CashFlowRE
Sign in Sign up
16024 Stratford Dr
C- Composite 53.43
Why this score? — see what drove the C- 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 +16.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.5/10.0
  • Rent growth +4.5/5.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$224,900

16024 Stratford Dr · Southfield, MI 48075
4 bd · 2.5 ba · 2,076 sqft · SingleFamily public records · 48 Days on market
Built 1956 7,841 sqft lot $108/sqft · 7% below area Est $325k · 31% under

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

Listing remarks MLS

Spacious 5BR, 2.1BA tri-level in desirable Southfield offering great sweat equity opportunity! Features include hardwood floors, living room with natural fireplace, formal dining room, and finished walkout lower level with wet bar. Ensuite primary bedroom with walk-in closet and private full bath. Built-in BBQ pit for outdoor entertaining. Newer furnace & A/C. Solid home with strong bones - just needs updates to make it shine! Great value for buyers looking to build equity.

Key facts

  • Formal dining room
  • Wet bar
  • Natural fireplace

Tags

HARDWOOD FLOORSNATURAL FIREPLACEFORMAL DINING ROOMFINISHED WALKOUT LOWER LEVELWET BARENSUITE PRIMARY BEDROOM

Property features AI

Exterior

  • Parking: Detached garage; 2 garage spaces; Carport
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential home; Ground-level entry
  • Construction: Vinyl siding; Above-grade finished area and additional finished lower level
  • Exterior features: Barbecue; Paved road access; Lot approximately 60 x 130 (0.18 acre)

Interior

  • Bedrooms: Total rooms: 9
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Wet bar; Wood-burning fireplace in family room; Finished daylight walk-out 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 4-bed/2.5-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $111 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $213k (5.1% below list).
  • Recommended offer: $213k (5.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 4.6% in Southfield — 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 72/100 on livability (#248 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D, health & safety D, crime F.
  • Southfield Public School District (urban): math 17% / reading 37% proficiency, ranked #392 of 540 in MI (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+8.1%/yr); 95 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($65k/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 $2k of loan paydown is wiped out by about $7k 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

  • It's been on market 48 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 30y 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 $40k; list at $225k implies a 455% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $213,457 (5.1% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — 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 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?
  5. 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?
  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
0.95%
Cap rate
6.89%
Cash-on-cash
2.12%
DSCR
1.09
GRM
8.8

CMA / ARV

ARV (median comp)
$324,608
List price
$224,900
Delta
-30.72%
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
17239 New Jersey St 0.47mi 4/2.5 2,099 (+1%) 4mo $342,500 $163 74
15120 Northfield Blvd 0.43mi 3/1.5 (-1) 2,104 (+1%) 10mo $245,000 $116 60
15918 Mount Vernon St 0.26mi 4/2.5 2,380 (+15%) 6mo $315,000 $132 58
24044 NE Pierce St E 0.31mi 3/2.5 (-1) 2,260 (+9%) 11mo $309,000 $137 57
17090 Pennsylvania St 0.40mi 3/2.5 (-1) 2,221 (+7%) 12mo $295,000 $133 54
14561 Leslie St 0.61mi 3/2.0 (-1) 2,177 (+5%) 5mo $182,000 $84 52
17141 Maryland St 0.43mi 4/2.5 2,333 (+12%) 9mo $325,000 $139 52
24241 Radclift St 0.54mi 3/2.5 (-1) 2,154 (+4%) 14mo $272,000 $126 52
17265 Bonstelle Ave 0.67mi 4/3.5 2,254 (+9%) 2mo $369,000 $164 49
14530 Northfield Blvd 0.61mi 3/1.0 (-1) 1,900 (-8%) 3mo $196,000 $103 44
17380 Louise St 0.65mi 3/2.5 (-1) 2,296 (+11%) 9mo $290,000 $126 39
14530 Oak Park Blvd 0.68mi 3/1.5 (-1) 2,204 (+6%) 15mo $259,000 $118 37

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
-7.4%
Equity multiple
0.71×
Total profit
$-18,024
Equity at exit
$33,533
10-year hold
IRR
7.7%
Equity multiple
1.71×
Total profit
$44,966
Equity at exit
$19,445

Cash invested: $62,972 (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 48075

Rents YoY
8.1%
Active inventory
95
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,135 high interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$302 /mo · $3,622/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$111

Break-even live

Break-even rent $1,994
Max offer price $224,900
Occupancy floor 90%

Sensitivity live

Price -10% $239 -5% $175 +0% $111 +5% $48 +10% $-16
Rent -10% $-57 -5% $27 +0% $111 +5% $196 +10% $280
Rate -1.0pp $225 -0.5pp $169 base $111 +0.5pp $53 +1.0pp $-6

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
$56,225
Closing costs
$6,747
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15570 Mount Vernon St Southfield, MI 3.0 2.0 2100 $2,200 $1.05 45d 1 0.31mi
15341 Marlow St Oak Park, MI 3.0 2.0 2097 $2,200 $1.05 5d 1 0.37mi
15800 Providence Dr Southfield, MI 3.0 1.0–2.0 1140 $1,895 $1.66 3d 22 0.43mi
16176 Cumberland Rd Southfield, MI 2.0–3.0 2.0 1450 $1,675 $1.16 45d 1 0.56mi
23300 Providence Dr Southfield, MI 2.0–3.0 2.0 1342 $1,749 $1.30 1d 14 0.57mi
25600 Briar Dr Oak Park, MI 2.0–3.0 1.5 1235 $1,935 $1.57 25d 7 0.95mi
16500 N Park Dr Southfield, MI 1.0–3.0 1.0–2.5 1500 $2,289 $1.53 0d 1 1.10mi

Listing history 33 events

  1. 2026-06-17
    status $224,900 Pending 48 DOM
    Show marketing remark (486 chars)

    Spacious 5BR, 2.1BA tri-level in desirable Southfield offering great sweat equity opportunity! Features include hardwood floors, living room with natural fireplace, formal dining room, and finished walkout lower level with wet bar. Ensuite primary bedroom with walk-in closet and private full bath. Built-in BBQ pit for outdoor entertaining. Newer furnace & A/C. Solid home with strong bones - just needs updates to make it shine! Great value for buyers looking to build equity.

  2. 2026-06-17
    days on market $224,900 Active 48 DOM
    Show marketing remark (486 chars)

    Spacious 5BR, 2.1BA tri-level in desirable Southfield offering great sweat equity opportunity! Features include hardwood floors, living room with natural fireplace, formal dining room, and finished walkout lower level with wet bar. Ensuite primary bedroom with walk-in closet and private full bath. Built-in BBQ pit for outdoor entertaining. Newer furnace & A/C. Solid home with strong bones - just needs updates to make it shine! Great value for buyers looking to build equity.

  3. 2026-06-16
    days on market $224,900 Active 47 DOM
  4. 2026-06-15
    days on market $224,900 Active 46 DOM
  5. 2026-06-13
    days on market $224,900 Active 44 DOM
  6. 2026-06-13
    days on market $224,900 Active 43 DOM
  7. 2026-06-09
    days on market $224,900 Active 40 DOM
  8. 2026-06-08
    days on market $224,900 Active 39 DOM
  9. 2026-06-07
    days on market $224,900 Active 38 DOM
  10. 2026-06-04
    days on market $224,900 Active 35 DOM
  11. 2026-06-03
    days on market $224,900 Active 34 DOM
  12. 2026-06-02
    days on market $224,900 Active 33 DOM
  13. 2026-06-01
    days on market $224,900 Active 32 DOM
  14. 2026-05-31
    days on market $224,900 Active 31 DOM
  15. 2026-04-30
    listed $224,900 Active 486-char remark
    Show marketing remark (486 chars)

    Spacious 5BR, 2.1BA tri-level in desirable Southfield offering great sweat equity opportunity! Features include hardwood floors, living room with natural fireplace, formal dining room, and finished walkout lower level with wet bar. Ensuite primary bedroom with walk-in closet and private full bath. Built-in BBQ pit for outdoor entertaining. Newer furnace & A/C. Solid home with strong bones - just needs updates to make it shine! Great value for buyers looking to build equity.

  16. 2026-04-30
    listed $224,900 Active 490-char remark
    Show marketing remark (486 chars)

    Spacious 5BR, 2.1BA tri-level in desirable Southfield offering great sweat equity opportunity! Features include hardwood floors, living room with natural fireplace, formal dining room, and finished walkout lower level with wet bar. Ensuite primary bedroom with walk-in closet and private full bath. Built-in BBQ pit for outdoor entertaining. Newer furnace & A/C. Solid home with strong bones - just needs updates to make it shine! Great value for buyers looking to build equity.

  17. 2026-04-30
    historical
    Show marketing remark (486 chars)

    Spacious 5BR, 2.1BA tri-level in desirable Southfield offering great sweat equity opportunity! Features include hardwood floors, living room with natural fireplace, formal dining room, and finished walkout lower level with wet bar. Ensuite primary bedroom with walk-in closet and private full bath. Built-in BBQ pit for outdoor entertaining. Newer furnace & A/C. Solid home with strong bones - just needs updates to make it shine! Great value for buyers looking to build equity.

  18. 2026-04-30
    historical
    Show marketing remark (486 chars)

    Spacious 5BR, 2.1BA tri-level in desirable Southfield offering great sweat equity opportunity! Features include hardwood floors, living room with natural fireplace, formal dining room, and finished walkout lower level with wet bar. Ensuite primary bedroom with walk-in closet and private full bath. Built-in BBQ pit for outdoor entertaining. Newer furnace & A/C. Solid home with strong bones - just needs updates to make it shine! Great value for buyers looking to build equity.

  19. 2026-02-13
    listed $250,000 Active
  20. 2026-02-13
    listed $250,000 Active
  21. 2009-05-11
    soldstatus $40,500
  22. 2009-02-14
    listed $38,800
  23. 2009-02-13
    historical
  24. 2009-01-24
    listed $44,000
  25. 2009-01-22
    historical
  26. 2008-10-29
    listed $48,000
  27. 1999-06-07
    soldstatus $157,000
  28. 1998-11-08
    listed $159,900
  29. 1998-08-31
    historical
  30. 1998-05-29
    listed $164,000
  31. 1996-07-22
    soldstatus $124,000
  32. 1996-06-26
    soldstatus $124,000
  33. 1996-04-12
    listed $129,900

ⓘ 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
$3,622 · $302/mo
Projected year-2 tax
$3,622 · $302/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 3/10 Moderate 7 d/yr ≥97°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
$25,615
− Mortgage interest
−$12,598
− Property taxes
−$3,622
− Insurance
−$1,124
− Repairs & maintenance
−$2,049
− Management
−$2,049
− Depreciation
−$6,543
Taxable loss
−$2,370
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$569
After-tax cash flow
$1,906/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
Southfield Public School District
NCES district ID
2632310
Math proficiency
17% ▼ -3.00%
Reading proficiency
37% ▲ 1.00%
Median HH income
$51,400
Composite
23.77/100
National rank
#7814
State rank
#392 of 540 in MI

Livability — Southfield

Score
72/100
State rank
#248
US rank
#6175

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Southfield, MI
County
Oakland County · 1,009,092 people
City population
54,914
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
22,841
Household income
$65,384
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1336.0

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
Majority Black (65%)
Race & ethnicity
Black 65% White 26% Two or more races 7% Hispanic / Latino 1%
Common ancestry
Romanian 2% Scotch-Irish 2% Subsaharan African 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Russian/Polish/Slavic 1% 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
▼ -209.20%
Current HPI
190.3275
Rent YoY
▲ 8.06%
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

+73.1% since first listed
21 events — show timeline
  • 2026-06-17 Pending MiRealSource-MiMLS
  • 2026-06-17 Pending REALCOMP
  • 2026-04-30 Listing Removed MiRealSource-MiMLS
  • 2026-04-30 Listing Removed REALCOMP
  • 2026-04-30 Listed $224,900 REALCOMP
  • 2026-04-30 Listed $224,900 MiRealSource-MiMLS
  • 2026-02-13 Listed $250,000 MiRealSource-MiMLS
  • 2026-02-13 Listed $250,000 REALCOMP
  • 2009-05-11 Sold (MLS) $40,500 REALCOMP
  • 2009-02-14 Listed $38,800 REALCOMP
  • 2009-02-13 Listing Removed REALCOMP
  • 2009-01-24 Listed $44,000 REALCOMP
  • 2009-01-22 Listing Removed REALCOMP
  • 2008-10-29 Listed $48,000 REALCOMP
  • 1999-06-07 Sold (MLS) $157,000 REALCOMP
  • 1998-11-08 Listed $159,900 REALCOMP
  • 1998-08-31 Listing Removed REALCOMP
  • 1998-05-29 Listed $164,000 REALCOMP
  • 1996-07-22 Sold (Public Records) $124,000 Public Records
  • 1996-06-26 Sold (MLS) $124,000 REALCOMP
  • 1996-04-12 Listed $129,900 REALCOMP

Property tax history

+3.4%/yr

Latest (2025): $3,622 · +18.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…