CashFlowRE
Sign in Sign up
24260 Coolidge Highway Hwy
C Composite 57.46
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 +20.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.6/10.0
  • 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

$149,000

24260 Coolidge Highway Hwy · Oak Park, MI 48237
2 bd · 1.5 ba · 1,095 sqft · SingleFamily public records · 51 Days on market
Built 1953 3,485 sqft lot Est $218k · 32% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * BACK ON THE MARKET WITH NEW UPDATES: OWN A HOME FOR LESS THAN RENT AND BE NEAR EVERYTHING YOU NEED!!! Move into your perfect duplex! This home is back with new paint and carpet throughout the home. This is a solid brick duplex in the heart of Oak Park close to shopping, restaurants and parks. Unit features 2 spacious bedrooms, 1 full bath, 1 half bath in the basement already plumbed for a shower if desired. Features a bright living room and dining room with lots of natural light. Large size living room and a nice dining area. Includes a stove, refrigerator and dryer. This property includes a newer roof, well maintained furnace and hot water tank. Some newer windows and a brand-new cemented driveway for off the street parking. A fenced in backyard for privacy and entertainment! Minutes away from downtown Royal Oak and Ferndale. This is a win-win home! Schedule your showing today!

Key facts

  • Hot water tank
  • New carpet
  • Newer roof

Tags

NEW PAINTNEW CARPETSOLID BRICK DUPLEXNEWER ROOFWELL MAINTAINED FURNACEHOT WATER TANK

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/1.5-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $198 ($2k/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 $143k (3.9% below list).
  • Recommended offer: $143k (3.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% 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 24d 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 $1k 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

  • It's been on market 51 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 8 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.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $143,175 (3.9% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — 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. 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
0.96%
Cap rate
7.89%
Cash-on-cash
5.70%
DSCR
1.25
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$217,905
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24310 Kipling St 0.21mi 3/1.0 (+1) 1,129 (+3%) 2mo $190,000 $168 76
12835 Oak Park Blvd 0.49mi 3/1.0 (+1) 1,080 (-1%) 1mo $222,000 $206 67
24151 Church St 0.54mi 3/1.0 (+1) 1,100 (+0%) 1mo $150,000 $136 66
13340 Woodvale St 0.53mi 3/1.0 (+1) 1,098 (+0%) 4mo $237,000 $216 65
24700 Westhampton St 0.27mi 3/1.0 (+1) 1,200 (+10%) 6mo $200,000 $167 60
13700 Winchester St 0.52mi 3/1.5 (+1) 1,130 (+3%) 8mo $225,000 $199 59
14421 Rosemary Blvd 0.67mi 3/1.5 (+1) 1,050 (-4%) 2mo $200,000 $190 56
24670 Gardner St 0.44mi 3/1.0 (+1) 1,211 (+11%) 1mo $197,000 $163 54
14221 W 10 Mile Rd 0.51mi 3/1.0 (+1) 1,198 (+9%) 4mo $190,000 $159 51
14001 Balfour St 0.57mi 2/1.0 936 (-14%) 1mo $214,165 $229 46
10750 Kenwood St 0.74mi 3/1.0 (+1) 1,232 (+12%) 5mo $250,000 $203 33
14041 Vernon St 0.75mi 3/3.0 (+1) 1,226 (+12%) 4mo $295,000 $241 30

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
-7.8%
Equity multiple
0.71×
Total profit
$-11,979
Equity at exit
$22,216
10-year hold
IRR
1.4%
Equity multiple
1.10×
Total profit
$3,965
Equity at exit
$12,883

Cash invested: $41,720 (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
8.7×

Monthly cashflow live

Estimated rent
$1,432 high interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$89 /mo · $1,074/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$198

Break-even live

Break-even rent $1,181
Max offer price $149,000
Occupancy floor 81%

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
$37,250
Closing costs
$4,470
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 0.51mi
12800 W 9 Mile Rd Oak Park, MI 1.0–2.0 1.0 775 $1,250 $1.61 24d 1 0.78mi
14051 W Nine Mile Rd Oak Park, MI 2.0 1.0 900 $1,100 $1.22 24d 1 0.78mi
22108 Dante St #115 Oak Park, MI 2.0 2.0 898 $1,250 $1.39 24d 1 0.79mi
22148 Dante St #211 Oak Park, MI 2.0 2.0 916 $1,475 $1.61 17d 1 0.81mi
22148 Dante St #212 Oak Park, MI 2.0 2.0 916 $1,475 $1.61 21d 1 0.81mi
22148 Dante St #211 Oak Park, MI 2.0 1.0 916 $1,475 $1.61 24d 1 0.81mi
22108 Dante St Oak Park, MI 2.0 1.0 898 $1,250 $1.39 24d 1 0.84mi
24540 Pinehurst Ave Unit 1 Oak Park, MI 2.0 3.0 1272 $2,500 $1.97 1d 1 0.90mi
23511 Majestic St Oak Park, MI 3.0 1.0 1100 $1,750 $1.59 24d 1 0.93mi
25600 Briar Dr Oak Park, MI 2.0–3.0 1.5 1235 $1,535 $1.24 23d 7 0.94mi
25221 W Rue Versailles Dr Oak Park, MI 1.0–2.0 1.0 850 $1,055 $1.24 24d 1 0.97mi
21850 Coolidge Hwy #203 Oak Park, MI 3.0 2.0 1100 $1,700 $1.55 4d 1 1.01mi
21860 Coolidge Hwy #107 Oak Park, MI 1.0 1.0 700 $1,100 $1.57 24d 1 1.01mi
21880 Coolidge Hwy #203 Oak Park, MI 2.0 1.0 938 $1,300 $1.39 24d 1 1.01mi
14801 Lincoln St Oak Park, MI 2.0 1.0–1.5 990 $1,240 $1.25 2d 1 1.03mi
25337 S Montmartre Ct Unit 2 Oak Park, MI 2.0 1.0 981 $1,200 $1.22 24d 1 1.04mi
21800 Coolidge Hwy Oak Park, MI 1.0–2.0 1.0 938 $1,300 $1.39 24d 3 1.04mi
15075 Lincoln St Oak Park, MI 2.0 1.0–2.0 746 $1,240 $1.66 2d 1 1.09mi
10400 Saratoga St Oak Park, MI 2.0 1.0 829 $1,450 $1.75 4d 1 1.10mi
25500 Greenfield Rd Oak Park, MI 2.0 1.0 637 $1,310 $2.05 1d 12 1.13mi
25225 Greenfield Rd Southfield, MI 1.0–2.0 1.0 705 $1,133 $1.61 43d 6 1.14mi
10050 W Nine Mile Rd Unit 18 Oak Park, MI 2.0 1.0 900 $1,000 $1.11 4d 1 1.18mi
10000 W Nine Mile Rd Unit 3 Oak Park, MI 2.0 1.0 900 $1,000 $1.11 43d 1 1.20mi
10020 Corning St Oak Park, MI 2.0 1.0 829 $1,400 $1.69 24d 1 1.21mi
15800 Providence Dr Southfield, MI 3.0 1.0–2.0 1140 $1,570 $1.38 1d 22 1.22mi
22811 Rosewood St Oak Park, MI 3.0 1.0 1000 $1,600 $1.60 24d 1 1.28mi
23300 Providence Dr Southfield, MI 2.0–3.0 2.0 1342 $1,399 $1.04 1d 15 1.33mi
23600 Lamplighter Dr Southfield, MI 1.0–2.0 1.0–2.0 1085 $1,765 $1.63 2d 15 1.35mi
16176 Cumberland Rd Southfield, MI 2.0–3.0 2.0 1450 $1,179 $0.81 43d 1 1.47mi

Listing history 28 events

  1. 2026-06-18
    days on market $149,000 Active 51 DOM
  2. 2026-06-17
    days on market $149,000 Active 50 DOM
  3. 2026-06-16
    days on market $149,000 Active 49 DOM
  4. 2026-06-15
    days on market $149,000 Active 48 DOM
  5. 2026-06-13
    days on market $149,000 Active 46 DOM
  6. 2026-06-13
    days on market $149,000 Active 45 DOM
  7. 2026-06-09
    days on market $149,000 Active 42 DOM
  8. 2026-06-08
    status $149,000 Active 41 DOM
  9. 2026-04-23
    status Pending 897-char remark
    Show marketing remark (897 chars)

    * * BACK ON THE MARKET WITH NEW UPDATES: OWN A HOME FOR LESS THAN RENT AND BE NEAR EVERYTHING YOU NEED!!! Move into your perfect duplex! This home is back with new paint and carpet throughout the home. This is a solid brick duplex in the heart of Oak Park close to shopping, restaurants and parks. Unit features 2 spacious bedrooms, 1 full bath, 1 half bath in the basement already plumbed for a shower if desired. Features a bright living room and dining room with lots of natural light. Large size living room and a nice dining area. Includes a stove, refrigerator and dryer. This property includes a newer roof, well maintained furnace and hot water tank. Some newer windows and a brand-new cemented driveway for off the street parking. A fenced in backyard for privacy and entertainment! Minutes away from downtown Royal Oak and Ferndale. This is a win-win home! Schedule your showing today!

  10. 2026-04-23
    status Pending
    Show marketing remark (897 chars)

    * * BACK ON THE MARKET WITH NEW UPDATES: OWN A HOME FOR LESS THAN RENT AND BE NEAR EVERYTHING YOU NEED!!! Move into your perfect duplex! This home is back with new paint and carpet throughout the home. This is a solid brick duplex in the heart of Oak Park close to shopping, restaurants and parks. Unit features 2 spacious bedrooms, 1 full bath, 1 half bath in the basement already plumbed for a shower if desired. Features a bright living room and dining room with lots of natural light. Large size living room and a nice dining area. Includes a stove, refrigerator and dryer. This property includes a newer roof, well maintained furnace and hot water tank. Some newer windows and a brand-new cemented driveway for off the street parking. A fenced in backyard for privacy and entertainment! Minutes away from downtown Royal Oak and Ferndale. This is a win-win home! Schedule your showing today!

  11. 2026-04-01
    price $149,000 897-char remark
    Show marketing remark (897 chars)

    * * BACK ON THE MARKET WITH NEW UPDATES: OWN A HOME FOR LESS THAN RENT AND BE NEAR EVERYTHING YOU NEED!!! Move into your perfect duplex! This home is back with new paint and carpet throughout the home. This is a solid brick duplex in the heart of Oak Park close to shopping, restaurants and parks. Unit features 2 spacious bedrooms, 1 full bath, 1 half bath in the basement already plumbed for a shower if desired. Features a bright living room and dining room with lots of natural light. Large size living room and a nice dining area. Includes a stove, refrigerator and dryer. This property includes a newer roof, well maintained furnace and hot water tank. Some newer windows and a brand-new cemented driveway for off the street parking. A fenced in backyard for privacy and entertainment! Minutes away from downtown Royal Oak and Ferndale. This is a win-win home! Schedule your showing today!

  12. 2026-03-31
    price $149,000
  13. 2026-03-13
    listed $155,000 Active 897-char remark
    Show marketing remark (897 chars)

    * * BACK ON THE MARKET WITH NEW UPDATES: OWN A HOME FOR LESS THAN RENT AND BE NEAR EVERYTHING YOU NEED!!! Move into your perfect duplex! This home is back with new paint and carpet throughout the home. This is a solid brick duplex in the heart of Oak Park close to shopping, restaurants and parks. Unit features 2 spacious bedrooms, 1 full bath, 1 half bath in the basement already plumbed for a shower if desired. Features a bright living room and dining room with lots of natural light. Large size living room and a nice dining area. Includes a stove, refrigerator and dryer. This property includes a newer roof, well maintained furnace and hot water tank. Some newer windows and a brand-new cemented driveway for off the street parking. A fenced in backyard for privacy and entertainment! Minutes away from downtown Royal Oak and Ferndale. This is a win-win home! Schedule your showing today!

  14. 2026-03-13
    listed $155,000 Active
    Show marketing remark (897 chars)

    * * BACK ON THE MARKET WITH NEW UPDATES: OWN A HOME FOR LESS THAN RENT AND BE NEAR EVERYTHING YOU NEED!!! Move into your perfect duplex! This home is back with new paint and carpet throughout the home. This is a solid brick duplex in the heart of Oak Park close to shopping, restaurants and parks. Unit features 2 spacious bedrooms, 1 full bath, 1 half bath in the basement already plumbed for a shower if desired. Features a bright living room and dining room with lots of natural light. Large size living room and a nice dining area. Includes a stove, refrigerator and dryer. This property includes a newer roof, well maintained furnace and hot water tank. Some newer windows and a brand-new cemented driveway for off the street parking. A fenced in backyard for privacy and entertainment! Minutes away from downtown Royal Oak and Ferndale. This is a win-win home! Schedule your showing today!

  15. 2026-03-12
    historical
  16. 2026-02-21
    listed $155,000 Active
  17. 2026-02-20
    listed $155,000 Active
  18. 2026-02-15
    historical
  19. 2025-12-12
    status Active
  20. 2025-12-12
    status Active
  21. 2025-12-02
    historical
  22. 2025-12-02
    historical
  23. 2025-11-07
    price $140,000
  24. 2025-11-06
    price $140,000
  25. 2025-10-08
    price $145,000
  26. 2025-10-07
    price $145,000
  27. 2025-09-09
    listed $154,000 Active
  28. 2025-09-09
    listed $154,000 Active

ⓘ 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
$1,074 · $89/mo
Projected year-2 tax
$1,684 · $140/mo
Expected delta
+$610/yr (+$51/mo · 56.8%)

ⓘ 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 · 14 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
$17,181
− Mortgage interest
−$8,346
− Property taxes
−$1,074
− Insurance
−$745
− Repairs & maintenance
−$1,374
− Management
−$1,374
− Depreciation
−$4,335
Taxable loss
−$68
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$16
After-tax cash flow
$2,394/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

-3.2% since first listed
20 events — show timeline
  • 2026-04-23 Pending MiRealSource-MiMLS
  • 2026-04-23 Pending REALCOMP
  • 2026-04-01 Price Changed $149,000 MiRealSource-MiMLS
  • 2026-03-31 Price Changed $149,000 REALCOMP
  • 2026-03-13 Listed $155,000 REALCOMP
  • 2026-03-13 Listed $155,000 MiRealSource-MiMLS
  • 2026-03-12 Listing Removed MiRealSource-MiMLS
  • 2026-02-21 Listed $155,000 REALCOMP
  • 2026-02-20 Listed $155,000 MiRealSource-MiMLS
  • 2026-02-15 Listing Removed MiRealSource-MiMLS
  • 2025-12-12 Relisted MiRealSource-MiMLS
  • 2025-12-12 Relisted REALCOMP
  • 2025-12-02 Listing Removed REALCOMP
  • 2025-12-02 Listing Removed MiRealSource-MiMLS
  • 2025-11-07 Price Changed $140,000 MiRealSource-MiMLS
  • 2025-11-06 Price Changed $140,000 REALCOMP
  • 2025-10-08 Price Changed $145,000 MiRealSource-MiMLS
  • 2025-10-07 Price Changed $145,000 REALCOMP
  • 2025-09-09 Listed $154,000 REALCOMP
  • 2025-09-09 Listed $154,000 MiRealSource-MiMLS

Property tax history

+1.9%/yr

Latest (2025): $1,074 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…