CashFlowRE
Sign in Sign up
14500 Bishop St
B- Composite 69.66
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 +26.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +8.5/10.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$120,000

14500 Bishop St · Oak Park, MI 48237
3 bd · 1.0 ba · 1,099 sqft · SingleFamily public records · 1 Days on market
Built 1953 6,534 sqft lot Est $185k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 BED 1 BATH CORNER RANCH IN PAK PARK BATVAI

Key facts

  • 6,534 sq ft lot
  • Built 1953

Property features AI

Finance

  • Other: Subdivision: Edward Rose Greenfield Acres; Directions: Northfield to Marlowe to Bishop
  • Financial info: $3,427 annual tax amount

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps
  • Construction: Brick and vinyl siding exterior
  • Exterior features: Paved road access; Lot approximately 0.15 acres (69.7 x 95)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air conditioning
  • Interior features: Finished basement; Six 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/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Cap rate 9.4% vs local median 4.9% in Oak Park — 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 (#41 in MI, #888 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-, employment D+, crime D.
  • Oak Park School District (suburban): math 5% / reading 15% proficiency, ranked #521 of 540 in MI (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.7%/yr); 80 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $830 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D 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?
  5. 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.
  6. 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.
  7. 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
1.35%
Cap rate
9.44%
Cash-on-cash
11.23%
DSCR
1.50
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$184,632
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24151 Church St 0.12mi 3/1.0 1,100 (+0%) 1mo $150,000 $136 94
15211 Joan St 0.26mi 3/1.0 1,106 (+1%) 2mo $125,000 $113 85
24270 Radclift St 0.21mi 3/1.5 1,086 (-1%) 8mo $188,000 $173 80
14421 Rosemary Blvd 0.27mi 3/1.5 1,050 (-4%) 2mo $200,000 $190 77
24310 Kipling St 0.44mi 3/1.0 1,129 (+3%) 2mo $190,000 $168 73
24670 Gardner St 0.41mi 3/1.0 1,211 (+10%) 1mo $197,000 $163 63
14221 W 10 Mile Rd 0.45mi 3/1.0 1,198 (+9%) 4mo $190,000 $159 61
23071 Kenosha St 0.48mi 2/1.0 (-1) 1,021 (-7%) 5mo $180,000 $176 56
22130 Kenosha St S 0.67mi 3/1.0 1,200 (+9%) 1mo $150,000 $125 53
24700 Westhampton St 0.59mi 3/1.0 1,200 (+9%) 6mo $200,000 $167 52
23041 Marlow St 0.51mi 3/1.5 1,250 (+14%) 7mo $254,000 $203 45
22020 Sussex St 0.71mi 3/1.5 1,203 (+10%) 7mo $260,000 $216 44

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 · 2.71% rent growth · sell at horizon

5-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$212
Equity at exit
$17,892
10-year hold
IRR
9.6%
Equity multiple
1.73×
Total profit
$24,481
Equity at exit
$10,375

Cash invested: $33,600 (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 48237

Rents YoY
2.7%
Active inventory
80
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,619 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$286 /mo · $3,428/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$314

Break-even live

Break-even rent $1,221
Max offer price $120,000
Occupancy floor 76%

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
$30,000
Closing costs
$3,600
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13600 Kenwood St Oak Park, MI 1.0–2.0 1.0 770 $1,649 $2.14 1d 26 0.54mi
25221 W Rue Versailles Dr Oak Park, MI 1.0–2.0 1.0 850 $1,055 $1.24 24d 1 0.63mi
15800 Providence Dr Southfield, MI 3.0 1.0–2.0 1140 $1,895 $1.66 1d 22 0.64mi
14051 W Nine Mile Rd Oak Park, MI 2.0 1.0 900 $1,100 $1.22 24d 1 0.66mi
25337 S Montmartre Ct Unit 2 Oak Park, MI 2.0 1.0 981 $1,200 $1.22 24d 1 0.69mi
25225 Greenfield Rd Southfield, MI 1.0–2.0 1.0 705 $1,133 $1.61 43d 6 0.75mi
23300 Providence Dr Southfield, MI 2.0–3.0 2.0 1342 $1,749 $1.30 1d 15 0.77mi
23600 Lamplighter Dr Southfield, MI 1.0–2.0 1.0–2.0 1085 $1,765 $1.63 2d 15 0.77mi
25500 Greenfield Rd Oak Park, MI 2.0 1.0 637 $1,310 $2.05 1d 12 0.79mi
13710 Balfour St Oak Park, MI 4.0 1.0 1152 $2,450 $2.13 16d 1 0.81mi
25600 Briar Dr Oak Park, MI 2.0–3.0 1.5 1235 $1,935 $1.57 23d 7 0.84mi
15075 Lincoln St Oak Park, MI 2.0 1.0–2.0 746 $1,240 $1.66 2d 1 0.88mi
14801 Lincoln St Oak Park, MI 2.0 1.0–1.5 990 $1,240 $1.25 2d 1 0.89mi
16176 Cumberland Rd Southfield, MI 2.0–3.0 2.0 1450 $1,675 $1.16 43d 1 0.90mi
22108 Dante St #115 Oak Park, MI 2.0 2.0 898 $1,250 $1.39 24d 1 0.96mi
22108 Dante St Oak Park, MI 2.0 1.0 898 $1,250 $1.39 24d 1 0.97mi
22148 Dante St #211 Oak Park, MI 2.0 2.0 916 $1,475 $1.61 17d 1 0.98mi
22148 Dante St #211 Oak Park, MI 2.0 1.0 916 $1,475 $1.61 24d 1 0.98mi
22148 Dante St #212 Oak Park, MI 2.0 2.0 916 $1,475 $1.61 21d 1 0.98mi
16200 W 9 Mile Rd Southfield, MI 1.0–2.0 1.0–2.0 971 $1,700 $1.75 4d 2 0.99mi
16300 W 9 Mile Rd Southfield, MI 1.0–2.0 1.0–2.0 950 $1,350 $1.42 43d 1 1.03mi
21850 Coolidge Hwy #203 Oak Park, MI 3.0 2.0 1100 $1,700 $1.55 4d 1 1.06mi
21880 Coolidge Hwy #203 Oak Park, MI 2.0 1.0 938 $1,300 $1.39 24d 1 1.06mi
21800 Coolidge Hwy Oak Park, MI 1.0–2.0 1.0 938 $1,300 $1.39 24d 3 1.08mi
12800 W 9 Mile Rd Oak Park, MI 1.0–2.0 1.0 775 $1,250 $1.61 24d 1 1.11mi
16500 N Park Dr Southfield, MI 1.0–3.0 1.0–2.5 1500 $2,289 $1.53 1d 1 1.37mi
23511 Majestic St Oak Park, MI 3.0 1.0 1100 $1,750 $1.59 24d 1 1.44mi
15833 W Eleven Mile Rd Southfield, MI 1.0–2.0 1.0 905 $1,424 $1.57 1d 6 1.46mi
10400 Saratoga St Oak Park, MI 2.0 1.0 829 $1,450 $1.75 4d 1 1.46mi
24540 Pinehurst Ave Unit 1 Oak Park, MI 2.0 3.0 1272 $2,500 $1.97 1d 1 1.48mi

Listing history 2 events

  1. 2026-06-19
    remarks 44-char remark
  2. 2026-06-19
    listed $120,000 Active 1 DOM

ⓘ 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
$3,428 · $286/mo
Projected year-2 tax
$3,428 · $286/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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
$19,432
− Mortgage interest
−$6,722
− Property taxes
−$3,428
− Insurance
−$600
− Repairs & maintenance
−$1,555
− Management
−$1,555
− Depreciation
−$3,491
Taxable income
$2,082
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$500
After-tax cash flow
$3,272/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
Oak Park School District
NCES district ID
2626190
Math proficiency
5% ▼ -5.00%
Reading proficiency
15% ▼ -5.00%
Median HH income
$46,117
Composite
9.21/100
National rank
#9862
State rank
#521 of 540 in MI

Livability — Oak Park

Score
83/100
State rank
#41
US rank
#888

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oak Park, MI
County
Oakland County · 1,009,092 people
City population
29,318
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
29,318
Household income
$71,510
Rent vs Own
36.7% rent · 63.3% own
Severe rent burden
960.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
Black 53% White 36% Two or more races 6% Asian 3% Hispanic / Latino 1%
Common ancestry
Romanian 4% Scotch-Irish 3% Slovak 1%
Foreign-born
8% · Vietnam, Canada, South Korea
Languages at home
90% English-only · Russian/Polish/Slavic 3% Arabic 1% Vietnamese 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
▼ -336.34%
Current HPI
229.1148
Rent YoY
▲ 2.71%
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

+203.8% since first listed
20 events — show timeline
  • 2026-06-18 Listed $120,000 REALCOMP
  • 2026-06-18 Listed $120,000 MiRealSource-MiMLS
  • 2016-07-15 Sold (MLS) $105,000 MiRealSource-MiMLS
  • 2016-07-15 Sold (MLS) $105,000 REALCOMP
  • 2016-07-02 Pending MiRealSource-MiMLS
  • 2016-07-02 Pending REALCOMP
  • 2016-06-25 Listed $105,000 MiRealSource-MiMLS
  • 2016-06-25 Listed $105,000 REALCOMP
  • 2013-04-23 Sold (MLS) $39,000 MiRealSource-MiMLS
  • 2013-04-23 Sold (MLS) $39,000 REALCOMP
  • 2013-04-18 Listing Removed MiRealSource-MiMLS
  • 2013-04-18 Listing Removed REALCOMP
  • 2012-11-27 Listed $32,900 MiRealSource-MiMLS
  • 2012-11-27 Listed $32,900 REALCOMP
  • 2006-08-08 Sold (Public Records) $115,000 Public Records
  • 2006-07-21 Sold (MLS) $115,000 REALCOMP
  • 2006-06-08 Listed $115,900 REALCOMP
  • 2003-10-20 Sold (Public Records) $79,500 Public Records
  • 1991-11-14 Sold (Public Records) $42,000 Public Records
  • 1989-09-26 Sold (Public Records) $39,500 Public Records

Property tax history

+6.0%/yr

Latest (2025): $3,428 · +31.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…