CashFlowRE
Sign in Sign up
3280 Oakpark Ct
B Composite 71.29
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
  • Schools +4.4/10.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,999

3280 Oakpark Ct · Milford, MI 48380
2 bd · 1.0 ba · 828 sqft · SingleFamily public records · 7 Days on market
Built 1925 0.48 ac lot

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

Listing remarks MLS

INVESTOR SPECIAL! Situated on nearly one-half acre in desirable Milford, this property is being sold as-is where is. Renovation is required, as the home has been gutted to the studs and is ready for redevelopment. New siding and roofing materials are included with the sale. Detached 2-car garage with new siding installed. Located approximately 3 miles from Downtown Milford. Significant value-add opportunity for investors, builders, or contractors. Portion of the roof has recently been re-shingled. seller is related to listing agent. no interior showings, exterior viewing only. please excercise caution while walking property.

Key facts

  • New siding
  • One-half acre
  • 0.48 acre lot

Tags

ONE-HALF ACRENEW SIDINGNEW ROOFING MATERIALSDETACHED 2-CAR GARAGE

Property features AI

Finance

  • Other: No additional financial details provided
  • Financial info: No investment or income/expense details provided
  • HOA & community: No HOA information provided

Exterior

  • Parking: Detached 2-car garage
  • Security: No security features provided
  • Utilities: Private well water; Public sewer
  • Home design: Single-family residence; Two levels; Entry at ground level
  • Construction: Aluminum siding; Block foundation; Built area above grade listed (829) square feet
  • Exterior features: Dirt road access; Lot dimensions approximately 86.2 x 242.56; Lot size about 0.48 acres; Ground-level entry

Interior

  • Kitchen: No kitchen details provided
  • Bedrooms: No bedroom count provided
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Coal heating; No cooling
  • Interior features: Unfinished basement; Total of 2 rooms
  • Laundry & utility: No laundry details provided

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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 12.8% vs local median 2.1% in Milford — 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 87/100 on livability (#17 in MI, #275 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: commute F.
  • Huron Valley Schools (suburban): math 42% / reading 56% proficiency, ranked #87 of 540 in MI (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 51 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 27y ago; this cycle's ask has dropped $25k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $39k; list at $100k implies a 158% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,999

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.60%
Cap rate
12.84%
Cash-on-cash
23.37%
DSCR
2.04
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$210,312
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
235 Woodbine Dr 0.28mi 2/1.0 833 (+1%) 1mo $75,000 $90 85
351 Granda Vista Dr 0.36mi 2/1.0 826 (-0%) 22mo $210,000 $254 65

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
16.5%
Equity multiple
1.66×
Total profit
$18,570
Equity at exit
$14,910
10-year hold
IRR
25.0%
Equity multiple
3.18×
Total profit
$61,061
Equity at exit
$8,646

Cash invested: $28,000 (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 48380

Active inventory
51
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,600 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$153 /mo · $1,831/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$545

Break-even live

Break-even rent $910
Max offer price $99,999
Occupancy floor 61%

Sensitivity live

Price -10% $602 -5% $574 +0% $545 +5% $517 +10% $489
Rent -10% $419 -5% $482 +0% $545 +5% $609 +10% $672
Rate -1.0pp $596 -0.5pp $571 base $545 +0.5pp $519 +1.0pp $493

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
$25,000
Closing costs
$3,000
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
445 Granda Vista Dr Milford, MI 3.0 2.0 900 $1,600 $1.78 44d 1 0.42mi

Listing history 9 events

  1. 2026-06-19
    remarks 650-char remark
  2. 2026-06-19
    price $99,999 Active 7 DOM
  3. 2026-06-18
    days on market $125,000 Active 7 DOM
  4. 2026-06-17
    days on market $125,000 Active 6 DOM
  5. 2026-06-16
    days on market $125,000 Active 5 DOM
  6. 2026-06-15
    days on market $125,000 Active 4 DOM
  7. 2026-06-13
    days on market $125,000 Active 2 DOM
  8. 2026-06-13
    remarks 642-char remark
  9. 2026-06-13
    listed $125,000 Active 1 DOM

ⓘ 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
$1,831 · $153/mo
Projected year-2 tax
$1,831 · $153/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$19,200
− Mortgage interest
−$5,601
− Property taxes
−$1,831
− Insurance
−$500
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$2,909
Taxable income
$5,286
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,269
After-tax cash flow
$5,275/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
Huron Valley Schools
NCES district ID
2618990
Math proficiency
42% ▼ -8.00%
Reading proficiency
56% ▼ -3.00%
Median HH income
$76,011
Composite
44.39/100
National rank
#2815
State rank
#87 of 540 in MI

Livability — Milford

Score
87/100
State rank
#17
US rank
#275

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,501

Population outlook (Oakland County) Hauer SSP2

Today (2025)
1,335,747 people
By 2030
1,375,100 · +2.9%
By 2040
1,435,385 · +7.5%
By 2050
1,469,250 · +10.0%
By 2075
1,531,946 · +14.7%
By 2100
1,450,485 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 13% Slovak 4% Lithuanian 4%
Foreign-born
6% · Canada
Languages at home
95% English-only · Russian/Polish/Slavic 2% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Oakland

2024 margin
D (+10.6) · D 54.4% · R 43.8% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: 14.5pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+14.1 2016: D+8.1 2012: D+8.1 2008: D+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -153.74%
Current HPI
201.0924
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

+0.9% since first listed
15 events — show timeline
  • 2026-06-11 Listed $125,000 REALCOMP
  • 2026-06-11 Listed $125,000 MiRealSource-MiMLS
  • 2012-08-06 Sold (Public Records) $38,710 Public Records
  • 2012-07-23 Sold (MLS) $38,710 MiRealSource-MiMLS
  • 2012-07-23 Sold (MLS) $38,710 REALCOMP
  • 2012-06-18 Listing Removed MiRealSource-MiMLS
  • 2012-06-18 Listing Removed REALCOMP
  • 2012-01-13 Listed $38,710 MiRealSource-MiMLS
  • 2012-01-13 Listed $38,710 REALCOMP
  • 2010-12-03 Listing Removed REALCOMP
  • 1999-06-22 Listing Removed REALCOMP
  • 1999-02-28 Listed $123,900 MiRealSource-MiMLS
  • 1999-02-28 Listing Removed MiRealSource-MiMLS
  • 1999-02-28 Listed $123,900 REALCOMP
  • 1999-02-26 Listed $123,900 REALCOMP

Property tax history

+2.9%/yr

Latest (2025): $1,831 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…