CashFlowRE
Sign in Sign up
27483 Norma Dr
D+ Composite 47.19
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.7/30.0
  • DSCR +3.8/10.0
  • 1% rule +3.7/10.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,900

27483 Norma Dr · Warren, MI 48093
3 bd · 2.0 ba · 1,845 sqft · SingleFamily public records · 60 Days on market
Built 1960 8,276 sqft lot $122/sqft · 8% above area Est $273k · 18% under ↓ 8% since listing

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

Listing remarks MLS

Welcome to 27483 Norma Drive! This spacious 3-bedroom, 2-bath quad-level brick home is on desirable corner lot in Warren offering 1,845 SQFT and tons of potential. This home is excellent opportunity for buyers or investors looking to customize a home to their taste. The layout features both a living room and sunroom, a primary bedroom with an ensuite, hardwood floors, and abundant natural light. Major mechanical items have already been addressed, including a brand-new furnace, vinyl/aluminum windows, and a roof estimated to be about 5 years old. Outside, the property includes a newer driveway, detached 2-car garage with garage door access to the backyard, and a fenced-in yard. The backyard also features an inground 220-gallon pool, currently covered but fully functional. One of the largest homes on the street, offering significant upside and value-add potential for a flip, rental, or personalized renovation! Sold as-is. BTVAI.

Key facts

  • Ensuite
  • Natural light
  • Sunroom

Tags

CORNER LOTSUNROOMENSUITEHARDWOOD FLOORSNATURAL LIGHTBRAND-NEW FURNACE

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 single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-304/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (2.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (13.4% below list).
  • Recommended offer: $195k (13.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#171 in MI, #4,491 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D, amenities D, employment D.
  • Warren Woods Public Schools (urban): math 23% / reading 40% proficiency, ranked #336 of 540 in MI (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.5%/yr); 128 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($68k/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 $2k of loan paydown is wiped out by about $7k 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 60 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
Recommended offer $194,849 (13.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.87%
Cap rate
6.16%
Cash-on-cash
-0.48%
DSCR
0.98
GRM
9.6

CMA / ARV

ARV (median comp)
$272,981
List price
$224,900
Delta
-17.61%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
27471 Norma Dr 0.01mi 3/1.5 1,682 (-9%) 1mo $269,000 $160 82
27881 Wagner Ave 0.31mi 3/2.5 1,815 (-2%) 6mo $277,585 $153 76
26627 Norma St 0.35mi 3/2.0 1,739 (-6%) 1mo $235,000 $135 73
26658 Norma Ave 0.33mi 3/1.5 2,010 (+9%) 0mo $240,000 $119 67
26632 Marilyn Ave 0.40mi 3/1.5 1,986 (+8%) 4mo $186,500 $94 64
26628 Richard Dr 0.66mi 3/1.0 1,800 (-2%) 2mo $220,000 $122 59
11480 Hanford Dr 0.50mi 3/2.0 2,048 (+11%) 1mo $222,000 $108 58
26230 Bonnie Ave 0.57mi 3/1.5 2,000 (+8%) 2mo $243,000 $122 56
28621 Pinto Dr 0.66mi 3/2.0 1,960 (+6%) 5mo $270,000 $138 54
12876 Martin Rd 0.57mi 3/2.0 2,059 (+12%) 1mo $250,000 $121 53
27657 Lorraine Ave 0.75mi 3/1.5 2,045 (+11%) 2mo $253,900 $124 44
26155 Newport Ave 0.74mi 3/1.5 2,071 (+12%) 2mo $245,000 $118 42

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 · 2.52% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.38×
Total profit
$-38,955
Equity at exit
$33,533
10-year hold
IRR
-10.6%
Equity multiple
0.37×
Total profit
$-39,657
Equity at exit
$19,445

Cash invested: $62,972 (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 48093

Rents YoY
2.5%
Active inventory
128
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,948 high interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$291 /mo · $3,498/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$-25

Break-even live

Break-even rent $1,981
Max offer price $220,432
Occupancy floor 96%

Sensitivity live

Price -10% $102 -5% $38 +0% $-25 +5% $-89 +10% $-153
Rent -10% $-179 -5% $-102 +0% $-25 +5% $52 +10% $129
Rate -1.0pp $88 -0.5pp $32 base $-25 +0.5pp $-84 +1.0pp $-143

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
$56,225
Closing costs
$6,747
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13250 De Mott Dr Warren, MI 3.0 1.5 1386 $1,900 $1.37 44d 1 0.69mi
11116 Racine Rd Warren, MI 3.0 1.5 1433 $2,000 $1.40 0d 1 1.17mi
25125 Campbell Ave Warren, MI 3.0 1.5 2086 $2,000 $0.96 2d 1 1.26mi
8429 Towne Center Cir S #52 Warren, MI 2.0 2.0 1240 $1,775 $1.43 25d 1 1.30mi
8459 Towne Center Cir N #96 Warren, MI 2.0 2.5 1646 $2,000 $1.22 0d 1 1.34mi
8457 Towne Center Cir Unit 90 Warren, MI 2.0 2.0 1319 $1,800 $1.36 44d 1 1.35mi
29400 Towne Center Cir Warren, MI 1.0–3.0 1.0–2.0 1114 $2,099 $1.88 0d 1 1.36mi
27284 Bunert Rd Warren, MI 3.0 1.0 2209 $2,300 $1.04 0d 1 1.37mi

Listing history 10 events

  1. 2026-05-12
    status Pending 940-char remark
    Show marketing remark (940 chars)

    Welcome to 27483 Norma Drive! This spacious 3-bedroom, 2-bath quad-level brick home is on desirable corner lot in Warren offering 1,845 SQFT and tons of potential. This home is excellent opportunity for buyers or investors looking to customize a home to their taste. The layout features both a living room and sunroom, a primary bedroom with an ensuite, hardwood floors, and abundant natural light. Major mechanical items have already been addressed, including a brand-new furnace, vinyl/aluminum windows, and a roof estimated to be about 5 years old. Outside, the property includes a newer driveway, detached 2-car garage with garage door access to the backyard, and a fenced-in yard. The backyard also features an inground 220-gallon pool, currently covered but fully functional. One of the largest homes on the street, offering significant upside and value-add potential for a flip, rental, or personalized renovation! Sold as-is. BTVAI.

  2. 2026-05-12
    status Pending 940-char remark
    Show marketing remark (940 chars)

    Welcome to 27483 Norma Drive! This spacious 3-bedroom, 2-bath quad-level brick home is on desirable corner lot in Warren offering 1,845 SQFT and tons of potential. This home is excellent opportunity for buyers or investors looking to customize a home to their taste. The layout features both a living room and sunroom, a primary bedroom with an ensuite, hardwood floors, and abundant natural light. Major mechanical items have already been addressed, including a brand-new furnace, vinyl/aluminum windows, and a roof estimated to be about 5 years old. Outside, the property includes a newer driveway, detached 2-car garage with garage door access to the backyard, and a fenced-in yard. The backyard also features an inground 220-gallon pool, currently covered but fully functional. One of the largest homes on the street, offering significant upside and value-add potential for a flip, rental, or personalized renovation! Sold as-is. BTVAI.

  3. 2026-03-13
    listed $224,900 Active 940-char remark
    Show marketing remark (940 chars)

    Welcome to 27483 Norma Drive! This spacious 3-bedroom, 2-bath quad-level brick home is on desirable corner lot in Warren offering 1,845 SQFT and tons of potential. This home is excellent opportunity for buyers or investors looking to customize a home to their taste. The layout features both a living room and sunroom, a primary bedroom with an ensuite, hardwood floors, and abundant natural light. Major mechanical items have already been addressed, including a brand-new furnace, vinyl/aluminum windows, and a roof estimated to be about 5 years old. Outside, the property includes a newer driveway, detached 2-car garage with garage door access to the backyard, and a fenced-in yard. The backyard also features an inground 220-gallon pool, currently covered but fully functional. One of the largest homes on the street, offering significant upside and value-add potential for a flip, rental, or personalized renovation! Sold as-is. BTVAI.

  4. 2026-03-13
    listed $224,900 Active 940-char remark
    Show marketing remark (940 chars)

    Welcome to 27483 Norma Drive! This spacious 3-bedroom, 2-bath quad-level brick home is on desirable corner lot in Warren offering 1,845 SQFT and tons of potential. This home is excellent opportunity for buyers or investors looking to customize a home to their taste. The layout features both a living room and sunroom, a primary bedroom with an ensuite, hardwood floors, and abundant natural light. Major mechanical items have already been addressed, including a brand-new furnace, vinyl/aluminum windows, and a roof estimated to be about 5 years old. Outside, the property includes a newer driveway, detached 2-car garage with garage door access to the backyard, and a fenced-in yard. The backyard also features an inground 220-gallon pool, currently covered but fully functional. One of the largest homes on the street, offering significant upside and value-add potential for a flip, rental, or personalized renovation! Sold as-is. BTVAI.

  5. 2026-03-03
    historical
  6. 2026-03-03
    historical
  7. 2025-12-30
    price $240,000
  8. 2025-12-29
    price $240,000
  9. 2025-12-03
    listed $244,000 Active
  10. 2025-12-03
    listed $244,000 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
$3,498 · $291/mo
Projected year-2 tax
$3,498 · $291/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 3/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$23,382
− Mortgage interest
−$12,598
− Property taxes
−$3,498
− Insurance
−$1,124
− Repairs & maintenance
−$1,871
− Management
−$1,871
− Depreciation
−$6,543
Taxable loss
−$4,122
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$989
After-tax cash flow
$686/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
Warren Woods Public Schools
NCES district ID
2635220
Math proficiency
23% ▼ -9.00%
Reading proficiency
40% ▼ -5.00%
Median HH income
$49,013
Composite
27.29/100
National rank
#7003
State rank
#336 of 540 in MI

Livability — Warren

Score
74/100
State rank
#171
US rank
#4491

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warren, MI
County
Macomb County · 638,552 people
City population
114,937
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
25,014
Household income
$68,218
Rent vs Own
25.5% rent · 74.5% own
Severe rent burden
632.0

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 (66%)
Race & ethnicity
White 66% Black 18% Asian 9% Two or more races 6% Hispanic / Latino 1%
Common ancestry
Romanian 14% Lithuanian 3% Arab 2%
Foreign-born
15% · Vietnam, Canada, China
Languages at home
80% English-only · Other Indo-European 5% Arabic 4% Russian/Polish/Slavic 4%

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
▼ -223.26%
Current HPI
203.6554
Rent YoY
▲ 2.52%
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

-7.8% since first listed
10 events — show timeline
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-12 Pending REALCOMP
  • 2026-03-13 Listed $224,900 REALCOMP
  • 2026-03-13 Listed $224,900 MiRealSource-MiMLS
  • 2026-03-03 Listing Removed REALCOMP
  • 2026-03-03 Listing Removed MiRealSource-MiMLS
  • 2025-12-30 Price Changed $240,000 MiRealSource-MiMLS
  • 2025-12-29 Price Changed $240,000 REALCOMP
  • 2025-12-03 Listed $244,000 MiRealSource-MiMLS
  • 2025-12-03 Listed $244,000 REALCOMP

Property tax history

+2.5%/yr

Latest (2025): $3,498 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…