CashFlowRE
Sign in Sign up
107 N Lakeview Ave
C Composite 55.73
Why this score? — see what drove the C 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 +18.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.3/10.0
  • DSCR +5.6/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$119,900

107 N Lakeview Ave · Sturgis, MI 49091
3 bd · 1.5 ba · 1,799 sqft · SingleFamily public records · 59 Days on market
Built 1940 7,405 sqft lot $67/sqft · 33% below area Est $179k · 33% under

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

Listing remarks MLS

A multiple offer situation exists. HIGHEST & BEST DUE 4/15/2026 12 pm EST )107 N Lakeview Ave Sturgis MI 49091 3 bed 1 1/2 bathroom home for sale with fireplace in living room and detached 2 car garage. Freddie Mac First Look Initiative through 04/04/26. During this time only owner-occupant buyers, approved nonprofits, and public entities will be considered. Investor offers will be reviewed after the First Look period expires. Buyer must sign owner-occupant certification. Contact Richard Stewart REO Specialists Llc 269-345-7000 or visit www. RichardStewart.com

Key facts

  • 7,405 sq ft lot
  • 2 garage spots
  • Built 1940

Tags

FIREPLACE IN LIVING ROOMDETACHED 2 CAR GARAGE

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/1.5-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $102 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 3.8% in Sturgis — 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 73/100 on livability (#226 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime D-, amenities F.
  • Sturgis Public Schools (town): math 20% / reading 32% proficiency, ranked #413 of 540 in MI (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 117 active listings in the ZIP; 125 units permitted in St. Joseph 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.
  • St. Joseph County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 5y ago 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.
  • Current owner paid $100k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,303 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 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
1.13%
Cap rate
7.32%
Cash-on-cash
3.66%
DSCR
1.16
GRM
7.4

CMA / ARV

ARV (median comp)
$179,066
List price
$119,900
Delta
-33.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
504 E Chicago Rd 0.24mi 3/1.5 1,700 (-6%) 2mo $225,000 $132 78
208 E Electric Ct 0.29mi 3/2.0 1,728 (-4%) 5mo $190,000 $110 74
605 E West St 0.17mi 3/2.0 1,600 (-11%) 6mo $44,500 $28 67
413 E Congress St 0.41mi 3/2.0 1,680 (-7%) 2mo $165,000 $98 66
219 S Lakeview St 0.27mi 4/1.0 (+1) 1,679 (-7%) 4mo $148,000 $88 66
702 N Nottawa St 0.66mi 3/2.0 1,782 (-1%) 1mo $182,000 $102 65
300 Maplecrest Ave 0.34mi 3/2.5 1,628 (-10%) 3mo $230,000 $141 62
606 N Fourth St 0.64mi 4/2.0 (+1) 1,871 (+4%) 1mo $215,000 $115 56
402 N 4th St 0.46mi 4/2.5 (+1) 1,664 (-8%) 6mo $200,000 $120 52
405 Michigan Ave 0.37mi 3/2.0 1,531 (-15%) 7mo $200,000 $131 50
701 N Nottawa St 0.63mi 4/1.0 (+1) 1,680 (-7%) 8mo $90,000 $54 46
115 N Monroe St 0.46mi 4/2.5 (+1) 2,018 (+12%) 9mo $70,000 $35 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.5%
Equity multiple
0.62×
Total profit
$-12,807
Equity at exit
$17,877
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-2,331
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 49091

Active inventory
117
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,355 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$289 /mo · $3,472/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$102

Break-even live

Break-even rent $1,225
Max offer price $119,900
Occupancy floor 87%

Sensitivity live

Price -10% $170 -5% $136 +0% $102 +5% $68 +10% $34
Rent -10% $-5 -5% $49 +0% $102 +5% $156 +10% $209
Rate -1.0pp $163 -0.5pp $133 base $102 +0.5pp $71 +1.0pp $40

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 18 events

  1. 2026-05-06
    status Pending 572-char remark
    Show marketing remark (572 chars)

    A multiple offer situation exists. HIGHEST & BEST DUE 4/15/2026 12 pm EST )107 N Lakeview Ave Sturgis MI 49091 3 bed 1 1/2 bathroom home for sale with fireplace in living room and detached 2 car garage. Freddie Mac First Look Initiative through 04/04/26. During this time only owner-occupant buyers, approved nonprofits, and public entities will be considered. Investor offers will be reviewed after the First Look period expires. Buyer must sign owner-occupant certification. Contact Richard Stewart REO Specialists Llc 269-345-7000 or visit www. RichardStewart.com

  2. 2026-05-06
    status Pending 572-char remark
    Show marketing remark (572 chars)

    A multiple offer situation exists. HIGHEST & BEST DUE 4/15/2026 12 pm EST )107 N Lakeview Ave Sturgis MI 49091 3 bed 1 1/2 bathroom home for sale with fireplace in living room and detached 2 car garage. Freddie Mac First Look Initiative through 04/04/26. During this time only owner-occupant buyers, approved nonprofits, and public entities will be considered. Investor offers will be reviewed after the First Look period expires. Buyer must sign owner-occupant certification. Contact Richard Stewart REO Specialists Llc 269-345-7000 or visit www. RichardStewart.com

  3. 2026-05-06
    status Pending
    Show marketing remark (572 chars)

    A multiple offer situation exists. HIGHEST & BEST DUE 4/15/2026 12 pm EST )107 N Lakeview Ave Sturgis MI 49091 3 bed 1 1/2 bathroom home for sale with fireplace in living room and detached 2 car garage. Freddie Mac First Look Initiative through 04/04/26. During this time only owner-occupant buyers, approved nonprofits, and public entities will be considered. Investor offers will be reviewed after the First Look period expires. Buyer must sign owner-occupant certification. Contact Richard Stewart REO Specialists Llc 269-345-7000 or visit www. RichardStewart.com

  4. 2026-03-05
    listed $119,900 Active 572-char remark
    Show marketing remark (572 chars)

    A multiple offer situation exists. HIGHEST & BEST DUE 4/15/2026 12 pm EST )107 N Lakeview Ave Sturgis MI 49091 3 bed 1 1/2 bathroom home for sale with fireplace in living room and detached 2 car garage. Freddie Mac First Look Initiative through 04/04/26. During this time only owner-occupant buyers, approved nonprofits, and public entities will be considered. Investor offers will be reviewed after the First Look period expires. Buyer must sign owner-occupant certification. Contact Richard Stewart REO Specialists Llc 269-345-7000 or visit www. RichardStewart.com

  5. 2026-03-05
    listed $119,900 Active 572-char remark
    Show marketing remark (572 chars)

    A multiple offer situation exists. HIGHEST & BEST DUE 4/15/2026 12 pm EST )107 N Lakeview Ave Sturgis MI 49091 3 bed 1 1/2 bathroom home for sale with fireplace in living room and detached 2 car garage. Freddie Mac First Look Initiative through 04/04/26. During this time only owner-occupant buyers, approved nonprofits, and public entities will be considered. Investor offers will be reviewed after the First Look period expires. Buyer must sign owner-occupant certification. Contact Richard Stewart REO Specialists Llc 269-345-7000 or visit www. RichardStewart.com

  6. 2026-03-05
    listed $119,900 Active
    Show marketing remark (572 chars)

    A multiple offer situation exists. HIGHEST & BEST DUE 4/15/2026 12 pm EST )107 N Lakeview Ave Sturgis MI 49091 3 bed 1 1/2 bathroom home for sale with fireplace in living room and detached 2 car garage. Freddie Mac First Look Initiative through 04/04/26. During this time only owner-occupant buyers, approved nonprofits, and public entities will be considered. Investor offers will be reviewed after the First Look period expires. Buyer must sign owner-occupant certification. Contact Richard Stewart REO Specialists Llc 269-345-7000 or visit www. RichardStewart.com

  7. 2025-08-12
    historical
  8. 2025-08-12
    listed $109,900 Active
  9. 2025-08-11
    listed $109,900 Active
  10. 2021-09-28
    soldstatus $100,000
  11. 2021-09-24
    soldstatus $100,000 Sold
  12. 2021-09-24
    soldstatus $100,000 Sold
  13. 2021-09-24
    soldstatus $100,000
  14. 2021-07-28
    historical
  15. 2021-07-28
    listed $100,000
  16. 2021-07-28
    historical
  17. 2021-07-28
    listed $100,000
  18. 2021-07-28
    listed $100,000

ⓘ 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
$3,472 · $289/mo
Projected year-2 tax
$3,472 · $289/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 16 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
$16,259
− Mortgage interest
−$6,716
− Property taxes
−$3,472
− Insurance
−$600
− Repairs & maintenance
−$1,301
− Management
−$1,301
− Depreciation
−$3,488
Taxable loss
−$619
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$148
After-tax cash flow
$1,376/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
Sturgis Public Schools
NCES district ID
2633090
Math proficiency
20% ▼ -4.00%
Reading proficiency
32% ▼ -6.00%
Median HH income
$40,702
Composite
21.95/100
National rank
#8220
State rank
#413 of 540 in MI

Livability — Sturgis

Score
73/100
State rank
#226
US rank
#5687

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sturgis, MI
Population (ZIP)
19,448

Population outlook (St. Joseph County) Hauer SSP2

Today (2025)
58,726 people
By 2030
57,030 · -2.9%
By 2040
53,266 · -9.3%
By 2050
49,343 · -16.0%
By 2075
40,441 · -31.1%
By 2100
31,981 · -45.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 18% Two or more races 12% Native American 1%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Italian 10% Romanian 4% Iranian 2%
Foreign-born
8% · Canada, China
Languages at home
79% English-only · Spanish 16% German/W. Germanic 4%

Political lean MEDSL · St. Joseph

2024 margin
Solid R (+34.0) · D 32.2% · R 66.2% · Other 1.5%
2008→2024 swing
-31.8pp toward R · 2008: -2.2pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+31.7 2016: R+31.0 2012: R+12.3 2008: R+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -121.64%
Current HPI
205.9474
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

+19.9% since first listed
18 events — show timeline
  • 2026-05-06 Pending MiRealSource-MiMLS
  • 2026-05-06 Pending REALCOMP
  • 2026-05-06 Pending SW Michigan MLS
  • 2026-03-05 Listed $119,900 SW Michigan MLS
  • 2026-03-05 Listed $119,900 REALCOMP
  • 2026-03-05 Listed $119,900 MiRealSource-MiMLS
  • 2025-08-12 Listing Removed MiRealSource-MiMLS
  • 2025-08-12 Listed $109,900 REALCOMP
  • 2025-08-11 Listed $109,900 MiRealSource-MiMLS
  • 2021-09-28 Sold (Public Records) $100,000 Public Records
  • 2021-09-24 Sold (MLS) $100,000 MiRealSource-MiMLS
  • 2021-09-24 Sold (MLS) $100,000 SW Michigan MLS
  • 2021-09-24 Sold (MLS) $100,000 REALCOMP
  • 2021-07-28 Listing Removed SW Michigan MLS
  • 2021-07-28 Listed $100,000 MiRealSource-MiMLS
  • 2021-07-28 Listed $100,000 SW Michigan MLS
  • 2021-07-28 Listing Removed REALCOMP
  • 2021-07-28 Listed $100,000 REALCOMP

Property tax history

+4.8%/yr

Latest (2025): $3,472 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…