CashFlowRE
Sign in Sign up
1576 Ocher St. St
B+ Composite 77.89
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
  • ARV discount +12.4/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.7/10.0
  • Livability +4.3/5.0
  • Condition / age +4.0/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

1576 Ocher St. St · Novi, MI 48374
3 bd · 2.0 ba · 1,056 sqft · SingleFamily · 49 Days on market
Built 2016 Good condition 436 sqft lot $47/sqft · 11% below area Est $56k · 11% under $750/mo HOA · 46% of rent ↓ 17% since listing

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

Listing remarks MLS

Welcome to this pristine 3-bedroom, 2-bathroom mobile home located in the highly desirable Dutch Farms community. This beautifully maintained home features a modern interior with a wide-open layout connecting the kitchen, living, and dining areas - perfect for both everyday living and entertaining. The spacious primary bedroom offers a comfortable retreat, while the separate laundry room adds convenience and functionality. Outside, you'll find a storage shed and ample parking space to accommodate your needs. Residents of Dutch Farms enjoy access to fantastic amenities, including a playground, dog park, clubhouse, and boat and RV storage. Don't miss your chance to own this move-in-ready home in a sought-after community!

Key facts

  • Built 2016
  • Listed 49 days

Property features AI

Finance

  • Other: Property listed by Power House Group Realty
  • HOA & community: Homeowners association with a $750 monthly fee

Exterior

  • Parking: Driveway only; no garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One-story; Ground-level entry with steps
  • Construction: Vinyl siding; Slab foundation; Built as residential single-family
  • Exterior features: Paved road access; Lot approximately 40 x 100 (0.01 acres)

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Natural gas heating; Wall furnace; No central cooling
  • Interior features: Three total 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 $50k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $206 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 2.8% in Novi — 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 86/100 on livability (#20 in MI, #377 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: commute F.
  • South Lyon Community Schools (suburban): math 46% / reading 59% proficiency, ranked #74 of 540 in MI (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 74 active listings in the ZIP; 2 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 $345 of loan paydown is wiped out by about $1k 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 $14k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 46% of rent.
Recommended offer $48,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
3.30%
Cap rate
11.25%
Cash-on-cash
17.71%
DSCR
1.79
GRM
2.5

CMA / ARV

ARV (median comp)
$55,996
List price
$49,900
Delta
-10.89%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
10.0%
Equity multiple
1.40×
Total profit
$5,531
Equity at exit
$7,440
10-year hold
IRR
19.6%
Equity multiple
2.70×
Total profit
$23,698
Equity at exit
$4,314

Cash invested: $13,972 (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 48374

Active inventory
74
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,647 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $748/yr
Insurance
$21
HOA
$750
Vacancy / Maint / Mgmt
$346
Net cashflow
$206

Break-even live

Break-even rent $1,386
Max offer price $49,900
Occupancy floor 82%

Sensitivity live

Price -10% $241 -5% $223 +0% $206 +5% $189 +10% $172
Rent -10% $76 -5% $141 +0% $206 +5% $271 +10% $336
Rate -1.0pp $231 -0.5pp $219 base $206 +0.5pp $193 +1.0pp $180

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
$12,475
Closing costs
$1,497
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27000 Napier Rd Novi, MI 2.0–4.0 2.0 1148 $1,594 $1.39 0d 1 0.25mi
27059 Meadowood Dr Wixom, MI 1.0–3.0 1.0–2.0 950 $1,819 $1.91 0d 4 0.80mi

HOA detail

Monthly dues
$750 · $9,000/yr

Listing history 18 events

  1. 2026-06-18
    days on market $49,900 Active 49 DOM
  2. 2026-06-17
    days on market $49,900 Active 48 DOM
  3. 2026-06-16
    days on market $49,900 Active 47 DOM
  4. 2026-06-15
    days on market $49,900 Active 46 DOM
  5. 2026-06-13
    days on market $49,900 Active 44 DOM
  6. 2026-06-13
    days on market $49,900 Active 43 DOM
  7. 2026-06-09
    days on market $49,900 Active 40 DOM
  8. 2026-06-08
    days on market $49,900 Active 39 DOM
  9. 2026-06-07
    days on market $49,900 Active 38 DOM
  10. 2026-06-04
    days on market $49,900 Active 35 DOM
  11. 2026-06-03
    days on market $49,900 Active 34 DOM
    Show marketing remark (728 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom mobile home located in the highly desirable Dutch Farms community. This beautifully maintained home features a modern interior with a wide-open layout connecting the kitchen, living, and dining areas - perfect for both everyday living and entertaining. The spacious primary bedroom offers a comfortable retreat, while the separate laundry room adds convenience and functionality. Outside, you'll find a storage shed and ample parking space to accommodate your needs. Residents of Dutch Farms enjoy access to fantastic amenities, including a playground, dog park, clubhouse, and boat and RV storage. Don't miss your chance to own this move-in-ready home in a sought-after community!

  12. 2026-06-02
    pricedays on market $49,900 Active 33 DOM
  13. 2026-06-01
    days on market $54,900 Active 32 DOM
  14. 2026-05-31
    days on market $54,900 Active 31 DOM
  15. 2026-05-15
    price $54,900 728-char remark
    Show marketing remark (728 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom mobile home located in the highly desirable Dutch Farms community. This beautifully maintained home features a modern interior with a wide-open layout connecting the kitchen, living, and dining areas - perfect for both everyday living and entertaining. The spacious primary bedroom offers a comfortable retreat, while the separate laundry room adds convenience and functionality. Outside, you'll find a storage shed and ample parking space to accommodate your needs. Residents of Dutch Farms enjoy access to fantastic amenities, including a playground, dog park, clubhouse, and boat and RV storage. Don't miss your chance to own this move-in-ready home in a sought-after community!

  16. 2026-05-14
    price $54,900 744-char remark
  17. 2026-04-30
    listed $59,900 Active 728-char remark
    Show marketing remark (728 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom mobile home located in the highly desirable Dutch Farms community. This beautifully maintained home features a modern interior with a wide-open layout connecting the kitchen, living, and dining areas - perfect for both everyday living and entertaining. The spacious primary bedroom offers a comfortable retreat, while the separate laundry room adds convenience and functionality. Outside, you'll find a storage shed and ample parking space to accommodate your needs. Residents of Dutch Farms enjoy access to fantastic amenities, including a playground, dog park, clubhouse, and boat and RV storage. Don't miss your chance to own this move-in-ready home in a sought-after community!

  18. 2026-04-30
    listed $59,900 Active 744-char remark
    Show marketing remark (728 chars)

    Welcome to this pristine 3-bedroom, 2-bathroom mobile home located in the highly desirable Dutch Farms community. This beautifully maintained home features a modern interior with a wide-open layout connecting the kitchen, living, and dining areas - perfect for both everyday living and entertaining. The spacious primary bedroom offers a comfortable retreat, while the separate laundry room adds convenience and functionality. Outside, you'll find a storage shed and ample parking space to accommodate your needs. Residents of Dutch Farms enjoy access to fantastic amenities, including a playground, dog park, clubhouse, and boat and RV storage. Don't miss your chance to own this move-in-ready home in a sought-after community!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥96°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
$19,762
− Mortgage interest
−$2,795
− Property taxes
−$748
− Insurance
−$250
− Repairs & maintenance
−$1,581
− Management
−$1,581
− HOA
−$9,000
− Depreciation
−$1,452
Taxable income
$2,356
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$565
After-tax cash flow
$1,909/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This well-maintained mobile home in Dutch Farms community is move-in ready with a good condition score and minimal repairs needed.

Value-add opportunities

  • Both Paint the exterior siding — Fresh paint can enhance curb appeal and property value.
  • Both Replace the carpet with hardwood flooring — Hardwood flooring is more durable and can increase the home's value.
  • Both Install smart home devices — Smart home devices can improve convenience and add value to the property.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior siding — Fresh paint can enhance curb appeal and property value.
  • Both Replace the carpet with hardwood flooring — Hardwood flooring is more durable and can increase the home's value.
  • Both Install smart home devices — Smart home devices can improve convenience and add value to the property.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
South Lyon Community Schools
NCES district ID
2632250
Math proficiency
46% ▼ -10.00%
Reading proficiency
59% ▼ -4.00%
Median HH income
$71,419
Composite
46.86/100
National rank
#2372
State rank
#74 of 540 in MI

Livability — Novi

Score
86/100
State rank
#20
US rank
#377

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Novi, MI
City population
43,845
Population (ZIP)
17,828

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 60% Asian 28% Two or more races 5% Hispanic / Latino 4% Black 4%
Common ancestry
Romanian 11% Lithuanian 4% Italian 2%
Foreign-born
26% · Canada, China, South Korea
Languages at home
68% English-only · Other Asian/Pacific 11% Other Indo-European 7% Chinese 4%

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
▼ -161.85%
Current HPI
175.0012
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

-16.7% since first listed
6 events — show timeline
  • 2026-06-03 Price Changed $49,900 MiRealSource-MiMLS
  • 2026-06-02 Price Changed $49,900 REALCOMP
  • 2026-05-15 Price Changed $54,900 MiRealSource-MiMLS
  • 2026-05-14 Price Changed $54,900 REALCOMP
  • 2026-04-30 Listed $59,900 REALCOMP
  • 2026-04-30 Listed $59,900 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…