CashFlowRE
Sign in Sign up
2717 Normandy Rd
B- Composite 67.07
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 +23.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +6.4/10.0
  • Schools +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

2717 Normandy Rd · Royal Oak, MI 48073
2 bd · 1.0 ba · 756 sqft · SingleFamily public records · 6 Days on market
Built 1951 4,792 sqft lot Est $216k · 35% under

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

Listing remarks MLS

* * * Highest and best due 5/10 at 6 pm * * * Great opportunity in the heart of Royal Oak! This 2 bed, 1 bath ranch offers solid bones and tons of potential for buyers looking to put in some work and make it their own. The home features a functional layout with a spacious living area, good sized bedrooms, and a full bath ready for updates. Situated on a nice lot in a desirable area close to downtown Royal Oak, shopping, dining, and major roadways. Don’t miss the chance to bring this home back to life, opportunities like this don’t come around often!

Key facts

  • 4,792 sq ft lot
  • Garage
  • Built 1951

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached covered assigned garage (1 garage space)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Front porch; Paved road access; Lot dimensions approximately 45 x 112 (0.11 acre)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan cooling
  • Interior features: Eat-in kitchen; Total of 4 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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $271 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 8.6% vs local median 3.7% in Royal Oak — 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 (#50 in MI, #1,020 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: amenities D+.
  • Royal Oak Schools (suburban): math 41% / reading 59% proficiency, ranked #89 of 540 in MI (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+2.4%/yr); 251 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 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 $968 of loan paydown is wiped out by about $4k 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 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $25k; list at $140k implies a 460% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,000

Questions for the listing agent

  1. Built in 1951 — 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. Schools are B-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?
  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
1.14%
Cap rate
8.61%
Cash-on-cash
8.28%
DSCR
1.37
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$216,216
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2717 Normandy Rd 0.00mi 2/1.0 756 (0%) 1mo $143,000 $189 99
3921 Elmhurst Ave 0.33mi 2/1.0 720 (-5%) 21mo $250,000 $347 59
4112 Linwood Ave 0.40mi 2/1.0 825 (+9%) 13mo $230,000 $279 55
3821 Edgar Ave 0.27mi 3/1.0 (+1) 854 (+13%) 10mo $300,000 $351 52
3601 Durham Rd 0.59mi 2/1.0 834 (+10%) 4mo $250,000 $300 52
3722 Normandy Rd 0.63mi 2/1.0 840 (+11%) 2mo $210,000 $250 50
4302 Mandalay Ave 0.36mi 3/1.0 (+1) 840 (+11%) 13mo $214,900 $256 49
3522 Elmhurst Ave 0.47mi 2/2.0 861 (+14%) 2mo $290,000 $337 49
3324 Normandy Rd 0.39mi 3/1.0 (+1) 859 (+14%) 9mo $245,900 $286 46
3812 Coolidge Hwy 0.30mi 3/1.0 (+1) 864 (+14%) 19mo $205,000 $237 41

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 · 2.36% rent growth · sell at horizon

5-year hold
IRR
-4.4%
Equity multiple
0.84×
Total profit
$-6,434
Equity at exit
$20,874
10-year hold
IRR
4.5%
Equity multiple
1.32×
Total profit
$12,610
Equity at exit
$12,105

Cash invested: $39,200 (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 48073

Rents YoY
2.4%
Active inventory
251
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,590 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$193 /mo · $2,320/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$271

Break-even live

Break-even rent $1,248
Max offer price $140,000
Occupancy floor 78%

Sensitivity live

Price -10% $350 -5% $310 +0% $271 +5% $231 +10% $191
Rent -10% $145 -5% $208 +0% $271 +5% $333 +10% $396
Rate -1.0pp $341 -0.5pp $306 base $271 +0.5pp $234 +1.0pp $197

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
$35,000
Closing costs
$4,200
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3818 Edgeland Ave Royal Oak, MI 3.0 2.0 1100 $2,400 $2.18 3d 1 0.15mi
4103 Benjamin Ave Royal Oak, MI 2.0 1.0 796 $1,800 $2.26 0d 1 0.19mi
4302 Mandalay Ave Royal Oak, MI 3.0 1.0 900 $2,200 $2.44 25d 1 0.35mi
2131 Normandy Rd Royal Oak, MI 1.0 1.0 600 $1,200 $2.00 13d 1 0.45mi
2817 W 13 Mile Rd Royal Oak, MI 2.0 1.0 688 $1,250 $1.82 25d 1 0.50mi
3009 W 13 Mile Rd Royal Oak, MI 1.0–2.0 1.0 730 $1,599 $2.19 0d 29 0.53mi
3230 Shenandoah Dr #16 Royal Oak, MI 1.0 1.0 560 $1,180 $2.11 5d 1 0.54mi
3406 Elmhurst Ave Royal Oak, MI 2.0 1.0 950 $1,800 $1.89 25d 1 0.55mi
3225 Benjamin Ave #2 Royal Oak, MI 2.0 1.0 800 $1,525 $1.91 5d 1 0.55mi
3220 Shenandoah Dr #12 Royal Oak, MI 2.0 1.0 688 $1,250 $1.82 25d 1 0.56mi
2325 13 Mile Rd Royal Oak, MI 1.0 1.0 650 $1,320 $2.03 5d 2 0.59mi
3830 Devon Rd Unit 3830-04 Royal Oak, MI 1.0 1.0 525 $1,195 $2.28 25d 1 0.65mi
4031 Crooks Rd Unit 4061-212 Royal Oak, MI 2.0 1.0 1066 $1,795 $1.68 5d 1 0.70mi
4031 Crooks Rd Unit 4004 Royal Oak, MI 1.0 1.0 525 $1,095 $2.09 21d 1 0.70mi
4031 Crooks Rd Unit 4006 Royal Oak, MI 1.0 1.0 525 $1,095 $2.09 25d 1 0.70mi
4805 Woodland Ave Royal Oak, MI 2.0 1.0 627 $1,465 $2.33 3d 12 0.70mi
4910 Briarwood Ave Unit A Royal Oak, MI 1.0 1.0 589 $1,200 $2.04 18d 1 0.70mi
3551 W 14 Mile Rd #3 Royal Oak, MI 1.0 1.0 850 $1,599 $1.88 25d 1 0.71mi
3807 Crooks Rd Royal Oak, MI 2.0 1.0 549 $1,315 $2.40 0d 7 0.72mi
2400 Parmenter Blvd Royal Oak, MI 1.0–2.0 1.0–1.5 852 $1,715 $2.01 2d 3 0.73mi
3282 Coolidge Hwy Royal Oak, MI 2.0 1.0 916 $1,650 $1.80 25d 1 0.77mi
3264 Coolidge Hwy Royal Oak, MI 2.0 1.0 916 $1,600 $1.75 5d 1 0.78mi
403 S Crooks Rd Unit 421 Clawson, MI 1.0 1.0 675 $1,195 $1.77 20d 1 0.79mi
403 S Crooks Rd Unit 413 Clawson, MI 1.0 1.0 675 $1,225 $1.81 25d 1 0.79mi
403 S Crooks Rd Unit 409 Clawson, MI 1.0 1.0 675 $1,195 $1.77 25d 1 0.79mi
2440 Parmenter Blvd #211 Royal Oak, MI 2.0 2.0 890 $1,600 $1.80 25d 1 0.79mi
249 S Crooks Rd Clawson, MI 1.0 1.0 650 $1,245 $1.92 5d 1 0.82mi
4526 Cooper Ave Royal Oak, MI 3.0 1.0 1000 $2,500 $2.50 18d 1 0.87mi
4905 Crooks Rd Unit A5 Royal Oak, MI 1.0 1.0 703 $1,250 $1.78 25d 1 0.91mi
3115 Evergreen Dr Royal Oak, MI 1.0–2.0 1.0 887 $1,630 $1.84 5d 8 0.98mi
4000 W 13 Mile Rd Royal Oak, MI 2.0 1.0 780 $1,444 $1.85 2d 3 1.04mi
4030 W 13 Mile Rd Unit J2 Royal Oak, MI 2.0 1.0 724 $1,450 $2.00 20d 1 1.07mi
4030 W 13 Mile Rd Unit J2 Royal Oak, MI 2.0 1.0 724 $1,450 $2.00 18d 1 1.07mi
4030 W 13 Mile Rd Unit J2 Royal Oak, MI 2.0 1.0 724 $1,600 $2.21 25d 1 1.07mi
1707 E 14 Mile Rd Unit B Birmingham, MI 1.0 1.0 581 $1,325 $2.28 25d 1 1.11mi
1709 E 14 Mile Rd Unit A Birmingham, MI 1.0 1.0 581 $1,350 $2.32 25d 1 1.11mi
5121 N Crooks Rd Royal Oak, MI 1.0 1.0 775 $1,245 $1.61 25d 1 1.13mi
4120 W 13 Mile Rd Royal Oak, MI 1.0–2.0 1.0 775 $1,300 $1.68 0d 4 1.20mi
4302 W 13 Mile Rd Royal Oak, MI 1.0 1.0 600 $1,095 $1.82 25d 1 1.26mi
4312-4316 13 Mile and 3415 Fairmont Royal Oak, MI 1.0 1.0 525 $1,100 $2.10 5d 2 1.27mi

Listing history 10 events

  1. 2026-05-12
    status Pending
    Show marketing remark (571 chars)

    * * * Highest and best due 5/10 at 6 pm * * * Great opportunity in the heart of Royal Oak! This 2 bed, 1 bath ranch offers solid bones and tons of potential for buyers looking to put in some work and make it their own. The home features a functional layout with a spacious living area, good sized bedrooms, and a full bath ready for updates. Situated on a nice lot in a desirable area close to downtown Royal Oak, shopping, dining, and major roadways. Don’t miss the chance to bring this home back to life, opportunities like this don’t come around often!

  2. 2026-05-12
    status Pending 571-char remark
    Show marketing remark (571 chars)

    * * * Highest and best due 5/10 at 6 pm * * * Great opportunity in the heart of Royal Oak! This 2 bed, 1 bath ranch offers solid bones and tons of potential for buyers looking to put in some work and make it their own. The home features a functional layout with a spacious living area, good sized bedrooms, and a full bath ready for updates. Situated on a nice lot in a desirable area close to downtown Royal Oak, shopping, dining, and major roadways. Don’t miss the chance to bring this home back to life, opportunities like this don’t come around often!

  3. 2026-05-06
    listed $140,000 Active
    Show marketing remark (571 chars)

    * * * Highest and best due 5/10 at 6 pm * * * Great opportunity in the heart of Royal Oak! This 2 bed, 1 bath ranch offers solid bones and tons of potential for buyers looking to put in some work and make it their own. The home features a functional layout with a spacious living area, good sized bedrooms, and a full bath ready for updates. Situated on a nice lot in a desirable area close to downtown Royal Oak, shopping, dining, and major roadways. Don’t miss the chance to bring this home back to life, opportunities like this don’t come around often!

  4. 2026-05-06
    listed $140,000 Active 571-char remark
    Show marketing remark (571 chars)

    * * * Highest and best due 5/10 at 6 pm * * * Great opportunity in the heart of Royal Oak! This 2 bed, 1 bath ranch offers solid bones and tons of potential for buyers looking to put in some work and make it their own. The home features a functional layout with a spacious living area, good sized bedrooms, and a full bath ready for updates. Situated on a nice lot in a desirable area close to downtown Royal Oak, shopping, dining, and major roadways. Don’t miss the chance to bring this home back to life, opportunities like this don’t come around often!

  5. 1995-04-28
    soldstatus $25,000
  6. 1995-04-28
    soldstatus $58,000
  7. 1994-03-14
    soldstatus $25,000
  8. 1980-01-01
    soldstatus $25,000
  9. 1977-08-01
    soldstatus $19,100
  10. 1971-06-01
    soldstatus $17,500

ⓘ 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
$2,320 · $193/mo
Projected year-2 tax
$2,320 · $193/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 2/10 Low 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
$19,085
− Mortgage interest
−$7,842
− Property taxes
−$2,320
− Insurance
−$700
− Repairs & maintenance
−$1,527
− Management
−$1,527
− Depreciation
−$4,073
Taxable income
$1,097
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$263
After-tax cash flow
$2,984/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
Royal Oak Schools
NCES district ID
2630300
Math proficiency
41% ▼ -10.00%
Reading proficiency
59% ▼ -3.00%
Median HH income
$65,456
Composite
44.19/100
National rank
#2853
State rank
#89 of 540 in MI

Livability — Royal Oak

Score
83/100
State rank
#50
US rank
#1020

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Royal Oak, MI
County
Oakland County · 1,009,092 people
City population
57,974
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
33,106
Household income
$91,627
Rent vs Own
31.6% rent · 68.4% own
Severe rent burden
718.0

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 (80%)
Race & ethnicity
White 80% Black 8% Two or more races 6% Asian 4% Hispanic / Latino 3%
Common ancestry
Romanian 13% Lithuanian 4% Slovak 3%
Foreign-born
7% · Canada, China
Languages at home
94% English-only · Spanish 1% Chinese 1% Other Indo-European 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
▼ -479.60%
Current HPI
215.8425
Rent YoY
▲ 2.36%
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

+700.0% since first listed
10 events — show timeline
  • 2026-05-12 Pending REALCOMP
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-06 Listed $140,000 REALCOMP
  • 2026-05-06 Listed $140,000 MiRealSource-MiMLS
  • 1995-04-28 Sold (Public Records) $58,000 Public Records
  • 1995-04-28 Sold (Public Records) $25,000 Public Records
  • 1994-03-14 Sold (Public Records) $25,000 Public Records
  • 1980-01-01 Sold (Public Records) $25,000 Public Records
  • 1977-08-01 Sold (Public Records) $19,100 Public Records
  • 1971-06-01 Sold (Public Records) $17,500 Public Records

Property tax history

+2.0%/yr

Latest (2025): $2,320 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…