CashFlowRE
Sign in Sign up
2144 Webber Ave
B- Composite 69.83
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 +30.0/30.0
  • ARV discount +10.5/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$76,900

2144 Webber Ave · Burton, MI 48529
3 bd · 1.0 ba · 799 sqft · SingleFamily · 252 Days on market
Built 1935 4,356 sqft lot $96/sqft · 7% below area Est $82k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Opportunity to own this single-family home built in 1935 featuring 3 bedrooms and 1 bathroom. * * * SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. * * * Occupied Reserve Auction--The seller does not have access to the property. The property is occupied and the occupants are not to be disturbed or contacted under any circumstances. Interior inspections are not available and property is being sold as is. Please do not trespass. "As is" sale with no contingencies or inspections. Buyer will be responsible for obtaining possession of the property upon closing.

Key facts

  • 4,356 sq ft lot
  • Built 1935
  • Listed 252 days

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 $77k.

Deal economics

  • At list price, monthly cash flow is $312 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $77k).
  • Recommended offer: $68k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% vs local median 3.8% in Burton — 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 61/100 on livability (#555 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, crime F.
  • Bendle Public Schools (suburban): math 6% / reading 29% proficiency, ranked #487 of 540 in MI (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 53 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $532 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Genesee County population projected at -27% 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 $22k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 252 days — a 12% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 25y 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.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,672 (12.0% below list)

Questions for the listing agent

  1. It's been on market 252 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 1935 — 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 F-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 F 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
1.48%
Cap rate
11.16%
Cash-on-cash
17.37%
DSCR
1.77
GRM
5.6

CMA / ARV

ARV (median comp)
$82,434
List price
$76,900
Delta
-6.71%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2098 E Scottwood Ave 0.31mi 2/1.0 (-1) 768 (-4%) 2mo $115,900 $151 73
2264 E Schumacher St 0.27mi 3/1.0 880 (+10%) 2mo $90,000 $102 68
2087 E Schumacher St 0.20mi 2/1.0 (-1) 724 (-9%) 8mo $72,300 $100 63
1496 E Parkwood Ave 0.48mi 2/1.5 (-1) 792 (-1%) 8mo $115,000 $145 62
1478 Friel St 0.46mi 2/1.0 (-1) 838 (+5%) 7mo $130,000 $155 60
2220 E Bergin Ave 0.42mi 2/1.0 (-1) 744 (-7%) 6mo $80,000 $108 59
2068 E Boatfield Ave 0.47mi 2/1.0 (-1) 875 (+10%) 2mo $100,000 $114 56
1484 E Mclean Ave 0.40mi 2/1.0 (-1) 710 (-11%) 6mo $86,000 $121 53
1374 Webber Ave 0.55mi 2/1.0 (-1) 869 (+9%) 6mo $55,000 $63 50
1387 Webber Ave 0.53mi 2/1.0 (-1) 900 (+13%) 0mo $57,500 $64 49
2140 E Bristol Rd 0.55mi 2/1.0 (-1) 912 (+14%) 1mo $113,000 $124 45
3517 Fern Ave 0.64mi 2/1.0 (-1) 680 (-15%) 0mo $98,000 $144 40

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
8.8%
Equity multiple
1.35×
Total profit
$7,443
Equity at exit
$11,466
10-year hold
IRR
18.0%
Equity multiple
2.50×
Total profit
$32,255
Equity at exit
$6,649

Cash invested: $21,532 (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 48529

Home prices YoY
-26.5%
Active inventory
53
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,140 high interval (Pro) →
Mortgage (P&I)
$403
Tax from tax record
$153 /mo · $1,839/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$312

Break-even live

Break-even rent $745
Max offer price $76,900
Occupancy floor 68%

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
$19,225
Closing costs
$2,307
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2266 Donovan St Burton, MI 2.0 1.0 700 $800 $1.14 13d 1 0.78mi
3291 Glengary St Burton, MI 2.0 1.0 972 $1,075 $1.11 43d 1 1.07mi
5800 Maplebrook Ln Flint, MI 1.0–3.0 1.0–1.5 837 $1,675 $2.00 13d 70 1.08mi
1034 McKeighan Ave Flint, MI 3.0 1.0 1040 $1,250 $1.20 21d 1 1.34mi
4400 Kings Ln Burton, MI 1.0–2.0 1.0–2.0 666 $960 $1.44 13d 19 1.45mi

Listing history 50 events

  1. 2026-06-18
    days on market $76,900 Active 252 DOM
  2. 2026-06-17
    days on market $76,900 Active 251 DOM
  3. 2026-06-16
    days on market $76,900 Active 250 DOM
  4. 2026-06-15
    days on market $76,900 Active 249 DOM
  5. 2026-06-14
    days on market $76,900 Active 247 DOM
  6. 2026-06-13
    days on market $76,900 Active 246 DOM
  7. 2026-06-10
    days on market $76,900 Active 244 DOM
  8. 2026-06-09
    days on market $76,900 Active 243 DOM
  9. 2026-06-08
    days on market $76,900 Active 242 DOM
  10. 2026-06-07
    days on market $76,900 Active 241 DOM
  11. 2026-06-05
    days on market $76,900 Active 238 DOM
  12. 2026-06-03
    days on market $76,900 Active 237 DOM
  13. 2026-06-02
    days on market $76,900 Active 236 DOM
  14. 2026-06-01
    days on market $76,900 Active 235 DOM
  15. 2026-05-31
    days on market $76,900 Active 234 DOM
  16. 2026-05-30
    days on market $76,900 Active 233 DOM
  17. 2025-10-09
    listed $76,900 Active 741-char remark
    Show marketing remark (741 chars)

    Great Opportunity to own this single-family home built in 1935 featuring 3 bedrooms and 1 bathroom. * * * SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. * * * Occupied Reserve Auction--The seller does not have access to the property. The property is occupied and the occupants are not to be disturbed or contacted under any circumstances. Interior inspections are not available and property is being sold as is. Please do not trespass. "As is" sale with no contingencies or inspections. Buyer will be responsible for obtaining possession of the property upon closing.

  18. 2025-10-09
    listed $76,900 Active 741-char remark
    Show marketing remark (741 chars)

    Great Opportunity to own this single-family home built in 1935 featuring 3 bedrooms and 1 bathroom. * * * SPECIAL NOTES: (1) This is a CASH ONLY transaction. (2) Seller to pay Taxes, HOA, and Municipal/Utility Liens. (3) Please read the Auction disclaimers carefully before placing a bid or submitting an offer. * * * Occupied Reserve Auction--The seller does not have access to the property. The property is occupied and the occupants are not to be disturbed or contacted under any circumstances. Interior inspections are not available and property is being sold as is. Please do not trespass. "As is" sale with no contingencies or inspections. Buyer will be responsible for obtaining possession of the property upon closing.

  19. 2021-05-27
    soldstatus $75,000
  20. 2021-05-21
    soldstatus $75,000 Sold
  21. 2021-05-21
    soldstatus $75,000 Closed
  22. 2021-04-17
    status Pending
  23. 2021-04-17
    status Pending
  24. 2021-04-15
    status Active
  25. 2021-04-15
    status Active
  26. 2021-03-21
    status Pending
  27. 2021-03-21
    status Pending
  28. 2021-03-11
    price $72,900
  29. 2021-03-10
    price $72,900
  30. 2021-02-26
    listed $77,900 Active
  31. 2021-02-26
    listed $77,900 Active
  32. 2020-04-13
    soldstatus $50,000
  33. 2020-04-05
    status Pending
  34. 2020-04-03
    soldstatus $50,000 Sold
  35. 2020-04-03
    soldstatus $50,000 Closed
  36. 2020-03-20
    status Active
  37. 2020-03-20
    status Active
  38. 2020-03-13
    status Pending
  39. 2020-03-09
    historical
  40. 2020-02-06
    status Pending
  41. 2020-02-06
    status Pending
  42. 2020-01-31
    price $52,900
  43. 2020-01-30
    price $52,900
  44. 2020-01-15
    price $54,900
  45. 2020-01-14
    price $54,900
  46. 2019-12-29
    listed $57,900 Active
  47. 2019-12-29
    listed $57,900 Active
  48. 2019-11-22
    soldstatus $20,021 Sold
  49. 2019-11-22
    soldstatus $20,021 Closed
  50. 2019-10-28
    status Pending

ⓘ 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
$1,839 · $153/mo
Projected year-2 tax
$1,839 · $153/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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$13,675
− Mortgage interest
−$4,308
− Property taxes
−$1,839
− Insurance
−$384
− Repairs & maintenance
−$1,094
− Management
−$1,094
− Depreciation
−$2,237
Taxable income
$2,719
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$652
After-tax cash flow
$3,088/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
Bendle Public Schools
NCES district ID
2604740
Math proficiency
6% ▼ -7.00%
Reading proficiency
29% ▼ -1.00%
Median HH income
$35,492
Composite
14.36/100
National rank
#9438
State rank
#487 of 540 in MI

Livability — Burton

Score
61/100
State rank
#555
US rank
#17380

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burton, MI
City population
26,014
Population (ZIP)
8,959

Population outlook (Genesee County) Hauer SSP2

Today (2025)
381,312 people
By 2030
362,731 · -4.9%
By 2040
321,550 · -15.7%
By 2050
279,212 · -26.8%
By 2075
193,336 · -49.3%
By 2100
128,118 · -66.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 9% Hispanic / Latino 6% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 4%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Genesee

2024 margin
Toss-up / Even · D 51.4% · R 47.2% · Other 1.4%
2008→2024 swing
-28.3pp toward R · 2008: 32.5pp · 2024: 4.2pp
All cycles
2024: D+4.2 2020: D+9.3 2016: D+9.5 2012: D+28.2 2008: D+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -82.30%
Current HPI
228.5338
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

+55.4% since first listed
48 events — show timeline
  • 2025-10-09 Listed $76,900 REALCOMP
  • 2025-10-09 Listed $76,900 MiRealSource-MiMLS
  • 2021-05-27 Sold (Public Records) $75,000 Public Records
  • 2021-05-21 Sold (MLS) $75,000 MiRealSource-MiMLS
  • 2021-05-21 Sold (MLS) $75,000 REALCOMP
  • 2021-04-17 Pending MiRealSource-MiMLS
  • 2021-04-17 Pending REALCOMP
  • 2021-04-15 Relisted MiRealSource-MiMLS
  • 2021-04-15 Relisted REALCOMP
  • 2021-03-21 Pending MiRealSource-MiMLS
  • 2021-03-21 Pending REALCOMP
  • 2021-03-11 Price Changed $72,900 MiRealSource-MiMLS
  • 2021-03-10 Price Changed $72,900 REALCOMP
  • 2021-02-26 Listed $77,900 MiRealSource-MiMLS
  • 2021-02-26 Listed $77,900 REALCOMP
  • 2020-04-13 Sold (Public Records) $50,000 Public Records
  • 2020-04-05 Pending REALCOMP
  • 2020-04-03 Sold (MLS) $50,000 MiRealSource-MiMLS
  • 2020-04-03 Sold (MLS) $50,000 REALCOMP
  • 2020-03-20 Relisted MiRealSource-MiMLS
  • 2020-03-20 Relisted REALCOMP
  • 2020-03-13 Pending REALCOMP
  • 2020-03-09 Listing Removed REALCOMP
  • 2020-02-06 Pending MiRealSource-MiMLS
  • 2020-02-06 Pending REALCOMP
  • 2020-01-31 Price Changed $52,900 MiRealSource-MiMLS
  • 2020-01-30 Price Changed $52,900 REALCOMP
  • 2020-01-15 Price Changed $54,900 MiRealSource-MiMLS
  • 2020-01-14 Price Changed $54,900 REALCOMP
  • 2019-12-29 Listed $57,900 MiRealSource-MiMLS
  • 2019-12-29 Listed $57,900 REALCOMP
  • 2019-11-22 Sold (MLS) $20,021 MiRealSource-MiMLS
  • 2019-11-22 Sold (MLS) $20,021 REALCOMP
  • 2019-10-28 Pending MiRealSource-MiMLS
  • 2019-10-28 Pending REALCOMP
  • 2019-10-11 Listed $19,000 MiRealSource-MiMLS
  • 2019-10-11 Listed $19,000 REALCOMP
  • 2019-09-24 Listing Removed REALCOMP
  • 2019-09-24 Listing Removed MiRealSource-MiMLS
  • 2019-05-14 Listed $28,400 MiRealSource-MiMLS
  • 2019-05-14 Listed $28,400 REALCOMP
  • 2001-12-27 Sold (Public Records) $44,000 Public Records
  • 2001-12-27 Sold (Public Records) $25,000 Public Records
  • 2001-12-12 Sold (MLS) $44,000 REALCOMP
  • 2001-12-12 Sold (MLS) $44,000 MiRealSource-MiMLS
  • 2001-10-05 Listing Removed MiRealSource-MiMLS
  • 2001-05-10 Listed $49,500 REALCOMP
  • 2001-05-10 Listed $49,500 MiRealSource-MiMLS

Property tax history

+9.8%/yr

Latest (2025): $1,839 · +12.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…