CashFlowRE
Sign in Sign up
1567 Stratford Ct
B Composite 70.6
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 +27.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +7.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$175,000

1567 Stratford Ct · Ypsilanti, MI 48198
3 bd · 1.5 ba · 1,489 sqft · SingleFamily public records · 4 Days on market
Built 1966 7,405 sqft lot Est $286k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Set on a quiet street in Woodland Acres surrounded by well cared for homes, this spacious 4 bedroom, 1.5 bath two story offers an exceptional opportunity for buyers ready to take on a meaningful renovation project. The home features a classic layout with hardwood floors through much of the main and upper levels, a large living room with picture window, and a kitchen that overlooks the family room with fireplace. All four bedrooms are located upstairs and include hardwood flooring. An attached two car garage and mature lot add to the appeal. The property will require repair and updating, but the size, setting, and neighborhood provide a strong starting point for someone looking to make the home their own.

Key facts

  • Quiet street
  • Large living room
  • Hardwood floors

Tags

HARDWOOD FLOORSLARGE LIVING ROOMKITCHEN OVERLOOKS FAMILY ROOMFAMILY ROOM WITH FIREPLACEATTACHED TWO CAR GARAGEQUIET STREET

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Home design: Colonial-style single-family home; Built in 1966; Living area approximately 1,537
  • Construction: Brick and wood siding construction
  • Exterior features: Public water; 0.17-acre lot

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Fireplace; 8 total rooms; Partial basement

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/1.5-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $512 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 9.8% vs local median 4.0% in Ypsilanti — 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 81/100 on livability (#71 in MI, #1,539 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment D-.
  • Ypsilanti Community Schools (suburban): math 11% / reading 20% proficiency, ranked #501 of 540 in MI (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.4%/yr); 166 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 996 units permitted in Washtenaw County in 2024 (492 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Washtenaw County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.4% rent growth), your $49k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 20 sale attempts since 16y 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 $117k; 50% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $175,000

Questions for the listing agent

  1. Built in 1966 — 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. 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?
  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
1.22%
Cap rate
9.80%
Cash-on-cash
12.53%
DSCR
1.56
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$285,888
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1567 Stratford Ct 0.00mi 3/1.5 1,537 (+3%) 0mo $180,000 $117 94
8672 Hemlock Ct 0.16mi 3/2.0 1,412 (-5%) 1mo $285,000 $202 81
8781 Nottingham Dr 0.07mi 3/1.5 1,343 (-10%) 2mo $240,000 $179 79
1477 Rue Deauville Blvd 0.32mi 3/1.5 1,546 (+4%) 2mo $309,000 $200 77
1244 Lexington Pkwy 0.26mi 4/1.5 (+1) 1,492 (+0%) 7mo $251,000 $168 77
1720 Bridgewater Dr 0.55mi 3/1.5 1,554 (+4%) 2mo $350,000 $225 66
1043 Rue Deauville Blvd 0.59mi 3/1.5 1,528 (+3%) 8mo $294,000 $192 61
1794 Hamlet Dr 0.35mi 3/1.5 1,684 (+13%) 5mo $296,000 $176 58
1788 Savannah Ln 0.57mi 3/2.5 1,598 (+7%) 5mo $335,900 $210 53
1082 Rue Deauville Blvd 0.55mi 3/2.5 1,650 (+11%) 2mo $339,900 $206 51
1140 Redleaf Ln 0.53mi 3/1.0 1,296 (-13%) 2mo $226,000 $174 50
1213 Commonwealth Ave 0.55mi 3/2.0 1,326 (-11%) 5mo $215,000 $162 50

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 · 4.38% rent growth · sell at horizon

5-year hold
IRR
3.8%
Equity multiple
1.15×
Total profit
$7,237
Equity at exit
$26,093
10-year hold
IRR
14.5%
Equity multiple
2.24×
Total profit
$60,969
Equity at exit
$15,131

Cash invested: $49,000 (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 48198

Rents YoY
4.4%
Active inventory
166
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$2,133 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$183 /mo · $2,195/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$512

Break-even live

Break-even rent $1,486
Max offer price $175,000
Occupancy floor 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
$43,750
Closing costs
$5,250
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1525 Devon St Ypsilanti, MI 3.0 1.0 1300 $2,300 $1.77 43d 1 0.09mi
907 E Forest Ave Ypsilanti, MI 2.0 1.0 882 $1,575 $1.79 17d 1 0.98mi
1993 Arbor Woods Blvd Superior Charter Twp, MI 3.0 2.0 1056 $1,249 $1.18 14d 1 1.14mi

Listing history 48 events

  1. 2026-05-23
    listed $175,000 Active 713-char remark
    Show marketing remark (713 chars)

    Set on a quiet street in Woodland Acres surrounded by well cared for homes, this spacious 4 bedroom, 1.5 bath two story offers an exceptional opportunity for buyers ready to take on a meaningful renovation project. The home features a classic layout with hardwood floors through much of the main and upper levels, a large living room with picture window, and a kitchen that overlooks the family room with fireplace. All four bedrooms are located upstairs and include hardwood flooring. An attached two car garage and mature lot add to the appeal. The property will require repair and updating, but the size, setting, and neighborhood provide a strong starting point for someone looking to make the home their own.

  2. 2026-05-23
    listed $175,000 Active
    Show marketing remark (713 chars)

    Set on a quiet street in Woodland Acres surrounded by well cared for homes, this spacious 4 bedroom, 1.5 bath two story offers an exceptional opportunity for buyers ready to take on a meaningful renovation project. The home features a classic layout with hardwood floors through much of the main and upper levels, a large living room with picture window, and a kitchen that overlooks the family room with fireplace. All four bedrooms are located upstairs and include hardwood flooring. An attached two car garage and mature lot add to the appeal. The property will require repair and updating, but the size, setting, and neighborhood provide a strong starting point for someone looking to make the home their own.

  3. 2026-05-23
    listed $175,000 Active 713-char remark
    Show marketing remark (713 chars)

    Set on a quiet street in Woodland Acres surrounded by well cared for homes, this spacious 4 bedroom, 1.5 bath two story offers an exceptional opportunity for buyers ready to take on a meaningful renovation project. The home features a classic layout with hardwood floors through much of the main and upper levels, a large living room with picture window, and a kitchen that overlooks the family room with fireplace. All four bedrooms are located upstairs and include hardwood flooring. An attached two car garage and mature lot add to the appeal. The property will require repair and updating, but the size, setting, and neighborhood provide a strong starting point for someone looking to make the home their own.

  4. 2017-01-16
    status Pending
  5. 2017-01-13
    soldstatus $116,800 Sold
  6. 2017-01-13
    soldstatus $116,800 Sold
  7. 2017-01-13
    soldstatus $116,800
  8. 2017-01-13
    soldstatus $116,800 Closed
  9. 2016-12-03
    historical Keep Showing-Contgcy Appl
  10. 2016-12-03
    historical Contingent - Continue To Show
  11. 2016-12-03
    historical Active - Contingent
  12. 2016-11-30
    price $114,800
  13. 2016-11-29
    price $114,800
  14. 2016-11-29
    price $114,800
  15. 2016-11-18
    status Active
  16. 2016-11-12
    status Active
  17. 2016-11-12
    status Active
  18. 2016-11-07
    historical Keep Showing-Contgcy Appl
  19. 2016-11-07
    historical Contingent - Continue To Show
  20. 2016-11-07
    historical Active - Contingent
  21. 2016-11-03
    status Active
  22. 2016-11-03
    status Active
  23. 2016-11-03
    status Active
  24. 2016-10-30
    historical Keep Showing-Contgcy Appl
  25. 2016-10-30
    historical Contingent - Continue To Show
  26. 2016-10-30
    historical Active - Contingent
  27. 2016-10-20
    status Active
  28. 2016-10-20
    status Active
  29. 2016-10-20
    status Active
  30. 2016-10-06
    historical
  31. 2016-10-06
    historical Temporarily Off Market
  32. 2016-10-06
    historical
  33. 2016-08-30
    price $119,800
  34. 2016-08-30
    price $119,800
  35. 2016-08-30
    price $119,800
  36. 2016-08-28
    status Active
  37. 2016-08-22
    status Active
  38. 2016-08-22
    status Active
  39. 2016-08-16
    historical
  40. 2016-08-16
    historical Temporarily Off Market
  41. 2016-08-16
    historical
  42. 2016-08-06
    listed $126,500 Active
  43. 2016-08-06
    listed $126,500 Active
  44. 2016-08-06
    listed $126,500 Active
  45. 2016-08-05
    listed $114,800
  46. 2010-07-30
    soldstatus $32,000
  47. 2010-06-23
    listed $30,690
  48. 1991-09-19
    soldstatus $73,750

ⓘ 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
$2,195 · $183/mo
Projected year-2 tax
$2,445 · $204/mo
Expected delta
+$250/yr (+$21/mo · 11.4%)

ⓘ 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 3/10 Moderate 7 d/yr ≥98°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
$25,597
− Mortgage interest
−$9,803
− Property taxes
−$2,195
− Insurance
−$875
− Repairs & maintenance
−$2,048
− Management
−$2,048
− Depreciation
−$5,091
Taxable income
$3,538
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$849
After-tax cash flow
$5,290/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
Ypsilanti Community Schools
NCES district ID
2636630
Math proficiency
11% ▼ -8.00%
Reading proficiency
20% ▼ -3.00%
Median HH income
$37,759
Composite
12.98/100
National rank
#9572
State rank
#501 of 540 in MI

Livability — Ypsilanti

Score
81/100
State rank
#71
US rank
#1539

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Washtenaw County · 306,860 people
City population
105,769
Metro
Ann Arbor, MI
Population (ZIP)
39,244
Household income
$63,326
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1998.0

Population outlook (Washtenaw County) Hauer SSP2

Today (2025)
402,878 people
By 2030
424,104 · +5.3%
By 2040
464,633 · +15.3%
By 2050
504,728 · +25.3%
By 2075
614,463 · +52.5%
By 2100
676,181 · +67.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 48% Black 32% Two or more races 11% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 3% Italian 2% Slovak 2%
Foreign-born
9% · Canada, China, South Korea
Languages at home
88% English-only · Spanish 7% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Washtenaw

2024 margin
Solid D (+44.4) · D 71.0% · R 26.6% · Other 2.4%
2008→2024 swing
+3.5pp toward D · 2008: 41.0pp · 2024: 44.4pp
All cycles
2024: D+44.4 2020: D+46.6 2016: D+41.5 2012: D+36.0 2008: D+41.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -224.96%
Current HPI
204.1228
Rent YoY
▲ 4.38%
Metro
Ann Arbor, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+137.3% since first listed
48 events — show timeline
  • 2026-05-23 Listed $175,000 MiRealSource-MiMLS
  • 2026-05-23 Listed $175,000 SW Michigan MLS
  • 2026-05-23 Listed $175,000 REALCOMP
  • 2017-01-16 Pending AAMLS
  • 2017-01-13 Sold (MLS) $116,800 MiRealSource-MiMLS
  • 2017-01-13 Sold (MLS) $116,800 SW Michigan MLS
  • 2017-01-13 Sold (MLS) $116,800 AAMLS
  • 2017-01-13 Sold (MLS) $116,800 REALCOMP
  • 2016-12-03 Contingent MiRealSource-MiMLS
  • 2016-12-03 Contingent REALCOMP
  • 2016-12-03 Contingent AAMLS
  • 2016-11-30 Price Changed $114,800 MiRealSource-MiMLS
  • 2016-11-29 Price Changed $114,800 REALCOMP
  • 2016-11-29 Price Changed $114,800 AAMLS
  • 2016-11-18 Relisted MiRealSource-MiMLS
  • 2016-11-12 Relisted REALCOMP
  • 2016-11-12 Relisted AAMLS
  • 2016-11-07 Contingent MiRealSource-MiMLS
  • 2016-11-07 Contingent REALCOMP
  • 2016-11-07 Contingent AAMLS
  • 2016-11-03 Relisted REALCOMP
  • 2016-11-03 Relisted MiRealSource-MiMLS
  • 2016-11-03 Relisted AAMLS
  • 2016-10-30 Contingent MiRealSource-MiMLS
  • 2016-10-30 Contingent REALCOMP
  • 2016-10-30 Contingent AAMLS
  • 2016-10-20 Relisted MiRealSource-MiMLS
  • 2016-10-20 Relisted REALCOMP
  • 2016-10-20 Relisted AAMLS
  • 2016-10-06 Listing Removed REALCOMP
  • 2016-10-06 Listing Removed MiRealSource-MiMLS
  • 2016-10-06 Delisted AAMLS
  • 2016-08-30 Price Changed $119,800 MiRealSource-MiMLS
  • 2016-08-30 Price Changed $119,800 REALCOMP
  • 2016-08-30 Price Changed $119,800 AAMLS
  • 2016-08-28 Relisted MiRealSource-MiMLS
  • 2016-08-22 Relisted REALCOMP
  • 2016-08-22 Relisted AAMLS
  • 2016-08-16 Listing Removed REALCOMP
  • 2016-08-16 Listing Removed MiRealSource-MiMLS
  • 2016-08-16 Delisted AAMLS
  • 2016-08-06 Listed $126,500 MiRealSource-MiMLS
  • 2016-08-06 Listed $126,500 REALCOMP
  • 2016-08-06 Listed $126,500 AAMLS
  • 2016-08-05 Listed $114,800 SW Michigan MLS
  • 2010-07-30 Sold (MLS) $32,000 REALCOMP
  • 2010-06-23 Listed $30,690 REALCOMP
  • 1991-09-19 Sold (Public Records) $73,750 Public Records

Property tax history

-0.7%/yr

Latest (2025): $2,195 · -29.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…