CashFlowRE
Sign in Sign up
9691 Stoneypointe Dr
D Composite 44.13
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$29,900

9691 Stoneypointe Dr · Ira, MI 48023
3 bd · 2.0 ba · 1,534 sqft · SingleFamily · 49 Days on market
Built 1997 Fair condition 3,000 sqft lot $19/sqft · 90% below area $638/mo HOA · 35% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WELCOME TO THE SHORES OF ANCHOR BAY, JUST OUTSIDE OF NEW BALTIMORE! THIS 3 BEDROOM, 2 FULL BATH RANCH IS READY FOR IT'S NEW OWNER. THERE'S AN UPDATED FURANCE AND WATER HEATER. ALL APPLIANCES ARE INCLUDED. ANCHOR BAY SCHOOLS. KEYS AT CLOSING. CALL TODAY FOR A PRIVATE SHOWING!

Key facts

  • 3,000 sq ft lot
  • Community pool
  • Built 1997

Property features AI

Finance

  • HOA & community: Homeowners association with monthly fee of $638; HOA covers grounds maintenance, trash, and water

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Vinyl siding
  • Exterior features: Community pool; Community clubhouse; Paved road access; Lot approximately 30 x 100

Interior

  • Kitchen: Free-standing gas range; Free-standing refrigerator; Dishwasher; Disposal
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans
  • Interior features: Gas fireplace in the living room; Crawl space basement; Laundry room
  • Laundry & utility: Washer and dryer; Gas water heater

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 $30k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $616 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $30k).
  • Recommended offer: $29k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Anchor Bay School District (suburban): math 44% / reading 54% proficiency, ranked #91 of 540 in MI (top 17%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: 36 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 232 units permitted in St. Clair County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $897 of value loss. Plan a longer hold.
  • St. Clair County population projected at -20% 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($29k) is reasonable based on typical stale-listing flexibility.
  • 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: HOA is 35% of rent.
Recommended offer $29,003 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
6.18%
Cap rate
31.01%
Cash-on-cash
88.29%
DSCR
4.93
GRM
1.3

CMA / ARV

ARV (median comp)
$304,278
List price
$29,900
Delta
-90.17%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10520 Frontenay Ct 0.55mi 3/2.0 1,568 (+2%) 24mo $142,000 $91 51
6802 Church Rd 0.75mi 3/2.0 1,618 (+6%) 8mo $330,000 $204 49
10425 LE Grande Blvd 0.31mi 3/1.5 1,344 (-12%) 23mo $129,000 $96 43

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
89.3%
Equity multiple
5.16×
Total profit
$34,807
Equity at exit
$4,458
10-year hold
IRR
92.4%
Equity multiple
10.86×
Total profit
$82,533
Equity at exit
$2,585

Cash invested: $8,372 (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 48023

Home prices YoY
-18.6%
Active inventory
36
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,849 medium interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$37 /mo · $448/yr
Insurance
$12
HOA
$638
Vacancy / Maint / Mgmt
$388
Net cashflow
$616

Break-even live

Break-even rent $1,069
Max offer price $29,900
Occupancy floor 62%

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
$7,475
Closing costs
$897
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7061 Bethuy Rd Ira Township, MI 1.0–4.0 1.0–2.0 1204 $1,576 $1.31 3d 1 0.45mi
9769 Dixie Hwy Ira Township, MI 3.0 2.0 1056 $2,500 $2.37 24d 1 0.94mi

HOA detail

Monthly dues
$638 · $7,656/yr
Likely covers
water

Listing history 15 events

  1. 2026-06-18
    days on market $29,900 Active 49 DOM
  2. 2026-06-17
    days on market $29,900 Active 48 DOM
  3. 2026-06-16
    days on market $29,900 Active 47 DOM
  4. 2026-06-15
    days on market $29,900 Active 46 DOM
  5. 2026-06-13
    days on market $29,900 Active 44 DOM
  6. 2026-06-09
    days on market $29,900 Active 40 DOM
  7. 2026-06-08
    days on market $29,900 Active 39 DOM
  8. 2026-06-07
    days on market $29,900 Active 38 DOM
  9. 2026-06-04
    days on market $29,900 Active 35 DOM
  10. 2026-06-03
    days on market $29,900 Active 34 DOM
  11. 2026-06-02
    days on market $29,900 Active 33 DOM
  12. 2026-06-01
    days on market $29,900 Active 32 DOM
  13. 2026-05-31
    days on market $29,900 Active 31 DOM
  14. 2026-04-30
    listed $29,900 Active 275-char remark
    Show marketing remark (275 chars)

    WELCOME TO THE SHORES OF ANCHOR BAY, JUST OUTSIDE OF NEW BALTIMORE! THIS 3 BEDROOM, 2 FULL BATH RANCH IS READY FOR IT'S NEW OWNER. THERE'S AN UPDATED FURANCE AND WATER HEATER. ALL APPLIANCES ARE INCLUDED. ANCHOR BAY SCHOOLS. KEYS AT CLOSING. CALL TODAY FOR A PRIVATE SHOWING!

  15. 2026-04-30
    listed $29,900 Active 275-char remark
    Show marketing remark (275 chars)

    WELCOME TO THE SHORES OF ANCHOR BAY, JUST OUTSIDE OF NEW BALTIMORE! THIS 3 BEDROOM, 2 FULL BATH RANCH IS READY FOR IT'S NEW OWNER. THERE'S AN UPDATED FURANCE AND WATER HEATER. ALL APPLIANCES ARE INCLUDED. ANCHOR BAY SCHOOLS. KEYS AT CLOSING. CALL TODAY FOR A PRIVATE SHOWING!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$22,187
− Mortgage interest
−$1,675
− Property taxes
−$448
− Insurance
−$150
− Repairs & maintenance
−$1,775
− Management
−$1,775
− HOA
−$7,656
− Depreciation
−$870
Taxable income
$7,838
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,881
After-tax cash flow
$5,511/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 · 12 photos

Fair 45/100 Moderate rehab

This home requires moderate renovations, including exterior siding, kitchen cabinets, bathroom fixtures, and flooring. Painting and updating these areas can significantly increase its resale and rental value.

Repairs flagged

  • Major exterior siding — Significant weathering and discoloration
  • Major kitchen cabinets — Older, dated design
  • Major bathroom fixtures — Older, dated design
  • Major flooring — Worn carpet, visible wear

Value-add opportunities

  • Both Paint interior walls — Fresh paint can improve the home's appearance and value
  • Both Replace kitchen cabinets — Modern cabinets can significantly increase the home's appeal and value
  • Both Replace bathroom fixtures — Up-to-date fixtures can improve the home's functionality and value
  • Both Replace flooring — New flooring can improve the home's appearance and functionality, and can be a significant selling point

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant weathering and discoloration Major $15,000–50,000
kitchen cabinets · Older, dated design Major $15,000–50,000
bathroom fixtures · Older, dated design Major $15,000–50,000
flooring · Worn carpet, visible wear Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can improve the home's appearance and value
  • Both Replace kitchen cabinets — Modern cabinets can significantly increase the home's appeal and value
  • Both Replace bathroom fixtures — Up-to-date fixtures can improve the home's functionality and value
  • Both Replace flooring — New flooring can improve the home's appearance and functionality, and can be a significant selling point

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Anchor Bay School District
NCES district ID
2602790
Math proficiency
44% ▼ -12.00%
Reading proficiency
54% ▼ -7.00%
Median HH income
$70,173
Composite
43.85/100
National rank
#2925
State rank
#91 of 540 in MI

Livability — Ira

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

Census & demographics

Population (ZIP)
4,980

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
154,587 people
By 2030
150,031 · -2.9%
By 2040
138,177 · -10.6%
By 2050
124,390 · -19.5%
By 2075
95,825 · -38.0%
By 2100
68,672 · -55.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Black 3%
Common ancestry
Romanian 16% Lithuanian 7% Slovak 2%
Foreign-born
1%
Languages at home
99% English-only · Arabic 1%

Political lean MEDSL · St. Clair

2024 margin
Solid R (+34.6) · D 32.0% · R 66.6% · Other 1.4%
2008→2024 swing
-37.3pp toward R · 2008: 2.6pp · 2024: -34.6pp
All cycles
2024: R+34.6 2020: R+30.2 2016: R+31.4 2012: R+7.1 2008: D+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -45.80%
Current HPI
200.5277
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
2 events — show timeline
  • 2026-04-30 Listed $29,900 MiRealSource-MiMLS
  • 2026-04-30 Listed $29,900 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…