CashFlowRE
Sign in Sign up
38083 Orleans St
D+ Composite 45.18
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Condition / age +2.8/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$35,000

38083 Orleans St · Sterling Heights, MI 48038
3 bd · 2.0 ba · 1,450 sqft · Condo · 44 Days on market
Built 2000 Average condition $24/sqft · 88% below area $895/mo HOA · 61% of rent ↓ 26% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful Double-Wide in Prime Clinton Township Location! Great Rental Income Opportunity Nestled at the end of a quiet cul-de-sac, this spacious 3-bedroom, 2-bath manufactured home offers privacy and comfort in a desirable park setting. Enjoy a bright, open layout with abundant natural light throughout. The large primary suite features a private bath with skylight and a walk-in tub - perfect for relaxation. Generous room sizes and a functional floor plan make this home ideal for everyday living. Conveniently located near shopping, restaurants, and major freeways - everything you need is just minutes away. Don't miss this opportunity - schedule your showing today. This one won't last!

Key facts

  • Bright open layout
  • Quiet cul-de-sac
  • Private bath

Tags

QUIET CUL-DE-SACLARGE PRIMARY SUITEPRIVATE BATHSKYLIGHTWALK-IN TUBBRIGHT OPEN LAYOUT

Property features AI

Finance

  • Other: Pets allowed
  • HOA & community: Homeowners association with monthly fee of $895; Community pool

Exterior

  • Parking: No garage
  • Utilities: Public water; Sewer available
  • Home design: Single family residence; One story; Ground-level entry with steps
  • Construction: Vinyl siding; Slab foundation; Built as single-family residential
  • Exterior features: Community pool; Paved road access; Irregular-shaped lot

Interior

  • Kitchen: Dishwasher; Free-standing gas range; Free-standing refrigerator; Microwave
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Dishwasher; Free-standing gas range; Free-standing refrigerator; Microwave; 7 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 condo listed at $35k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $31 ($370/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $34k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.8% in Sterling Heights — 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 74/100 on livability (#173 in MI, #4,545 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-, health & safety D+, amenities F.
  • Chippewa Valley Schools (suburban): math 39% / reading 50% proficiency, ranked #133 of 540 in MI (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.9%/yr); 257 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $242 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $12k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 61% of rent.
Recommended offer $33,950 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 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. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
4.22%
Cap rate
7.35%
Cash-on-cash
3.78%
DSCR
1.17
GRM
2.0

CMA / ARV

ARV (median comp)
$283,997
List price
$35,000
Delta
-87.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-25.5%
Equity multiple
0.24×
Total profit
$-7,466
Equity at exit
$5,219
10-year hold
IRR
Equity multiple
-0.88×
Total profit
$-18,387
Equity at exit
$3,026

Cash invested: $9,800 (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
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

ZIP-level market 48038

Rents YoY
-0.9%
Active inventory
257
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$184
Tax est. 1.5%
$44 /mo · $525/yr
Insurance
$15
HOA
$895
Vacancy / Maint / Mgmt
$310
Net cashflow
$31

Break-even live

Break-even rent $1,439
Max offer price $35,000
Occupancy floor 93%

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
$8,750
Closing costs
$1,050
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16151 Notre Dame St Unit 245 Clinton Township, MI 2.0 2.0 960 $1,309 $1.36 44d 1 0.06mi
16035 Villaire Ave Unit 688 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 44d 1 0.07mi
38053 Orleans St Unit 124 Clinton Township, MI 2.0 2.0 960 $1,499 $1.56 15d 1 0.07mi
16142 Normandy St Unit 249 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 44d 1 0.09mi
16016 Villaire Ave Unit 402 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 5d 1 0.10mi
16011 Villaire Ave Unit 682 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 2d 1 0.11mi
38013 Chilver Ave Unit 381 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 44d 1 0.12mi
38055 Leverette Ave Unit 491 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 5d 1 0.16mi
38019 Leverette Ave Unit 500 Clinton Township, MI 2.0 2.0 960 $1,389 $1.45 2d 1 0.20mi
38029 Versailles St Unit 49 Clinton Township, MI 2.0 2.0 960 $1,369 $1.43 5d 1 0.21mi
38100 Ducharme Dr Unit 476 Clinton Township, MI 3.0 2.0 1056 $1,549 $1.47 3d 1 0.22mi
15811 Villaire Ave Unit 643 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 44d 1 0.24mi
15868 Marentette Dr Unit 339 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 13d 1 0.24mi
38044 Johannes Dr Unit 521 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 44d 1 0.28mi
15835 Marentette Dr Unit 512 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 44d 1 0.28mi
38033 Ducharme Dr Unit 604 Clinton Twp, MI 2.0 2.0 960 $1,499 $1.56 44d 1 0.31mi
15386 Danseur Dr Unit 822 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 44d 1 0.31mi
38051 Saint Tropez Dr Unit 990 Clinton Township, MI 3.0 2.0 1120 $1,549 $1.38 3d 1 0.32mi
15377 Dominique Dr Unit 828 Clinton Township, MI 3.0 2.0 1056 $1,549 $1.47 2d 1 0.33mi
15368 Dominique Dr Unit 868 Clinton Township, MI 3.0 2.0 1056 $1,549 $1.47 44d 1 0.36mi
15353 Dominique Dr Unit 834 Clinton Township, MI 3.0 2.0 1056 $1,549 $1.47 24d 1 0.38mi
15329 Danseur Dr Unit 795 Clinton Twp, MI 3.0 2.0 1056 $1,549 $1.47 3d 1 0.43mi
38271 Fairway Ct Clinton Township, MI 2.0 1.0 925 $1,188 $1.28 44d 2 0.60mi
38271 Fairway Ct Unit 100A Clinton Township, MI 2.0 1.0 925 $1,250 $1.35 24d 1 0.60mi
38280 Fairway Ct Unit 140B Clinton Township, MI 2.0 1.0 1000 $1,150 $1.15 44d 1 0.63mi
17010 Clinton River Rd Clinton Township, MI 2.0 1.0 962 $1,250 $1.30 44d 2 0.66mi
17010 Clinton River Rd Clinton Township, MI 2.0 1.0 962 $1,325 $1.38 15d 2 0.66mi
38255 Fairway Ct Clinton Twp, MI 2.0 1.0 923 $1,250 $1.35 13d 1 0.67mi
14357 Shadywood Dr Sterling Heights, MI 2.0 2.0 1500 $2,100 $1.40 3d 1 1.14mi
17001 Eleanor Dr S Clinton Twp, MI 1.0–2.0 1.0 790 $1,200 $1.52 44d 1 1.16mi
14273 Shadywood Dr Sterling Heights, MI 2.0 2.0 1373 $2,100 $1.53 44d 1 1.22mi
0 Woodland MDWS Update, MI 1.0–2.0 1.0–2.0 1002 $2,052 $2.05 2d 9 1.42mi
17673 Kingsbrooke Cir Clinton Twp, MI 1.0–2.0 1.0–1.5 900 $1,223 $1.36 44d 6 1.44mi
38227 Schoenherr Rd Sterling Heights, MI 2.0 1.5 1250 $1,830 $1.46 2d 1 1.50mi

HOA detail condo

Monthly dues
$895 · $10,740/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 12 events

  1. 2026-06-07
    statusdays on market $35,000 Pending 44 DOM
  2. 2026-06-04
    days on market $35,000 Active 42 DOM
  3. 2026-06-03
    days on market $35,000 Active 41 DOM
  4. 2026-06-02
    days on market $35,000 Active 40 DOM
  5. 2026-06-01
    days on market $35,000 Active 39 DOM
  6. 2026-05-31
    days on market $35,000 Active 38 DOM
  7. 2026-05-03
    price $35,000 693-char remark
    Show marketing remark (693 chars)

    Beautiful Double-Wide in Prime Clinton Township Location! Great Rental Income Opportunity Nestled at the end of a quiet cul-de-sac, this spacious 3-bedroom, 2-bath manufactured home offers privacy and comfort in a desirable park setting. Enjoy a bright, open layout with abundant natural light throughout. The large primary suite features a private bath with skylight and a walk-in tub - perfect for relaxation. Generous room sizes and a functional floor plan make this home ideal for everyday living. Conveniently located near shopping, restaurants, and major freeways - everything you need is just minutes away. Don't miss this opportunity - schedule your showing today. This one won't last!

  8. 2026-05-03
    price $35,000 717-char remark
    Show marketing remark (693 chars)

    Beautiful Double-Wide in Prime Clinton Township Location! Great Rental Income Opportunity Nestled at the end of a quiet cul-de-sac, this spacious 3-bedroom, 2-bath manufactured home offers privacy and comfort in a desirable park setting. Enjoy a bright, open layout with abundant natural light throughout. The large primary suite features a private bath with skylight and a walk-in tub - perfect for relaxation. Generous room sizes and a functional floor plan make this home ideal for everyday living. Conveniently located near shopping, restaurants, and major freeways - everything you need is just minutes away. Don't miss this opportunity - schedule your showing today. This one won't last!

  9. 2026-04-17
    listed $47,000 Active 693-char remark
    Show marketing remark (661 chars)

    Beautiful Double-Wide in Prime Clinton Township Location! Nestled at the end of a quiet cul-de-sac, this spacious 3-bedroom, 2-bath manufactured home offers privacy and comfort in a desirable park setting. Enjoy a bright, open layout with abundant natural light throughout. The large primary suite features a private bath with skylight and a walk-in tub - perfect for relaxation. Generous room sizes and a functional floor plan make this home ideal for everyday living. Conveniently located near shopping, restaurants, and major freeways - everything you need is just minutes away. Don't miss this opportunity - schedule your showing today. This one won't last!

  10. 2026-04-17
    listed $47,000 Active 717-char remark
    Show marketing remark (661 chars)

    Beautiful Double-Wide in Prime Clinton Township Location! Nestled at the end of a quiet cul-de-sac, this spacious 3-bedroom, 2-bath manufactured home offers privacy and comfort in a desirable park setting. Enjoy a bright, open layout with abundant natural light throughout. The large primary suite features a private bath with skylight and a walk-in tub - perfect for relaxation. Generous room sizes and a functional floor plan make this home ideal for everyday living. Conveniently located near shopping, restaurants, and major freeways - everything you need is just minutes away. Don't miss this opportunity - schedule your showing today. This one won't last!

  11. 2026-04-17
    listed $47,000 Active
    Show marketing remark (661 chars)

    Beautiful Double-Wide in Prime Clinton Township Location! Nestled at the end of a quiet cul-de-sac, this spacious 3-bedroom, 2-bath manufactured home offers privacy and comfort in a desirable park setting. Enjoy a bright, open layout with abundant natural light throughout. The large primary suite features a private bath with skylight and a walk-in tub - perfect for relaxation. Generous room sizes and a functional floor plan make this home ideal for everyday living. Conveniently located near shopping, restaurants, and major freeways - everything you need is just minutes away. Don't miss this opportunity - schedule your showing today. This one won't last!

  12. 2026-04-17
    listed $47,000 Active
    Show marketing remark (661 chars)

    Beautiful Double-Wide in Prime Clinton Township Location! Nestled at the end of a quiet cul-de-sac, this spacious 3-bedroom, 2-bath manufactured home offers privacy and comfort in a desirable park setting. Enjoy a bright, open layout with abundant natural light throughout. The large primary suite features a private bath with skylight and a walk-in tub - perfect for relaxation. Generous room sizes and a functional floor plan make this home ideal for everyday living. Conveniently located near shopping, restaurants, and major freeways - everything you need is just minutes away. Don't miss this opportunity - schedule your showing today. This one won't last!

ⓘ 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
$17,738
− Mortgage interest
−$1,961
− Property taxes
−$525
− Insurance
−$175
− Repairs & maintenance
−$1,419
− Management
−$1,419
− HOA
−$10,740
− Depreciation
−$1,018
Taxable income
$481
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$115
After-tax cash flow
$255/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

Average 55/100 Cosmetic rehab

This single-family home in Sterling Heights, MI, offers a good starting point for a cosmetic renovation. Updating the kitchen and bathrooms, along with fresh paint and new siding, can significantly increase its value for both resale and rental.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate bathroom fixtures — dated and in need of replacement
  • Minor exterior siding — some discoloration

Value-add opportunities

  • Both update kitchen cabinets and fixtures — modernizing the kitchen would appeal to both buyers and renters
  • Both paint interior walls — fresh paint can make a significant difference in the home's appearance
  • Both replace exterior siding — new siding can improve curb appeal and increase the home's value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · dated and in need of replacement Moderate $3,000–15,000
exterior siding · some discoloration Minor $500–3,000
Total estimated repair cost · 3 items $6,500–33,000

Value-add ROI direction

  • Both update kitchen cabinets and fixtures — modernizing the kitchen would appeal to both buyers and renters
  • Both paint interior walls — fresh paint can make a significant difference in the home's appearance
  • Both replace exterior siding — new siding can improve curb appeal and increase the home's value

ⓘ 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
Chippewa Valley Schools
NCES district ID
2609570
Math proficiency
39% ▼ -10.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$64,964
Composite
39.61/100
National rank
#3922
State rank
#133 of 540 in MI

Livability — Sterling Heights

Score
74/100
State rank
#173
US rank
#4545

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Macomb County · 638,552 people
City population
133,573
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
44,422
Household income
$78,567
Rent vs Own
37.7% rent · 62.3% own
Severe rent burden
1788.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Black 11% Two or more races 7% Asian 3% Hispanic / Latino 2%
Common ancestry
Romanian 16% Lithuanian 3% Iranian 2%
Foreign-born
11% · Canada, Vietnam
Languages at home
86% English-only · Other Indo-European 5% Russian/Polish/Slavic 2% Arabic 2%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -212.31%
Current HPI
261.3877
Rent YoY
▼ -0.92%
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

-25.5% since first listed
8 events — show timeline
  • 2026-06-06 Pending MiRealSource-MiMLS
  • 2026-06-06 Pending REALCOMP
  • 2026-05-03 Price Changed $35,000 MiRealSource-MiMLS
  • 2026-05-03 Price Changed $35,000 REALCOMP
  • 2026-04-17 Listed $47,000 MiRealSource-MiMLS
  • 2026-04-17 Listed $47,000 MiRealSource-MiMLS
  • 2026-04-17 Listed $47,000 REALCOMP
  • 2026-04-17 Listed $47,000 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…