CashFlowRE
Sign in Sign up
7991 W Dixon Rd
B- Composite 69.13
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 +26.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +6.0/10.0
  • Schools +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

7991 W Dixon Rd · Reese, MI 48757
3 bd · 1.0 ba · 1,907 sqft · SingleFamily public records · 186 Days on market
Built 1900 1.79 ac lot $60/sqft · 47% below area Est $212k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Chip and Joanna would be jealous of what you can turn this farmhouse into! Located in the Reese school district, this 4 bedroom, 2 bath home was built to last! Come in and bring a tool belt to see your homesteading dreams come to life! Reach out to schedule a showing today!

Key facts

  • 1.79 acre lot
  • 2 garage spots
  • Built 1900

Tags

REESE SCHOOL DISTRICT

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/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $311 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#284 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Reese Public Schools (rural): math 38% / reading 49% proficiency, ranked #164 of 540 in MI (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP; 56 units permitted in Tuscola County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Tuscola County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 186 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $115k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 186 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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.10%
Cap rate
9.54%
Cash-on-cash
11.58%
DSCR
1.52
GRM
7.6

CMA / ARV

ARV (median comp)
$212,056
List price
$115,000
Delta
-45.77%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
0.9%
Equity multiple
1.03×
Total profit
$1,115
Equity at exit
$17,147
10-year hold
IRR
10.5%
Equity multiple
1.82×
Total profit
$26,277
Equity at exit
$9,943

Cash invested: $32,200 (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 48757

Home prices YoY
-25.6%
Active inventory
14
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,268 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$40 /mo · $476/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$311

Break-even live

Break-even rent $874
Max offer price $115,000
Occupancy floor 70%

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
$28,750
Closing costs
$3,450
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 7 events

  1. 2026-04-14
    price $115,000 274-char remark
    Show marketing remark (274 chars)

    Chip and Joanna would be jealous of what you can turn this farmhouse into! Located in the Reese school district, this 4 bedroom, 2 bath home was built to last! Come in and bring a tool belt to see your homesteading dreams come to life! Reach out to schedule a showing today!

  2. 2026-04-13
    price $115,000 274-char remark
    Show marketing remark (274 chars)

    Chip and Joanna would be jealous of what you can turn this farmhouse into! Located in the Reese school district, this 4 bedroom, 2 bath home was built to last! Come in and bring a tool belt to see your homesteading dreams come to life! Reach out to schedule a showing today!

  3. 2026-01-30
    price $125,000 274-char remark
    Show marketing remark (274 chars)

    Chip and Joanna would be jealous of what you can turn this farmhouse into! Located in the Reese school district, this 4 bedroom, 2 bath home was built to last! Come in and bring a tool belt to see your homesteading dreams come to life! Reach out to schedule a showing today!

  4. 2026-01-29
    price $125,000 274-char remark
    Show marketing remark (274 chars)

    Chip and Joanna would be jealous of what you can turn this farmhouse into! Located in the Reese school district, this 4 bedroom, 2 bath home was built to last! Come in and bring a tool belt to see your homesteading dreams come to life! Reach out to schedule a showing today!

  5. 2025-11-17
    listed $135,000 Active 274-char remark
    Show marketing remark (274 chars)

    Chip and Joanna would be jealous of what you can turn this farmhouse into! Located in the Reese school district, this 4 bedroom, 2 bath home was built to last! Come in and bring a tool belt to see your homesteading dreams come to life! Reach out to schedule a showing today!

  6. 2025-11-17
    listed $135,000 Active 274-char remark
    Show marketing remark (274 chars)

    Chip and Joanna would be jealous of what you can turn this farmhouse into! Located in the Reese school district, this 4 bedroom, 2 bath home was built to last! Come in and bring a tool belt to see your homesteading dreams come to life! Reach out to schedule a showing today!

  7. 1995-10-05
    soldstatus $70,500

ⓘ 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
$476 · $40/mo
Projected year-2 tax
$1,124 · $94/mo
Expected delta
+$647/yr (+$54/mo · 136.0%)

ⓘ 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 2/10 Low 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$15,212
− Mortgage interest
−$6,442
− Property taxes
−$476
− Insurance
−$575
− Repairs & maintenance
−$1,217
− Management
−$1,217
− Depreciation
−$3,345
Taxable income
$1,940
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$466
After-tax cash flow
$3,264/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
Reese Public Schools
NCES district ID
2629520
Math proficiency
38% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$47,888
Composite
37.16/100
National rank
#4481
State rank
#164 of 540 in MI

Livability — Reese

Score
71/100
State rank
#284
US rank
#7001

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,680

Population outlook (Tuscola County) Hauer SSP2

Today (2025)
49,930 people
By 2030
47,294 · -5.3%
By 2040
41,504 · -16.9%
By 2050
35,560 · -28.8%
By 2075
24,455 · -51.0%
By 2100
16,507 · -66.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 12% Lithuanian 5% Italian 2%
Foreign-born
0%
Languages at home
96% English-only · German/W. Germanic 3%

Political lean MEDSL · Tuscola

2024 margin
Solid R (+43.0) · D 27.9% · R 70.9% · Other 1.3%
2008→2024 swing
-42.1pp toward R · 2008: -0.8pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+39.3 2016: R+38.0 2012: R+10.8 2008: R+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.05%
Current HPI
211.8754
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

+63.1% since first listed
7 events — show timeline
  • 2026-04-14 Price Changed $115,000 MiRealSource-MiMLS
  • 2026-04-13 Price Changed $115,000 REALCOMP
  • 2026-01-30 Price Changed $125,000 MiRealSource-MiMLS
  • 2026-01-29 Price Changed $125,000 REALCOMP
  • 2025-11-17 Listed $135,000 REALCOMP
  • 2025-11-17 Listed $135,000 MiRealSource-MiMLS
  • 1995-10-05 Sold (Public Records) $70,500 Public Records

Property tax history

-8.0%/yr

Latest (2025): $476 · -68.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…