3.5%
Equity multiple
1.25×
Total profit
$16,278
Equity at exit
$19,878

Cash invested: $64,372 (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 48843

Active inventory
340
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,296 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$156 /mo · $1,873/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$482
Net cashflow
$356

Break-even live

Break-even rent $1,845
Max offer price $229,900
Occupancy floor 79%

Sensitivity live

Price -10% $486 -5% $421 +0% $356 +5% $291 +10% $226
Rent -10% $175 -5% $265 +0% $356 +5% $447 +10% $537
Rate -1.0pp $472 -0.5pp $415 base $356 +0.5pp $296 +1.0pp $236

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
$57,475
Closing costs
$6,897
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
979 Arundell Ave Howell, MI 2.0–3.0 2.0 1317 $2,350 $1.78 0d 7 1.19mi

Listing history 10 events

  1. 2026-06-02
    statusdays on market $229,900 Pending 7 DOM
  2. 2026-06-01
    days on market $229,900 Active 6 DOM
  3. 2026-05-31
    days on market $229,900 Active 5 DOM
  4. 2026-05-26
    listed $229,900 Active
    Show marketing remark (778 chars)

    Move-in ready and ideally located in Genoa Township, this 3-bedroom, 2-bath home offers comfort, convenience, and a great everyday lifestyle. Enjoy the benefit of low township taxes while being located within the desirable Hartland School District and just a short walk to Lake Chemung. Inside, the home is clean, functional, and ready for its next owner, with a layout that works well for everyday living. The two-car garage adds excellent utility, featuring dual garage doors for convenient drive-through access - perfect for trailers, toys, projects, or easy backyard access. With its strong location, practical features, and move-in-ready condition, this home is a great opportunity in a highly convenient area close to lakes, shopping, dining, and major commuting routes.

  5. 2026-05-26
    listed $229,900 Active 778-char remark
    Show marketing remark (778 chars)

    Move-in ready and ideally located in Genoa Township, this 3-bedroom, 2-bath home offers comfort, convenience, and a great everyday lifestyle. Enjoy the benefit of low township taxes while being located within the desirable Hartland School District and just a short walk to Lake Chemung. Inside, the home is clean, functional, and ready for its next owner, with a layout that works well for everyday living. The two-car garage adds excellent utility, featuring dual garage doors for convenient drive-through access - perfect for trailers, toys, projects, or easy backyard access. With its strong location, practical features, and move-in-ready condition, this home is a great opportunity in a highly convenient area close to lakes, shopping, dining, and major commuting routes.

  6. 2015-01-31
    historical
  7. 2014-10-29
    listed $1,250
  8. 2008-07-11
    soldstatus $110,000
  9. 2008-07-03
    soldstatus $110,000
  10. 2007-06-26
    listed $130,000

ⓘ 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
$1,873 · $156/mo
Projected year-2 tax
$2,707 · $226/mo
Expected delta
+$834/yr (+$69/mo · 44.5%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,547
− Mortgage interest
−$12,878
− Property taxes
−$1,873
− Insurance
−$1,150
− Repairs & maintenance
−$2,204
− Management
−$2,204
− Depreciation
−$6,688
Taxable income
$551
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$132
After-tax cash flow
$4,140/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
Hartland Consolidated Schools
NCES district ID
2617910
Math proficiency
52% ▼ -8.00%
Reading proficiency
62% ▼ -7.00%
Median HH income
$85,269
Composite
51.93/100
National rank
#1647
State rank
#41 of 540 in MI

Livability — Brighton

Score
78/100
State rank
#108
US rank
#2621

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Livingston County · 121,626 people
City population
27,289
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
48,014
Household income
$94,577
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
644.0

Population outlook (Livingston County) Hauer SSP2

Today (2025)
202,920 people
By 2030
209,173 · +3.1%
By 2040
216,878 · +6.9%
By 2050
217,485 · +7.2%
By 2075
217,590 · +7.2%
By 2100
197,095 · -2.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 12% Italian 5% Lithuanian 4%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Livingston

2024 margin
Strong R (+23.9) · D 37.4% · R 61.3% · Other 1.3%
2008→2024 swing
-10.7pp toward R · 2008: -13.3pp · 2024: -23.9pp
All cycles
2024: R+23.9 2020: R+22.6 2016: R+29.6 2012: R+23.3 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -326.17%
Current HPI
180.5058
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

+76.8% since first listed
7 events — show timeline
  • 2026-05-26 Listed $229,900 REALCOMP
  • 2026-05-26 Listed $229,900 MiRealSource-MiMLS
  • 2015-01-31 Listing Removed MiRealSource-MiMLS
  • 2014-10-29 Listed $1,250 MiRealSource-MiMLS
  • 2008-07-11 Sold (MLS) $110,000 REALCOMP
  • 2008-07-03 Sold (Public Records) $110,000 Public Records
  • 2007-06-26 Listed $130,000 REALCOMP

Property tax history

-2.0%/yr

Latest (2025): $1,873 · -3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…