🏷️ Likely Rental
33 Bluebird Hill Dr · Orion, MI
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Condition / age +4.0/5.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Schools +1.0/10.0
- Appreciation +0.0/10.0
$85,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Discover waterfront living in the desirable Orion Lakes Manufactured Home Community. This 2018 manufactured home offers 3 bedrooms and 2 full bathrooms with a comfortable, modern layout designed for everyday living. The beautiful kitchen sits at the heart of the home and features ample cabinetry and all appliances included, even a water softener. Enjoy peaceful pond views from the expansive composite front deck, creating the perfect space to relax or entertain. The primary bedroom features a private bathroom for added comfort and convenience. The community offers outstanding amenities including a playground, basketball and volleyball courts, and a covered pavilion for gatherings. Conveniently located near Bald Mountain State Recreation Area, Great Lakes Crossing, and with easy access to I-75 for a quick commute. This home is move-in ready. Lot rent is $856 per month and there are no property taxes. Pets are allowed. Buyers must be approved by the community after an accepted offer. Manufactured home financing is available (contact listing agent for lender information). Agents, no special license is required to bring a buyer.
Key facts
- Beautiful kitchen
- Ample cabinetry
- Modern layout
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $85k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $688 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $85k).
- Recommended offer: $80k (6.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
- Pontiac City School District (urban): math 8% / reading 17% proficiency, ranked #514 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 50 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
- This rent runs 35% of the median local income ($93k/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 $588 of loan paydown is wiped out by about $3k 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 $24k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 90 days — a 6% lower offer ($80k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 2y ago; this cycle's ask has dropped $5k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $73k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: HOA is 32% of rent.
Questions for the listing agent
- It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 3.17% ✓
- Cap rate
- 16.01%
- Cash-on-cash
- 34.69%
- DSCR
- 2.54
- GRM
- 2.6
CMA / ARV
- ARV (median comp)
- $242,347
- List price
- $85,000
- Delta
- -64.93%
- Verdict
- UNDERPRICED
- Comps
- 4 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 30.6%
- Equity multiple
- 2.29×
- Total profit
- $30,617
- Equity at exit
- $12,674
- IRR
- 38.0%
- Equity multiple
- 4.59×
- Total profit
- $85,393
- Equity at exit
- $7,349
Cash invested: $23,800 (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
ZIP-level market 48359
- Active inventory
- 50
- Price-to-rent
- 2.6×
Monthly cashflow live
- Estimated rent
- $2,698 medium interval (Pro) →
- Mortgage (P&I)
- −$446
- Tax est. 1.5%
- −$106 /mo · $1,275/yr
- Insurance
- −$35
- HOA
- −$856
- Vacancy / Maint / Mgmt
- −$567
- Net cashflow
- $688
Break-even live
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
- $21,250
- Closing costs
- $2,550
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4100 Heron Springs Blvd Orion Twp, MI | 2.0–3.0 | 2.0–2.5 | 1914 | $3,535 | $1.85 | 2d | 8 | 0.74mi |
HOA detail
- Monthly dues
- $856 · $10,272/yr
- Likely covers
- water
Listing history 26 events
-
2026-06-18days on market $85,000 Active 90 DOM
-
2026-06-17days on market $85,000 Active 89 DOM
-
2026-06-16days on market $85,000 Active 88 DOM
-
2026-06-15days on market $85,000 Active 87 DOM
-
2026-06-13days on market $85,000 Active 85 DOM
-
2026-06-13days on market $85,000 Active 84 DOM
-
2026-06-09days on market $85,000 Active 81 DOM
-
2026-06-08days on market $85,000 Active 80 DOM
-
2026-06-07days on market $85,000 Active 79 DOM
-
2026-06-04days on market $85,000 Active 76 DOM
-
2026-06-03days on market $85,000 Active 75 DOM
-
2026-06-02days on market $85,000 Active 74 DOM
-
2026-06-01days on market $85,000 Active 73 DOM
-
2026-05-31days on market $85,000 Active 72 DOM
-
2026-04-13price $85,000 1141-char remark
Show marketing remark (1141 chars)
Discover waterfront living in the desirable Orion Lakes Manufactured Home Community. This 2018 manufactured home offers 3 bedrooms and 2 full bathrooms with a comfortable, modern layout designed for everyday living. The beautiful kitchen sits at the heart of the home and features ample cabinetry and all appliances included, even a water softener. Enjoy peaceful pond views from the expansive composite front deck, creating the perfect space to relax or entertain. The primary bedroom features a private bathroom for added comfort and convenience. The community offers outstanding amenities including a playground, basketball and volleyball courts, and a covered pavilion for gatherings. Conveniently located near Bald Mountain State Recreation Area, Great Lakes Crossing, and with easy access to I-75 for a quick commute. This home is move-in ready. Lot rent is $856 per month and there are no property taxes. Pets are allowed. Buyers must be approved by the community after an accepted offer. Manufactured home financing is available (contact listing agent for lender information). Agents, no special license is required to bring a buyer.
-
2026-04-12price $85,000 1141-char remark
Show marketing remark (1141 chars)
Discover waterfront living in the desirable Orion Lakes Manufactured Home Community. This 2018 manufactured home offers 3 bedrooms and 2 full bathrooms with a comfortable, modern layout designed for everyday living. The beautiful kitchen sits at the heart of the home and features ample cabinetry and all appliances included, even a water softener. Enjoy peaceful pond views from the expansive composite front deck, creating the perfect space to relax or entertain. The primary bedroom features a private bathroom for added comfort and convenience. The community offers outstanding amenities including a playground, basketball and volleyball courts, and a covered pavilion for gatherings. Conveniently located near Bald Mountain State Recreation Area, Great Lakes Crossing, and with easy access to I-75 for a quick commute. This home is move-in ready. Lot rent is $856 per month and there are no property taxes. Pets are allowed. Buyers must be approved by the community after an accepted offer. Manufactured home financing is available (contact listing agent for lender information). Agents, no special license is required to bring a buyer.
-
2026-03-20$89,900 Active 1141-char remark
Show marketing remark (1141 chars)
Discover waterfront living in the desirable Orion Lakes Manufactured Home Community. This 2018 manufactured home offers 3 bedrooms and 2 full bathrooms with a comfortable, modern layout designed for everyday living. The beautiful kitchen sits at the heart of the home and features ample cabinetry and all appliances included, even a water softener. Enjoy peaceful pond views from the expansive composite front deck, creating the perfect space to relax or entertain. The primary bedroom features a private bathroom for added comfort and convenience. The community offers outstanding amenities including a playground, basketball and volleyball courts, and a covered pavilion for gatherings. Conveniently located near Bald Mountain State Recreation Area, Great Lakes Crossing, and with easy access to I-75 for a quick commute. This home is move-in ready. Lot rent is $856 per month and there are no property taxes. Pets are allowed. Buyers must be approved by the community after an accepted offer. Manufactured home financing is available (contact listing agent for lender information). Agents, no special license is required to bring a buyer.
-
2026-03-20$89,900 Active 1141-char remark
Show marketing remark (1141 chars)
Discover waterfront living in the desirable Orion Lakes Manufactured Home Community. This 2018 manufactured home offers 3 bedrooms and 2 full bathrooms with a comfortable, modern layout designed for everyday living. The beautiful kitchen sits at the heart of the home and features ample cabinetry and all appliances included, even a water softener. Enjoy peaceful pond views from the expansive composite front deck, creating the perfect space to relax or entertain. The primary bedroom features a private bathroom for added comfort and convenience. The community offers outstanding amenities including a playground, basketball and volleyball courts, and a covered pavilion for gatherings. Conveniently located near Bald Mountain State Recreation Area, Great Lakes Crossing, and with easy access to I-75 for a quick commute. This home is move-in ready. Lot rent is $856 per month and there are no property taxes. Pets are allowed. Buyers must be approved by the community after an accepted offer. Manufactured home financing is available (contact listing agent for lender information). Agents, no special license is required to bring a buyer.
-
2024-10-04soldstatus $72,659 Sold
-
2024-10-04soldstatus $72,659 Closed
-
2024-10-04soldstatus $72,659
-
2024-08-22status Pending
-
2024-08-22status Pending
-
2024-08-02$84,900 Active
-
2024-08-02$84,900 Active
-
2024-08-02$84,900
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $32,377
- − Mortgage interest
- −$4,761
- − Property taxes
- −$1,275
- − Insurance
- −$425
- − Repairs & maintenance
- −$2,590
- − Management
- −$2,590
- − HOA
- −$10,272
- − Depreciation
- −$2,473
- Taxable income
- $7,991
- Est. tax owed @ 24.0%
- −$1,918
- After-tax cash flow
- $6,339/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
This 2018 manufactured home in Orion Lakes is in good condition with a modern kitchen and good curb appeal. It offers a good investment opportunity with potential for minor updates to enhance its resale and rental value.
Value-add opportunities
- Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
- Both Landscaping the front yard — A well-maintained yard can improve curb appeal and attract potential buyers
- Resale Upgrading the kitchen backsplash — A modern backsplash can add value and appeal to potential buyers
Renovation cost estimate screening
Value-add ROI direction
- Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics ↑
- Both Landscaping the front yard — A well-maintained yard can improve curb appeal and attract potential buyers ↑
- Resale Upgrading the kitchen backsplash — A modern backsplash can add value and appeal to potential buyers ↑
ⓘ 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
- Pontiac City School District
- NCES district ID
- 2628740
- Math proficiency
- 8% ▼ -5.00%
- Reading proficiency
- 17% ▼ -3.00%
- Median HH income
- $33,888
- Composite
- 10.12/100
- National rank
- #9802
- State rank
- #514 of 540 in MI
Livability — Orion
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- County
- Oakland County · 1,009,092 people
- City population
- 10,401
- Metro
- Detroit-Warren-Dearborn, MI
- Population (ZIP)
- 10,401
- Household income
- $93,125
- Rent vs Own
- Severe rent burden
- 292.0
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 (79%)
- Race & ethnicity
- White 79% Hispanic / Latino 8% Asian 7% Two or more races 5% Black 2%
- Hispanic origin (detail)
- Mexican 7%
- Common ancestry
- Romanian 10% Lithuanian 4% Italian 3%
- Foreign-born
- 9% · Canada, China, South Korea
- Languages at home
- 87% English-only · Spanish 5% Other Indo-European 2% Other Asian/Pacific 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
- ▼ -151.39%
- Current HPI
- 168.0362
- Rent YoY
- —
- 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 |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+0.1% since first listed12 events — show timeline
- 2026-04-13 Price Changed $85,000 MiRealSource-MiMLS
- 2026-04-12 Price Changed $85,000 REALCOMP
- 2026-03-20 Listed $89,900 REALCOMP
- 2026-03-20 Listed $89,900 MiRealSource-MiMLS
- 2024-10-04 Sold (MLS) $72,659 MiRealSource-MiMLS
- 2024-10-04 Sold (MLS) $72,659 MiRealSource-MiMLS
- 2024-10-04 Sold (MLS) $72,659 REALCOMP
- 2024-08-22 Pending — MiRealSource-MiMLS
- 2024-08-22 Pending — REALCOMP
- 2024-08-02 Listed $84,900 MiRealSource-MiMLS
- 2024-08-02 Listed $84,900 MiRealSource-MiMLS
- 2024-08-02 Listed $84,900 REALCOMP
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…