CashFlowRE
Sign in Sign up
2770 N Geeck Rd
D+ Composite 46.95
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).

  • Cash flow +21.6/30.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • ARV discount +2.5/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

2770 N Geeck Rd · Corunna, MI 48817
3 bd · 2.0 ba · 2,400 sqft · SingleFamily · 8 Days on market
Built 1950 1.88 ac lot Est $108k · 11% over

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

Listing remarks MLS

Discover this charming home nestled in a serene setting on North Geeck Road, Corunna. Welcome to this spacious home with 2,400 sq. ft. of living space on a generous 1.88-acre parcel - a rare find! Featuring a 2-car garage and mature grounds, this classic residence provides room to grow and a great opportunity for personalization. Step inside to discover a functional floorplan with ample living space. While the kitchen and bathrooms are dated, they provide a perfect canvas for your design vision and value-adding upgrades.

Key facts

  • Mature grounds
  • Generous parcel
  • Functional floorplan

Tags

SERENE SETTINGGENEROUS PARCELMATURE GROUNDSFUNCTIONAL FLOORPLAN

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 $120k.

Deal economics

  • At list price, monthly cash flow is $182 ($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 $117k (2.7% below list).
  • Recommended offer: $117k (2.7% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 2.3% in Corunna — 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 69/100 on livability (#349 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, employment D, amenities F.
  • Corunna Public Schools (town): math 24% / reading 40% proficiency, ranked #330 of 540 in MI (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 52 active listings in the ZIP; 74 units permitted in Shiawassee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Shiawassee County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,647 (2.7% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.97%
Cap rate
8.11%
Cash-on-cash
6.50%
DSCR
1.29
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$108,000
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2770 N Geeck Rd 0.00mi 3/2.0 2,400 (0%) 2mo $107,000 $45 98

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.3%
Equity multiple
0.77×
Total profit
$-7,888
Equity at exit
$17,877
10-year hold
IRR
3.3%
Equity multiple
1.24×
Total profit
$7,890
Equity at exit
$10,367

Cash invested: $33,572 (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 48817

Home prices YoY
-26.9%
Active inventory
52
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,166 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$61 /mo · $732/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$182

Break-even live

Break-even rent $936
Max offer price $119,900
Occupancy floor 79%

Sensitivity live

Price -10% $250 -5% $216 +0% $182 +5% $148 +10% $114
Rent -10% $90 -5% $136 +0% $182 +5% $228 +10% $274
Rate -1.0pp $242 -0.5pp $212 base $182 +0.5pp $151 +1.0pp $119

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
$29,975
Closing costs
$3,597
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.

Listing history 4 events

  1. 2026-02-26
    status Pending 528-char remark
    Show marketing remark (528 chars)

    Discover this charming home nestled in a serene setting on North Geeck Road, Corunna. Welcome to this spacious home with 2,400 sq. ft. of living space on a generous 1.88-acre parcel - a rare find! Featuring a 2-car garage and mature grounds, this classic residence provides room to grow and a great opportunity for personalization. Step inside to discover a functional floorplan with ample living space. While the kitchen and bathrooms are dated, they provide a perfect canvas for your design vision and value-adding upgrades.

  2. 2026-02-26
    status Pending
    Show marketing remark (528 chars)

    Discover this charming home nestled in a serene setting on North Geeck Road, Corunna. Welcome to this spacious home with 2,400 sq. ft. of living space on a generous 1.88-acre parcel - a rare find! Featuring a 2-car garage and mature grounds, this classic residence provides room to grow and a great opportunity for personalization. Step inside to discover a functional floorplan with ample living space. While the kitchen and bathrooms are dated, they provide a perfect canvas for your design vision and value-adding upgrades.

  3. 2026-02-18
    listed $119,900 Active 528-char remark
    Show marketing remark (528 chars)

    Discover this charming home nestled in a serene setting on North Geeck Road, Corunna. Welcome to this spacious home with 2,400 sq. ft. of living space on a generous 1.88-acre parcel - a rare find! Featuring a 2-car garage and mature grounds, this classic residence provides room to grow and a great opportunity for personalization. Step inside to discover a functional floorplan with ample living space. While the kitchen and bathrooms are dated, they provide a perfect canvas for your design vision and value-adding upgrades.

  4. 2026-02-18
    listed $119,900 Active
    Show marketing remark (528 chars)

    Discover this charming home nestled in a serene setting on North Geeck Road, Corunna. Welcome to this spacious home with 2,400 sq. ft. of living space on a generous 1.88-acre parcel - a rare find! Featuring a 2-car garage and mature grounds, this classic residence provides room to grow and a great opportunity for personalization. Step inside to discover a functional floorplan with ample living space. While the kitchen and bathrooms are dated, they provide a perfect canvas for your design vision and value-adding upgrades.

ⓘ 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
$732 · $61/mo
Projected year-2 tax
$1,289 · $107/mo
Expected delta
+$557/yr (+$46/mo · 76.1%)

ⓘ 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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,998
− Mortgage interest
−$6,716
− Property taxes
−$732
− Insurance
−$600
− Repairs & maintenance
−$1,120
− Management
−$1,120
− Depreciation
−$3,488
Taxable income
$222
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$53
After-tax cash flow
$2,128/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
Corunna Public Schools
NCES district ID
2610860
Math proficiency
24% ▲ 1.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$47,801
Composite
27.59/100
National rank
#6935
State rank
#330 of 540 in MI

Livability — Corunna

Score
69/100
State rank
#349
US rank
#8909

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,451

Population outlook (Shiawassee County) Hauer SSP2

Today (2025)
64,238 people
By 2030
61,434 · -4.4%
By 2040
55,054 · -14.3%
By 2050
48,426 · -24.6%
By 2075
35,995 · -44.0%
By 2100
26,678 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Asian 2% Two or more races 2%
Common ancestry
Lithuanian 5% Romanian 5% Iranian 4%
Foreign-born
1% · Philippines, Canada
Languages at home
98% English-only · Spanish 1% Arabic 1%

Political lean MEDSL · Shiawassee

2024 margin
Strong R (+23.1) · D 37.7% · R 60.8% · Other 1.6%
2008→2024 swing
-31.7pp toward R · 2008: 8.6pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+19.9 2016: R+19.6 2012: D+3.7 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.76%
Current HPI
249.693
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-02-26 Pending MiRealSource-MiMLS
  • 2026-02-26 Pending REALCOMP
  • 2026-02-18 Listed $119,900 REALCOMP
  • 2026-02-18 Listed $119,900 MiRealSource-MiMLS

Property tax history

-3.9%/yr

Latest (2025): $732 · -74.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…