CashFlowRE
Sign in Sign up
671 E Fox Hills Dr
B Composite 71.19
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 +29.6/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

671 E Fox Hills Dr · Bloomfield, MI 48304
1 bd · 1.0 ba · 737 sqft · Condo public records · 135 Days on market
Built 1969 $265/mo HOA · 15% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 1-bedroom, 1-bath ranch condo in a highly convenient location! This cozy unit features its own assigned parking space and access to a beautiful community pool. Situated just minutes from I-75, Woodward Avenue, and Telegraph Road, you'll love how easy it is to get anywhere in Metro Detroit. Perfect for buyers seeking affordability, comfort, and excellent accessibility. Extra lockable storage can be found in the large basement just steps away.

Key facts

  • Community pool
  • Lockable storage
  • Large basement

Tags

ASSIGNED PARKING SPACECOMMUNITY POOLLOCKABLE STORAGELARGE BASEMENTCONVENIENT LOCATION

Property features AI

Finance

  • Other: Subdivision: BLOOMFIELD CLUB OCCPN 314; Directions: Business I75 to S. Opdyke Rd., right on Fox Hill Dr S, then follow E. Fox Hill to property; Cross street: Opdyke and Business 75
  • HOA & community: Homeowners association with monthly fee of $265; Community amenities include a pool; Pets allowed with number and size limits

Exterior

  • Parking: No garage; Carport
  • Utilities: Public sewer; Other water source
  • Home design: Residential condominium; One-level layout; Ground-level entry with steps
  • Construction: Brick construction; Block foundation; Built area above grade: 737 (square feet)
  • Exterior features: Community in-ground pool; Paved roads

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Total of 4 rooms; Unfinished basement

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 1-bed/1.0-bath condo listed at $120k.

Deal economics

  • At list price, monthly cash flow is $435 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Bloomfield Hills Schools (suburban): math 65% / reading 74% proficiency, ranked #5 of 540 in MI (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 7% free/reduced lunch — higher-income household profile.
  • Market conditions: 128 active listings in the ZIP; high-income renter base; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($143k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $120k implies a 118% gain — meaningful room to come down on a strong offer.
Recommended offer $105,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
1.51%
Cap rate
10.64%
Cash-on-cash
15.53%
DSCR
1.69
GRM
5.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
6.4%
Equity multiple
1.25×
Total profit
$8,378
Equity at exit
$17,892
10-year hold
IRR
15.8%
Equity multiple
2.29×
Total profit
$43,489
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 48304

Active inventory
128
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,816 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$55 /mo · $665/yr
Insurance
$50
HOA
$265
Vacancy / Maint / Mgmt
$381
Net cashflow
$435

Break-even live

Break-even rent $1,266
Max offer price $120,000
Occupancy floor 71%

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.

HOA detail condo

Monthly dues
$265 · $3,180/yr
Likely covers
poolparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 25 events

  1. 2026-06-18
    days on market $120,000 Active 135 DOM
  2. 2026-06-17
    days on market $120,000 Active 134 DOM
  3. 2026-06-16
    days on market $120,000 Active 133 DOM
  4. 2026-06-15
    days on market $120,000 Active 132 DOM
  5. 2026-06-13
    days on market $120,000 Active 130 DOM
  6. 2026-06-13
    days on market $120,000 Active 129 DOM
  7. 2026-06-09
    days on market $120,000 Active 126 DOM
  8. 2026-06-08
    days on market $120,000 Active 125 DOM
  9. 2026-06-07
    days on market $120,000 Active 124 DOM
  10. 2026-06-04
    days on market $120,000 Active 121 DOM
  11. 2026-06-03
    days on market $120,000 Active 120 DOM
  12. 2026-06-02
    days on market $120,000 Active 119 DOM
  13. 2026-06-01
    days on market $120,000 Active 118 DOM
  14. 2026-05-31
    days on market $120,000 Active 117 DOM
  15. 2026-05-22
    status Pending 454-char remark
    Show marketing remark (454 chars)

    Charming 1-bedroom, 1-bath ranch condo in a highly convenient location! This cozy unit features its own assigned parking space and access to a beautiful community pool. Situated just minutes from I-75, Woodward Avenue, and Telegraph Road, you'll love how easy it is to get anywhere in Metro Detroit. Perfect for buyers seeking affordability, comfort, and excellent accessibility. Extra lockable storage can be found in the large basement just steps away.

  16. 2026-05-22
    status Pending
    Show marketing remark (454 chars)

    Charming 1-bedroom, 1-bath ranch condo in a highly convenient location! This cozy unit features its own assigned parking space and access to a beautiful community pool. Situated just minutes from I-75, Woodward Avenue, and Telegraph Road, you'll love how easy it is to get anywhere in Metro Detroit. Perfect for buyers seeking affordability, comfort, and excellent accessibility. Extra lockable storage can be found in the large basement just steps away.

  17. 2026-05-07
    price $120,000 454-char remark
    Show marketing remark (454 chars)

    Charming 1-bedroom, 1-bath ranch condo in a highly convenient location! This cozy unit features its own assigned parking space and access to a beautiful community pool. Situated just minutes from I-75, Woodward Avenue, and Telegraph Road, you'll love how easy it is to get anywhere in Metro Detroit. Perfect for buyers seeking affordability, comfort, and excellent accessibility. Extra lockable storage can be found in the large basement just steps away.

  18. 2026-05-06
    price $120,000
  19. 2026-04-11
    price $144,900 454-char remark
    Show marketing remark (454 chars)

    Charming 1-bedroom, 1-bath ranch condo in a highly convenient location! This cozy unit features its own assigned parking space and access to a beautiful community pool. Situated just minutes from I-75, Woodward Avenue, and Telegraph Road, you'll love how easy it is to get anywhere in Metro Detroit. Perfect for buyers seeking affordability, comfort, and excellent accessibility. Extra lockable storage can be found in the large basement just steps away.

  20. 2026-04-10
    price $144,900
  21. 2026-03-11
    price $154,900 454-char remark
    Show marketing remark (454 chars)

    Charming 1-bedroom, 1-bath ranch condo in a highly convenient location! This cozy unit features its own assigned parking space and access to a beautiful community pool. Situated just minutes from I-75, Woodward Avenue, and Telegraph Road, you'll love how easy it is to get anywhere in Metro Detroit. Perfect for buyers seeking affordability, comfort, and excellent accessibility. Extra lockable storage can be found in the large basement just steps away.

  22. 2026-03-10
    price $154,900
  23. 2026-01-27
    listed $159,900 Active 454-char remark
    Show marketing remark (454 chars)

    Charming 1-bedroom, 1-bath ranch condo in a highly convenient location! This cozy unit features its own assigned parking space and access to a beautiful community pool. Situated just minutes from I-75, Woodward Avenue, and Telegraph Road, you'll love how easy it is to get anywhere in Metro Detroit. Perfect for buyers seeking affordability, comfort, and excellent accessibility. Extra lockable storage can be found in the large basement just steps away.

  24. 2026-01-27
    listed $159,900 Active
    Show marketing remark (454 chars)

    Charming 1-bedroom, 1-bath ranch condo in a highly convenient location! This cozy unit features its own assigned parking space and access to a beautiful community pool. Situated just minutes from I-75, Woodward Avenue, and Telegraph Road, you'll love how easy it is to get anywhere in Metro Detroit. Perfect for buyers seeking affordability, comfort, and excellent accessibility. Extra lockable storage can be found in the large basement just steps away.

  25. 1994-05-17
    soldstatus $55,000

ⓘ 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
$665 · $55/mo
Projected year-2 tax
$1,257 · $105/mo
Expected delta
+$591/yr (+$49/mo · 88.8%)

ⓘ 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 · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$21,790
− Mortgage interest
−$6,722
− Property taxes
−$665
− Insurance
−$600
− Repairs & maintenance
−$1,743
− Management
−$1,743
− HOA
−$3,180
− Depreciation
−$3,491
Taxable income
$3,646
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$875
After-tax cash flow
$4,342/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
Bloomfield Hills Schools
NCES district ID
2606090
Math proficiency
65% ▼ -2.00%
Reading proficiency
74% ▲ 2.00%
Median HH income
$117,848
Composite
65.41/100
National rank
#481
State rank
#5 of 540 in MI

Livability — Bloomfield

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Oakland County · 1,009,092 people
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
17,387
Household income
$143,204
Rent vs Own
11.3% rent · 88.7% own
Severe rent burden
85.0

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
Predominantly White (79%)
Race & ethnicity
White 79% Asian 10% Two or more races 4% Black 4% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 3% Slovak 2%
Foreign-born
17% · China, Canada, South Korea
Languages at home
79% English-only · Other Indo-European 6% Arabic 5% Other Asian/Pacific 3%

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
▼ -195.96%
Current HPI
160.6477
Rent YoY
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

+118.2% since first listed
11 events — show timeline
  • 2026-05-22 Pending MiRealSource-MiMLS
  • 2026-05-22 Pending REALCOMP
  • 2026-05-07 Price Changed $120,000 MiRealSource-MiMLS
  • 2026-05-06 Price Changed $120,000 REALCOMP
  • 2026-04-11 Price Changed $144,900 MiRealSource-MiMLS
  • 2026-04-10 Price Changed $144,900 REALCOMP
  • 2026-03-11 Price Changed $154,900 MiRealSource-MiMLS
  • 2026-03-10 Price Changed $154,900 REALCOMP
  • 2026-01-27 Listed $159,900 REALCOMP
  • 2026-01-27 Listed $159,900 MiRealSource-MiMLS
  • 1994-05-17 Sold (Public Records) $55,000 Public Records

Property tax history

+1.6%/yr

Latest (2025): $665 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…