CashFlowRE
Sign in Sign up
15088 Norway St
D Composite 41.13
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +9.4/30.0
  • Livability +4.2/5.0
  • Schools +3.0/10.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$214,900

15088 Norway St · Monroe, MI 48161
3 bd · 2.0 ba · 2,262 sqft · SingleFamily public records · 2 Days on market
Built 1997 0.69 ac lot $95/sqft · 42% below area Est $373k · 42% under

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

Listing remarks MLS

You've combed Monroe looking for the one - the kind of home that stops you before you've even reached the door. Then you pull up to this massive masterpiece and the decision makes itself. The covered front porch sets the tone perfectly, offering room for cold beverages, summer evenings, and nights that stretch long. Step inside and the dark hardwood floors guide you into a family room that makes an immediate statement - this home is genuinely, unapologetically huge. A fireplace anchors the room, ready to crackle through every cool Michigan fall night you love. The comfy furniture of your dreams fits here with room to spare. Just ahead, a bonus room complete with its own built-in fireplace element opens the door to endless possibility - a spectacular primary suite, a guest retreat, a sanctuary. The choice is yours. The living room mirrors the family room in sheer scale, and together these two enormous spaces make any size gathering feel completely natural. The dining room holds a crowd without blinking. The kitchen rises to every occasion - generous countertops built for a full buffet spread, extensive cabinetry concealing every culinary secret, and newer appliances that make every meal feel effortless. The laundry room gives this chore the space it deserves. The bedrooms flex to fit your vision: guest room, office, gaming room - this home accommodates every idea. Then steal away to the bathroom that redefines home luxury. A jetted tub invites you to sink in, let the day dissolve, and simply breathe. A separate shower stands ready when life picks up speed. This is your private spa, on demand. A second full bath keeps every guest comfortable. The garage includes a bonus room primed for a workshop or private gym. And then - the lot. Three full quarters of an acre waiting to become something extraordinary. Pool, garden, summer BBQs the whole neighborhood shows up for - this yard makes all your outdoor dreams come true. Don't wait. Schedule your showing today.

Key facts

  • Covered front porch
  • Built-in fireplace
  • Living room

Tags

COVERED FRONT PORCHDARK HARDWOOD FLOORSBONUS ROOMBUILT-IN FIREPLACELIVING ROOMDINING ROOM

Property features AI

Finance

  • Other: Listing broker: Century 21 Curran & Oberski; Listing agent: Scott Bergeron

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Vinyl siding
  • Exterior features: Asphalt roof; Yard includes shed(s); Dirt road access; Lot dimensions approximately 75 x 135 (0.69 acre); Subdivision: EVERGREEN ACRES; Directions: Take Plumcreek to Norway and turn right; cross street Plumcreek and Evergreen

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced-air heating with natural gas
  • Interior features: Crawl space basement; Total of 10 rooms

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 $215k.

Deal economics

  • At list price, monthly cash flow is $-153 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $188k (12.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (31.2% below list).
  • Recommended offer: $148k (31.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 4.0% in Monroe — 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 83/100 on livability (#51 in MI, #1,034 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime D+, amenities D+.
  • Monroe Public Schools (suburban): math 24% / reading 47% proficiency, ranked #278 of 540 in MI (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Custer Elementary School (math 10% / reading 30%, grade F, #1,083 of 1,397 statewide, top 78%, 741 students, 69% FRL); Monroe Middle School (math 34% / reading 64%, grade C, #127 of 493 statewide, top 26%, 653 students, 66% FRL); Monroe High School (math 25% / reading 48%, grade F, #364 of 713 statewide, top 51%, 1,304 students, 52% FRL).
  • Market conditions: 152 active listings in the ZIP; 264 units permitted in Monroe County in 2024 (40 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 $6k of value loss. Plan a longer hold.
  • Monroe County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 17 sale attempts since 9y 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,850 (31.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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 D 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.69%
Cap rate
5.44%
Cash-on-cash
-3.04%
DSCR
0.86
GRM
12.1

CMA / ARV

ARV (median comp)
$373,169
List price
$214,900
Delta
-42.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15088 Norway St 0.00mi 3/2.0 2,291 (+1%) 19mo $205,000 $89 82
15581 Eastwood St 0.28mi 3/1.5 2,144 (-5%) 14mo $275,000 $128 65
15285 Oak Knoll Dr 0.48mi 4/2.5 (+1) 2,200 (-3%) 2mo $429,900 $195 64
15513 Rutherford Blvd 0.27mi 3/2.5 2,126 (-6%) 16mo $335,000 $158 62
5206 Southpointe Pkwy 0.34mi 4/2.5 (+1) 2,020 (-11%) 2mo $309,900 $153 57
885 Patterson Dr 0.70mi 4/2.0 (+1) 2,289 (+1%) 9mo $295,000 $129 52
4893 Southpointe Pkwy 0.46mi 4/2.5 (+1) 1,996 (-12%) 1mo $280,000 $140 51
15478 Orchard Meadows Dr 0.36mi 4/2.5 (+1) 2,429 (+7%) 16mo $489,900 $202 51
4973 Orchard Crest Ct 0.34mi 4/2.5 (+1) 2,588 (+14%) 4mo $500,000 $193 50
5184 Foxhill Ln 0.37mi 4/2.5 (+1) 2,064 (-9%) 15mo $355,000 $172 48
15000 Tiara Ave 0.41mi 4/2.5 (+1) 2,028 (-10%) 10mo $350,000 $173 48
5066 Oakhaven Ln 0.35mi 3/3.0 2,000 (-12%) 18mo $329,000 $165 45

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
-21.4%
Equity multiple
0.26×
Total profit
$-44,619
Equity at exit
$32,042
10-year hold
IRR
-15.2%
Equity multiple
0.14×
Total profit
$-51,686
Equity at exit
$18,581

Cash invested: $60,172 (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 48161

Active inventory
152
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$1,478 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$104 /mo · $1,249/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$-153

Break-even live

Break-even rent $1,672
Max offer price $187,949
Occupancy floor

Sensitivity live

Price -10% $-31 -5% $-92 +0% $-153 +5% $-213 +10% $-274
Rent -10% $-269 -5% $-211 +0% $-153 +5% $-94 +10% $-36
Rate -1.0pp $-44 -0.5pp $-98 base $-153 +0.5pp $-208 +1.0pp $-265

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
$53,725
Closing costs
$6,447
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 42 events

  1. 2026-06-21
    statusdays on marketlisting id $214,900 Active 2 DOM
  2. 2026-05-12
    historical
  3. 2026-05-12
    historical
  4. 2026-04-10
    listed $214,900 Active
  5. 2026-04-10
    listed $214,900 Active
  6. 2026-04-09
    historical
  7. 2024-12-03
    soldstatus $205,000
  8. 2024-11-20
    soldstatus $205,000 Sold
  9. 2024-11-20
    soldstatus $205,000 Closed
  10. 2024-10-11
    status Pending
  11. 2024-10-11
    status Pending
  12. 2024-10-08
    status Active
  13. 2024-10-08
    status Active
  14. 2024-10-01
    status Pending
  15. 2024-10-01
    status Pending
  16. 2024-09-21
    status Active
  17. 2024-09-21
    status Active
  18. 2024-08-29
    historical Contingent - Continue To Show
  19. 2024-08-29
    historical Keep Showing-Contgcy Appl
  20. 2024-08-23
    listed $199,900 Active
  21. 2024-08-23
    listed $199,900 Active
  22. 2024-08-13
    historical
  23. 2024-08-13
    historical
  24. 2024-07-27
    price $209,900
  25. 2024-07-26
    price $209,900
  26. 2024-07-20
    price $219,900
  27. 2024-07-20
    price $219,900
  28. 2024-07-20
    status Active
  29. 2024-07-20
    status Active
  30. 2024-07-13
    historical Contingent - Continue To Show
  31. 2024-07-13
    historical Keep Showing-Contgcy Appl
  32. 2024-07-04
    listed $226,900 Active
  33. 2024-07-04
    listed $226,900 Active
  34. 2018-03-09
    soldstatus $127,500
  35. 2018-03-01
    soldstatus $127,500
  36. 2018-03-01
    soldstatus $127,500 Closed
  37. 2018-01-17
    status Pending
  38. 2018-01-05
    status Active
  39. 2017-12-12
    status Pending
  40. 2017-09-29
    listed $129,900 Active
  41. 2017-09-29
    listed $129,900
  42. 2015-01-21
    soldstatus $63,000

ⓘ 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
$1,249 · $104/mo
Projected year-2 tax
$2,279 · $190/mo
Expected delta
+$1,030/yr (+$86/mo · 82.5%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$17,742
− Mortgage interest
−$12,038
− Property taxes
−$1,249
− Insurance
−$1,074
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$6,252
Taxable loss
−$5,710
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,370
After-tax cash flow
$-460/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
Monroe Public Schools
NCES district ID
2624150
Math proficiency
24% ▲ 3.00%
Reading proficiency
47% ▲ 12.00%
Median HH income
$46,437
Composite
30.33/100
National rank
#6269
State rank
#278 of 540 in MI

Livability — Monroe

Score
83/100
State rank
#51
US rank
#1034

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Monroe, MI
County
Monroe County · 54,460 people
City population
54,460
Metro
Monroe, MI
Population (ZIP)
26,304
Household income
$67,414
Rent vs Own
23.6% rent · 76.4% own
Severe rent burden
733.0

Population outlook (Monroe County) Hauer SSP2

Today (2025)
144,439 people
By 2030
140,033 · -3.1%
By 2040
128,408 · -11.1%
By 2050
115,024 · -20.4%
By 2075
87,273 · -39.6%
By 2100
63,110 · -56.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Black 5% Hispanic / Latino 5%
Common ancestry
Lithuanian 10% Romanian 8% Italian 2%
Foreign-born
3% · Canada, Jamaica
Languages at home
96% English-only · Spanish 2% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Monroe

2024 margin
Strong R (+27.1) · D 35.7% · R 62.9% · Other 1.4%
2008→2024 swing
-31.5pp toward R · 2008: 4.3pp · 2024: -27.1pp
All cycles
2024: R+27.1 2020: R+22.6 2016: R+22.1 2012: D+1.0 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -178.99%
Current HPI
126.2638
Rent YoY
Metro
Monroe, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+241.1% since first listed
43 events — show timeline
  • 2026-06-19 Listed $214,900 MiRealSource-MiMLS
  • 2026-06-19 Listed $214,900 REALCOMP
  • 2026-05-12 Listing Removed MiRealSource-MiMLS
  • 2026-05-12 Listing Removed REALCOMP
  • 2026-04-10 Listed $214,900 REALCOMP
  • 2026-04-10 Listed $214,900 MiRealSource-MiMLS
  • 2026-04-09 Coming Soon MiRealSource-MiMLS
  • 2024-12-03 Sold (Public Records) $205,000 Public Records
  • 2024-11-20 Sold (MLS) $205,000 MiRealSource-MiMLS
  • 2024-11-20 Sold (MLS) $205,000 REALCOMP
  • 2024-10-11 Pending REALCOMP
  • 2024-10-11 Pending MiRealSource-MiMLS
  • 2024-10-08 Relisted REALCOMP
  • 2024-10-08 Relisted MiRealSource-MiMLS
  • 2024-10-01 Pending REALCOMP
  • 2024-10-01 Pending MiRealSource-MiMLS
  • 2024-09-21 Relisted REALCOMP
  • 2024-09-21 Relisted MiRealSource-MiMLS
  • 2024-08-29 Contingent REALCOMP
  • 2024-08-29 Contingent MiRealSource-MiMLS
  • 2024-08-23 Listed $199,900 MiRealSource-MiMLS
  • 2024-08-23 Listed $199,900 REALCOMP
  • 2024-08-13 Listing Removed MiRealSource-MiMLS
  • 2024-08-13 Listing Removed REALCOMP
  • 2024-07-27 Price Changed $209,900 MiRealSource-MiMLS
  • 2024-07-26 Price Changed $209,900 REALCOMP
  • 2024-07-20 Price Changed $219,900 MiRealSource-MiMLS
  • 2024-07-20 Price Changed $219,900 REALCOMP
  • 2024-07-20 Relisted REALCOMP
  • 2024-07-20 Relisted MiRealSource-MiMLS
  • 2024-07-13 Contingent REALCOMP
  • 2024-07-13 Contingent MiRealSource-MiMLS
  • 2024-07-04 Listed $226,900 MiRealSource-MiMLS
  • 2024-07-04 Listed $226,900 REALCOMP
  • 2018-03-09 Sold (Public Records) $127,500 Public Records
  • 2018-03-01 Sold (MLS) $127,500 MiRealSource-MiMLS
  • 2018-03-01 Sold (MLS) $127,500 REALCOMP
  • 2018-01-17 Pending MiRealSource-MiMLS
  • 2018-01-05 Relisted MiRealSource-MiMLS
  • 2017-12-12 Pending MiRealSource-MiMLS
  • 2017-09-29 Listed $129,900 MiRealSource-MiMLS
  • 2017-09-29 Listed $129,900 REALCOMP
  • 2015-01-21 Sold (Public Records) $63,000 Public Records

Property tax history

+0.3%/yr

Latest (2025): $1,249 · -52.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…