CashFlowRE
Sign in Sign up
23079 Violet St
D Composite 42.0
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).

  • Cash flow +10.8/30.0
  • ARV discount +8.4/15.0
  • Rent growth +5.0/5.0
  • Schools +4.6/10.0
  • Livability +4.6/5.0
  • DSCR +3.1/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

23079 Violet St · Farmington, MI 48336
3 bd · 1.0 ba · 895 sqft · SingleFamily public records · 8 Days on market
Built 1949 6,970 sqft lot Est $219k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming bungalow in the heart of Farmington offering move-in ready comfort with room to add your personal finishing touches! Beautiful hardwood flooring flows throughout the main level, while abundant natural light fills the home with warmth and charm. Perfect as a starter home or investment property, this home features a spacious kitchen with ample cabinet storage and room for a dining table. All appliances are included for an easy transition. The oversized upstairs bedroom offers wonderful built-in storage and flexible living space. Downstairs, the clean and well-maintained full basement includes a charming root cellar and additional storage opportunities. Step outside to enjoy the deep, fenced backyard - ideal for children, pets, gardening, or entertaining. Located within highly regarded Farmington schools and just minutes from downtown Farmington's shopping, dining, and community events, this home is full of opportunity and value!

Key facts

  • Hardwood flooring
  • Spacious kitchen
  • Full basement

Tags

HARDWOOD FLOORINGSPACIOUS KITCHENAMPLE CABINET STORAGEBUILT-IN STORAGEFULL BASEMENTFENCED BACKYARD

Property features AI

Finance

  • Other: Lot is paved with dimensions approximately 50 x 137 (0.16 acre)

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps; Brick construction
  • Construction: Built with brick exterior; Block foundation
  • Exterior features: Porch; Back yard fencing (fenced); Asphalt roof

Interior

  • Kitchen: Free-standing electric range; Free-standing refrigerator; Disposal
  • Bedrooms: 5 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Disposal; Awning(s); Lighting
  • Laundry & utility: Dryer; Gas water heater; Unfinished basement with sump pump

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/1.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-99 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $198k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (20.0% below list).
  • Recommended offer: $172k (20.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.6% in Farmington — 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 92/100 on livability (#3 in MI, #40 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
  • Farmington Public School District (urban): math 45% / reading 58% proficiency, ranked #78 of 540 in MI (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+10.8%/yr); 156 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 15y 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 $68k; list at $215k implies a 214% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $171,982 (20.0% 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. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.80%
Cap rate
5.74%
Cash-on-cash
-1.97%
DSCR
0.91
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$219,275
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23069 Violet St 0.01mi 3/1.0 1,000 (+12%) 12mo $245,000 $245 70
22481 Springbrook Ave 0.45mi 3/1.0 963 (+8%) 1mo $200,100 $208 66
23158 Tuck Rd 0.46mi 3/1.0 918 (+3%) 12mo $240,000 $261 64
23033 Hawthorne St 0.18mi 2/1.0 (-1) 1,026 (+15%) 1mo $230,000 $224 61
22601 Purdue Ave 0.74mi 3/1.0 914 (+2%) 3mo $230,000 $252 59
22810 Lilac St 0.14mi 2/1.0 (-1) 1,012 (+13%) 12mo $240,000 $237 57
22800 Power Rd 0.56mi 3/1.0 1,000 (+12%) 3mo $115,000 $115 52
22126 Cora Ave 0.47mi 3/1.0 768 (-14%) 3mo $207,000 $270 52
22810 Power Rd 0.54mi 2/1.0 (-1) 843 (-6%) 10mo $250,000 $297 52
22621 Purdue Ave 0.73mi 3/1.0 840 (-6%) 10mo $127,500 $152 47
22811 Purdue Ave 0.71mi 2/1.0 (-1) 808 (-10%) 1mo $179,900 $223 45
21784 Ruth Street St 0.61mi 2/2.0 (-1) 954 (+7%) 11mo $249,000 $261 42

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.47×
Total profit
$-32,042
Equity at exit
$32,057
10-year hold
IRR
1.0%
Equity multiple
1.09×
Total profit
$5,388
Equity at exit
$18,589

Cash invested: $60,200 (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 48336

Rents YoY
10.8%
Active inventory
156
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,720 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$241 /mo · $2,886/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$-99

Break-even live

Break-even rent $1,845
Max offer price $197,525
Occupancy floor

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
$53,750
Closing costs
$6,450
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
23085 Floral St Farmington, MI 2.0 1.0 950 $1,495 $1.57 10d 1 0.14mi
23611 Bicking Ct Farmington, MI 3.0 1.0 1117 $2,100 $1.88 43d 1 0.61mi
23237 Tulane Ave Farmington Hills, MI 3.0 1.5 1104 $2,000 $1.81 10d 1 0.90mi
33203 N Manor Dr Farmington, MI 1.0–2.0 1.0 855 $1,478 $1.73 2d 14 1.09mi

Listing history 13 events

  1. 2026-06-07
    statusdays on market $215,000 Pending 8 DOM
  2. 2026-06-04
    days on market $215,000 Active 7 DOM
  3. 2026-06-02
    days on market $215,000 Active 5 DOM
  4. 2026-06-01
    days on market $215,000 Active 4 DOM
  5. 2026-05-31
    days on market $215,000 Active 3 DOM
  6. 2026-05-28
    listed $215,000 Active
    Show marketing remark (951 chars)

    Charming bungalow in the heart of Farmington offering move-in ready comfort with room to add your personal finishing touches! Beautiful hardwood flooring flows throughout the main level, while abundant natural light fills the home with warmth and charm. Perfect as a starter home or investment property, this home features a spacious kitchen with ample cabinet storage and room for a dining table. All appliances are included for an easy transition. The oversized upstairs bedroom offers wonderful built-in storage and flexible living space. Downstairs, the clean and well-maintained full basement includes a charming root cellar and additional storage opportunities. Step outside to enjoy the deep, fenced backyard - ideal for children, pets, gardening, or entertaining. Located within highly regarded Farmington schools and just minutes from downtown Farmington's shopping, dining, and community events, this home is full of opportunity and value!

  7. 2026-05-28
    listed $215,000 Active 951-char remark
    Show marketing remark (951 chars)

    Charming bungalow in the heart of Farmington offering move-in ready comfort with room to add your personal finishing touches! Beautiful hardwood flooring flows throughout the main level, while abundant natural light fills the home with warmth and charm. Perfect as a starter home or investment property, this home features a spacious kitchen with ample cabinet storage and room for a dining table. All appliances are included for an easy transition. The oversized upstairs bedroom offers wonderful built-in storage and flexible living space. Downstairs, the clean and well-maintained full basement includes a charming root cellar and additional storage opportunities. Step outside to enjoy the deep, fenced backyard - ideal for children, pets, gardening, or entertaining. Located within highly regarded Farmington schools and just minutes from downtown Farmington's shopping, dining, and community events, this home is full of opportunity and value!

  8. 2011-11-28
    soldstatus $68,500 309-char remark
    Show marketing remark (309 chars)

    LOCATION, LOCATION, LOCATION; 3 BR BUNGALOW, UPDATED AND EXTREMELY WELL MAINTAINED ON QUIET TREE LINED STREET WITH LARGE FENCED YARD. BASEMENT IS PARTIALLY FINISHED AFFORDING ALOT OF POTENTIAL LIVING SPACE IF DESIRED. CLOSE TO AWARD WINNING FARMINGTON SCHOOLS, THIS HOME MUST BE SEEN TO BE APPRECIATED. LATPAO

  9. 2011-11-28
    soldstatus $68,500
    Show marketing remark (309 chars)

    LOCATION, LOCATION, LOCATION; 3 BR BUNGALOW, UPDATED AND EXTREMELY WELL MAINTAINED ON QUIET TREE LINED STREET WITH LARGE FENCED YARD. BASEMENT IS PARTIALLY FINISHED AFFORDING ALOT OF POTENTIAL LIVING SPACE IF DESIRED. CLOSE TO AWARD WINNING FARMINGTON SCHOOLS, THIS HOME MUST BE SEEN TO BE APPRECIATED. LATPAO

  10. 2011-10-29
    historical 309-char remark
    Show marketing remark (309 chars)

    LOCATION, LOCATION, LOCATION; 3 BR BUNGALOW, UPDATED AND EXTREMELY WELL MAINTAINED ON QUIET TREE LINED STREET WITH LARGE FENCED YARD. BASEMENT IS PARTIALLY FINISHED AFFORDING ALOT OF POTENTIAL LIVING SPACE IF DESIRED. CLOSE TO AWARD WINNING FARMINGTON SCHOOLS, THIS HOME MUST BE SEEN TO BE APPRECIATED. LATPAO

  11. 2011-06-01
    listed $79,900 309-char remark
    Show marketing remark (309 chars)

    LOCATION, LOCATION, LOCATION; 3 BR BUNGALOW, UPDATED AND EXTREMELY WELL MAINTAINED ON QUIET TREE LINED STREET WITH LARGE FENCED YARD. BASEMENT IS PARTIALLY FINISHED AFFORDING ALOT OF POTENTIAL LIVING SPACE IF DESIRED. CLOSE TO AWARD WINNING FARMINGTON SCHOOLS, THIS HOME MUST BE SEEN TO BE APPRECIATED. LATPAO

  12. 2011-06-01
    listed $69,900
    Show marketing remark (309 chars)

    LOCATION, LOCATION, LOCATION; 3 BR BUNGALOW, UPDATED AND EXTREMELY WELL MAINTAINED ON QUIET TREE LINED STREET WITH LARGE FENCED YARD. BASEMENT IS PARTIALLY FINISHED AFFORDING ALOT OF POTENTIAL LIVING SPACE IF DESIRED. CLOSE TO AWARD WINNING FARMINGTON SCHOOLS, THIS HOME MUST BE SEEN TO BE APPRECIATED. LATPAO

  13. 1999-06-28
    soldstatus $119,000

ⓘ 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
$2,886 · $241/mo
Projected year-2 tax
$3,099 · $258/mo
Expected delta
+$212/yr (+$18/mo · 7.4%)

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$20,638
− Mortgage interest
−$12,043
− Property taxes
−$2,886
− Insurance
−$1,075
− Repairs & maintenance
−$1,651
− Management
−$1,651
− Depreciation
−$6,255
Taxable loss
−$4,923
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,182
After-tax cash flow
$-5/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
Farmington Public School District
NCES district ID
2614070
Math proficiency
45% ▼ -5.00%
Reading proficiency
58% ▼ -1.00%
Median HH income
$72,846
Composite
46.17/100
National rank
#2497
State rank
#78 of 540 in MI

Livability — Farmington

Score
92/100
State rank
#3
US rank
#40

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Farmington, MI
County
Oakland County · 1,009,092 people
City population
25,077
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
26,432
Household income
$88,938
Rent vs Own
28.8% rent · 71.2% own
Severe rent burden
733.0

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 (71%)
Race & ethnicity
White 71% Black 13% Two or more races 7% Asian 6% Hispanic / Latino 4%
Common ancestry
Romanian 10% Slovak 3% Lithuanian 3%
Foreign-born
12% · Canada, China, South Korea
Languages at home
85% English-only · Other Indo-European 5% Arabic 2% Spanish 2%

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
▼ -273.86%
Current HPI
177.4299
Rent YoY
▲ 10.83%
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

+80.7% since first listed
8 events — show timeline
  • 2026-05-28 Listed $215,000 MiRealSource-MiMLS
  • 2026-05-28 Listed $215,000 REALCOMP
  • 2011-11-28 Sold (MLS) $68,500 REALCOMP
  • 2011-11-28 Sold (MLS) $68,500 MiRealSource-MiMLS
  • 2011-10-29 Listing Removed MiRealSource-MiMLS
  • 2011-06-01 Listed $69,900 REALCOMP
  • 2011-06-01 Listed $79,900 MiRealSource-MiMLS
  • 1999-06-28 Sold (Public Records) $119,000 Public Records

Property tax history

-0.4%/yr

Latest (2025): $2,886 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…