CashFlowRE
Sign in Sign up
15868 Marentette
B+ Composite 78.73
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$65,900

15868 Marentette · Clinton, MI 48038
2 bd · 2.0 ba · 960 sqft · SingleFamily · 57 Days on market
Built 2026 Good condition $69/sqft · 49% below area Est $128k · 49% under

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

Listing remarks

This well designed 2 bedroom, 2 bathroom home offers comfort and functionality throughout. The open living area features a functional kitchen island, providing additional workspace and seating options for cooking and entertaining. The primary bedroom includes a walk in closet and a private ensuite bathroom for added convenience. A second bedroom and full bathroom provide flexible space for a variety of living arrangements. Additional features include washer and dryer hookups, ample storage, and a practical floor plan designed for everyday living. Contact us today to schedule a tour or request more information. This home is available now and ready for its next resident.

Key facts

  • Practical floor plan
  • Walk in closet
  • Ample storage

Tags

FUNCTIONAL KITCHEN ISLANDWALK IN CLOSETPRIVATE ENSUITE BATHROOMWASHER AND DRYER HOOKUPSAMPLE STORAGEPRACTICAL FLOOR PLAN

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $66k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $594 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $64k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.1% vs local median 3.2% in Clinton — 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 70/100 on livability (#315 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute 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); 259 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $456 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
Recommended offer $63,923 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
2.02%
Cap rate
17.10%
Cash-on-cash
38.61%
DSCR
2.72
GRM
4.1

CMA / ARV

ARV (median comp)
$127,974
List price
$65,900
Delta
-48.51%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
38021 Orleans St. St 0.18mi 3/2.0 (+1) 1,056 (+10%) 9mo $41,000 $39 62
15833 Edsel Dr 1.09mi 2/2.0 1,014 (+6%) 4mo $224,900 $222 52
37474 Utica Rd 0.61mi 3/1.0 (+1) 900 (-6%) 10mo $178,818 $199 44
37539 Palmer Woods Blvd 0.64mi 2/1.0 884 (-8%) 12mo $160,000 $181 44
15830 Camperdown Ave 1.08mi 2/2.0 1,014 (+6%) 16mo $193,000 $190 42
38181 Hayes Rd 0.50mi 3/1.5 (+1) 1,124 (+17%) 3mo $305,000 $271 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
31.3%
Equity multiple
2.26×
Total profit
$23,262
Equity at exit
$9,826
10-year hold
IRR
36.8%
Equity multiple
3.93×
Total profit
$53,986
Equity at exit
$5,698

Cash invested: $18,452 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
32 active
Months of supply
192.0 mo (1%/mo absorbed)
Median asking
$55,400 ($54/sqft)
Median days on market
109 d
This list price
66% of active listings are priced below it
ARV vs active asking
+144.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 48038

Rents YoY
-0.9%
Active inventory
259
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,328 high interval (Pro) →
Mortgage (P&I)
$346
Tax est. 1.5%
$82 /mo · $988/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$594

Break-even live

Break-even rent $576
Max offer price $65,900
Occupancy floor 50%

Sensitivity live

Price -10% $639 -5% $616 +0% $594 +5% $571 +10% $548
Rent -10% $489 -5% $541 +0% $594 +5% $646 +10% $699
Rate -1.0pp $627 -0.5pp $610 base $594 +0.5pp $577 +1.0pp $559

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
$16,475
Closing costs
$1,977
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15856 Marentette Dr Unit 336 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 26d 1 0.01mi
15868 Marentette Dr Unit 339 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 26d 1 0.02mi
15835 Marentette Dr Unit 512 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 93d 1 0.03mi
38056 Johannes Dr Unit 524 Clinton Township, MI 3.0 2.0 1056 $1,399 $1.32 26d 1 0.03mi
38044 Johannes Dr Unit 521 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 26d 1 0.04mi
38019 Leverette Ave Unit 500 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 26d 1 0.07mi
38099 Johannes Dr Unit 550 Clinton Township, MI 3.0 2.0 924 $1,399 $1.51 0d 1 0.10mi
38033 Ducharme Dr Unit 604 Clinton Twp, MI 2.0 2.0 960 $1,499 $1.56 93d 1 0.10mi
38049 Ducharme Dr Unit 608 Clinton Township, MI 3.0 2.0 1056 $1,399 $1.32 0d 1 0.12mi
38055 Leverette Ave Unit 491 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 26d 1 0.13mi
38013 Chilver Ave Unit 381 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 93d 1 0.13mi
15836 Croatia Dr Unit 544 Clinton Township, MI 2.0 1.0 840 $1,349 $1.61 93d 1 0.14mi
38060 Leverette Ave Unit 435 Clinton Township, MI 3.0 2.0 1056 $1,399 $1.32 14d 1 0.15mi
38017 Le Chateau Blvd Unit 285 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 0d 1 0.17mi
38051 Saint Tropez Dr Unit 990 Clinton Township, MI 3.0 2.0 1120 $1,549 $1.38 52d 1 0.17mi
15974 Villaire Ave Unit 445 Clinton Township, MI 2.0 1.0 768 $1,199 $1.56 26d 1 0.18mi
16016 Villaire Ave Unit 402 Clinton Township, MI 2.0 2.0 960 $1,249 $1.30 42d 1 0.19mi
15962 Villaire Ave Unit 448 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 14d 1 0.19mi
38100 Ducharme Dr Unit 476 Clinton Township, MI 3.0 2.0 1056 $1,399 $1.32 26d 1 0.20mi
16011 Villaire Ave Unit 682 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 26d 1 0.21mi
15929 Villaire Ave Unit 668 Clinton Twp, MI 3.0 2.0 1056 $1,399 $1.32 21d 1 0.22mi
16035 Villaire Ave Unit 688 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 93d 1 0.22mi
15881 Villaire Ave Unit 658 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 26d 1 0.24mi
38053 Orleans St Unit 124 Clinton Township, MI 2.0 2.0 960 $1,249 $1.30 42d 1 0.24mi
15882 Villaire Ave Unit 455 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 0d 1 0.25mi
38136 Ducharme Dr Unit 467 Clinton Township, MI 3.0 2.0 1056 $1,399 $1.32 0d 1 0.26mi
38105 Orleans St Unit 114 Clinton Township, MI 2.0 2.0 960 $1,219 $1.27 0d 1 0.28mi
16152 Notre Dame St Unit 199 Clinton Township, MI 2.0 2.0 960 $1,249 $1.30 42d 1 0.29mi
16158 Frontenac Ave Unit 144 Clinton Township, MI 3.0 2.0 1056 $1,399 $1.32 8d 1 0.29mi
15377 Dominique Dr Unit 828 Clinton Township, MI 3.0 2.0 1056 $1,399 $1.32 26d 1 0.30mi
16151 Notre Dame St Unit 245 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 15d 1 0.31mi
15386 Danseur Dr Unit 822 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 93d 1 0.31mi
15368 Dominique Dr Unit 868 Clinton Township, MI 3.0 2.0 1056 $1,549 $1.47 93d 1 0.31mi
15811 Villaire Ave Unit 643 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 93d 1 0.31mi
16172 Frontenac Ave Unit 147 Clinton Twp, MI 3.0 2.0 1056 $1,399 $1.32 26d 1 0.32mi
38071 Cordon Ct Unit 961 Clinton Township, MI 3.0 2.0 1056 $1,549 $1.47 0d 1 0.33mi
38171 Ducharme Dr Unit 639 Clinton Township, MI 2.0 2.0 960 $1,399 $1.46 0d 1 0.33mi
16142 Normandy St Unit 249 Clinton Township, MI 2.0 2.0 960 $1,229 $1.28 26d 1 0.34mi
16137 Normandy St Unit 98 Clinton Township, MI 2.0 2.0 1056 $1,229 $1.16 17d 1 0.34mi
15353 Dominique Dr Unit 834 Clinton Township, MI 3.0 2.0 1056 $1,549 $1.47 73d 1 0.35mi

Property features AI

Finance

Financial info
List price $67,900

Exterior

Home design
Single-section home (2 bed, 2 bath)Spec-built
Exterior features
Living area of 960

Interior

Bedrooms
2 bedrooms
Bathrooms
2 bathrooms
Interior features
DishwasherDisposalRefrigerator

Listing history 45 events

  1. 2026-08-08
    days on market $65,900 Active 57 DOM
  2. 2026-08-06
    days on market $65,900 Active 55 DOM
  3. 2026-08-05
    days on market $65,900 Active 54 DOM
  4. 2026-08-04
    days on market $65,900 Active 53 DOM
  5. 2026-08-03
    days on market $65,900 Active 52 DOM
  6. 2026-07-31
    days on market $65,900 Active 49 DOM
  7. 2026-07-30
    days on market $65,900 Active 47 DOM
  8. 2026-07-28
    days on market $65,900 Active 46 DOM
  9. 2026-07-26
    days on market $65,900 Active 44 DOM
  10. 2026-07-24
    days on market $65,900 Active 42 DOM
  11. 2026-07-23
    days on market $65,900 Active 41 DOM
  12. 2026-07-22
    days on market $65,900 Active 40 DOM
  13. 2026-07-21
    days on market $65,900 Active 39 DOM
  14. 2026-07-20
    days on market $65,900 Active 38 DOM
  15. 2026-07-18
    days on market $65,900 Active 36 DOM
  16. 2026-07-18
    days on market $65,900 Active 35 DOM
  17. 2026-07-16
    days on market $65,900 Active 34 DOM
  18. 2026-07-15
    days on market $65,900 Active 33 DOM
  19. 2026-07-14
    days on market $65,900 Active 32 DOM
  20. 2026-07-13
    days on market $65,900 Active 31 DOM
  21. 2026-07-13
    days on market $65,900 Active 30 DOM
  22. 2026-07-11
    days on market $65,900 Active 29 DOM
  23. 2026-07-10
    days on market $65,900 Active 28 DOM
  24. 2026-07-09
    days on market $65,900 Active 27 DOM
  25. 2026-07-07
    days on market $65,900 Active 25 DOM
  26. 2026-07-06
    days on market $65,900 Active 24 DOM
  27. 2026-07-06
    days on market $65,900 Active 23 DOM
  28. 2026-07-05
    days on market $65,900 Active 22 DOM
  29. 2026-07-03
    days on market $65,900 Active 21 DOM
  30. 2026-07-02
    days on market $65,900 Active 20 DOM
  31. 2026-07-01
    days on market $65,900 Active 19 DOM
  32. 2026-06-30
    days on market $65,900 Active 18 DOM
  33. 2026-06-29
    days on market $65,900 Active 17 DOM
  34. 2026-06-28
    days on market $65,900 Active 16 DOM
  35. 2026-06-27
    pricedays on market $65,900 Active 15 DOM
  36. 2026-06-26
    days on market $67,900 Active 14 DOM
  37. 2026-06-24
    days on market $67,900 Active 12 DOM
  38. 2026-06-22
    days on market $67,900 Active 10 DOM
  39. 2026-06-21
    days on market $67,900 Active 9 DOM
  40. 2026-06-18
    days on market $67,900 Active 6 DOM
  41. 2026-06-17
    days on market $67,900 Active 5 DOM
  42. 2026-06-16
    days on market $67,900 Active 4 DOM
  43. 2026-06-15
    days on market $67,900 Active 3 DOM
  44. 2026-06-13
    remarks 677-char remark
  45. 2026-06-13
    listed $67,900 Active 1 DOM

ⓘ 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
$15,936
− Mortgage interest
−$3,691
− Property taxes
−$988
− Insurance
−$330
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$1,917
Taxable income
$6,460
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,550
After-tax cash flow
$5,574/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 · 13 photos

Good 80/100 Cosmetic rehab Est. rehab $4,800–$14,400 screening

This well-maintained 2-bedroom, 2-bathroom home is move-in ready with a good condition score and minimal repairs needed. Potential buyers and tenants will appreciate the fresh paint, landscaping, and modern updates.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance the curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Resale Upgrading the flooring in the bathrooms — Upgrading the flooring can add value and appeal to potential buyers.
  • Resale Upgrading the kitchen appliances — Modern appliances can add value and appeal to potential buyers.
  • Resale Upgrading the bathroom fixtures — Modern fixtures can add value and appeal to potential buyers.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

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
B Composite livability gradescore 70/100

Livability — Clinton

Score
70/100
State rank
#315
US rank
#7703

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Macomb County · 925,296 people
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
10% of renters

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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…