CashFlowRE
Sign in Sign up
189 Ackerson Lake Dr
D Composite 41.78
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).

  • ARV discount +15.0/15.0
  • Cash flow +6.9/30.0
  • Rent growth +5.0/5.0
  • 1% rule +4.5/10.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • DSCR +1.1/10.0
  • Appreciation +0.0/10.0

$149,900

189 Ackerson Lake Dr · Michigan Center, MI 49201
3 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 22 Days on market
Built 1960 0.57 ac lot $112/sqft · 27% below area Est $204k · 27% under ↓ 16% since listing

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

Listing remarks MLS

Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

Key facts

  • Fenced in backyard
  • Bay window
  • Huge kitchen

Tags

FIREPLACEBAY WINDOWHUGE KITCHENFENCED IN BACKYARD2 SHEDS

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 $150k.

Deal economics

  • At list price, monthly cash flow is $-229 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $122k (18.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (4.6% below list).
  • Recommended offer: $122k (18.3% below list) — sets the bar for cash-flow.
  • Cap rate 4.5% vs local median 3.0% in Michigan Center — 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 70/100 on livability (#314 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment C-, schools F, amenities F.
  • Napoleon Community Schools (rural): math 28% / reading 48% proficiency, ranked #231 of 540 in MI (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.3%/yr); 362 active listings in the ZIP; 317 units permitted in Jackson County in 2024 (103 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jackson County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 21 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.

Risks & watch-outs

  • Watch-outs: property tax is 4.1% of price.
Recommended offer $122,398 (18.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1960 — 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 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. 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?
  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
0.95%
Cap rate
4.46%
Cash-on-cash
-6.55%
DSCR
0.71
GRM
8.7

CMA / ARV

ARV (median comp)
$204,341
List price
$149,900
Delta
-26.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
189 Ackerson Lake Dr 0.00mi 3/2.0 1,344 (0%) 1mo $149,900 $112 96
187 Ackerson Lake Dr 0.01mi 3/2.0 1,448 (+8%) 19mo $150,000 $104 66
268 Ackerson Lake Dr 0.29mi 2/2.0 (-1) 1,196 (-11%) 10mo $342,000 $286 51
4524 Brooklyn Rd 0.66mi 2/1.0 (-1) 1,435 (+7%) 16mo $178,900 $125 40
294 Ackerson Lake Dr 0.35mi 3/3.0 1,516 (+13%) 21mo $365,000 $241 37
4564 Ackerson Lake Rd 0.50mi 3/2.5 1,528 (+14%) 20mo $160,000 $105 31

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.26×
Total profit
$-31,099
Equity at exit
$22,351
10-year hold
IRR
-2.9%
Equity multiple
0.75×
Total profit
$-10,577
Equity at exit
$12,961

Cash invested: $41,972 (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 49201

Rents YoY
10.3%
Active inventory
362
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,430 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$510 /mo · $6,120/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$-229

Break-even live

Break-even rent $1,720
Max offer price $122,398
Occupancy floor

Sensitivity live

Price -10% $-144 -5% $-187 +0% $-229 +5% $-271 +10% $-314
Rent -10% $-342 -5% $-285 +0% $-229 +5% $-173 +10% $-116
Rate -1.0pp $-154 -0.5pp $-191 base $-229 +0.5pp $-268 +1.0pp $-307

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
$37,475
Closing costs
$4,497
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 50 events

  1. 2026-05-07
    status Pending 326-char remark
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  2. 2026-05-07
    status Pending 328-char remark
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  3. 2026-05-07
    status Pending
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  4. 2026-04-29
    status Active 328-char remark
    Show marketing remark (326 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  5. 2026-04-29
    status Active 326-char remark
    Show marketing remark (326 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  6. 2026-04-29
    status Active
    Show marketing remark (326 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  7. 2026-04-03
    status Pending 326-char remark
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  8. 2026-04-03
    status Pending 328-char remark
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  9. 2026-04-03
    status Pending
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  10. 2026-03-20
    listed $149,900 Active 326-char remark
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  11. 2026-03-20
    listed $149,900 Active 328-char remark
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  12. 2026-03-20
    listed $149,900 Active
    Show marketing remark (328 chars)

    Highest & Best due by April 28, 2026. Welcome home! Livingroom features a fireplace and huge bay window. Huge kitchen for entertaining, convenient 1st floor laundry and main full bath, main 1st floor bedroom, 2 bedrooms and full bath on 2nd floor. Home features a large fenced in backyard with 2 sheds for extra storage.

  13. 2024-01-12
    historical $1,825
  14. 2023-12-22
    listed $1,825
  15. 2023-12-14
    historical $1,825
  16. 2023-11-28
    listed $1,825
  17. 2023-11-25
    historical
  18. 2023-11-25
    historical
  19. 2023-10-31
    price $209,999
  20. 2023-10-31
    price $209,999
  21. 2023-10-30
    price $209,999
  22. 2023-10-17
    price $214,000
  23. 2023-10-17
    price $214,000
  24. 2023-10-17
    price $214,000
  25. 2023-09-25
    price $217,000
  26. 2023-09-24
    price $217,000
  27. 2023-09-24
    price $217,000
  28. 2023-08-04
    status Active
  29. 2023-08-04
    status Active
  30. 2023-06-21
    historical Keep Showing-Contgcy Appl
  31. 2023-06-21
    historical Contingent - Continue To Show
  32. 2023-04-24
    price $220,000
  33. 2023-04-24
    price $220,000
  34. 2023-04-24
    price $220,000
  35. 2023-03-17
    price $225,900
  36. 2023-03-16
    price $225,900
  37. 2023-03-16
    price $225,900
  38. 2023-02-16
    price $229,000
  39. 2023-02-15
    price $229,000
  40. 2023-02-15
    price $229,000
  41. 2023-02-02
    listed $234,900 Active
  42. 2023-02-02
    listed $234,900 Active
  43. 2022-10-04
    historical
  44. 2022-10-04
    historical
  45. 2022-09-21
    price $220,000
  46. 2022-09-21
    price $220,000
  47. 2022-09-21
    price $220,000
  48. 2022-09-19
    historical
  49. 2022-08-30
    price $224,900
  50. 2022-08-30
    price $224,900

ⓘ 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
$6,120 · $510/mo
Projected year-2 tax
$6,120 · $510/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 3/10 Moderate 7 d/yr ≥97°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
$17,158
− Mortgage interest
−$8,397
− Property taxes
−$6,120
− Insurance
−$750
− Repairs & maintenance
−$1,373
− Management
−$1,373
− Depreciation
−$4,361
Taxable loss
−$5,214
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,251
After-tax cash flow
$-1,497/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
Napoleon Community Schools
NCES district ID
2624960
Math proficiency
28% ▼ -13.00%
Reading proficiency
48% ▼ -6.00%
Median HH income
$52,236
Composite
32.97/100
National rank
#5585
State rank
#231 of 540 in MI

Livability — Michigan Center

Score
70/100
State rank
#314
US rank
#7697

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jackson County · 85,581 people
City population
85,581
Metro
Jackson, MI
Population (ZIP)
49,107
Household income
$74,484
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
840.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
156,365 people
By 2030
153,123 · -2.1%
By 2040
144,981 · -7.3%
By 2050
135,671 · -13.2%
By 2075
113,833 · -27.2%
By 2100
86,592 · -44.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 9% Two or more races 6% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Jackson

2024 margin
Strong R (+21.3) · D 38.6% · R 59.9% · Other 1.5%
2008→2024 swing
-23.7pp toward R · 2008: 2.4pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+19.0 2016: R+20.1 2012: R+5.8 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -198.89%
Current HPI
185.3773
Rent YoY
▲ 10.32%
Metro
Jackson, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-16.3% since first listed
82 events — show timeline
  • 2026-05-07 Pending MiRealSource-MiMLS
  • 2026-05-07 Pending REALCOMP
  • 2026-05-07 Pending SW Michigan MLS
  • 2026-04-29 Relisted REALCOMP
  • 2026-04-29 Relisted MiRealSource-MiMLS
  • 2026-04-29 Relisted SW Michigan MLS
  • 2026-04-03 Pending MiRealSource-MiMLS
  • 2026-04-03 Pending REALCOMP
  • 2026-04-03 Pending SW Michigan MLS
  • 2026-03-20 Listed $149,900 SW Michigan MLS
  • 2026-03-20 Listed $149,900 REALCOMP
  • 2026-03-20 Listed $149,900 MiRealSource-MiMLS
  • 2024-01-12 Rental Removed $1,825 Avail
  • 2023-12-22 Listed for Rent $1,825 Avail
  • 2023-12-14 Rental Removed $1,825 Avail
  • 2023-11-28 Listed for Rent $1,825 Avail
  • 2023-11-25 Listing Removed MiRealSource-MiMLS
  • 2023-11-25 Listing Removed REALCOMP
  • 2023-10-31 Price Changed $209,999 MiRealSource-MiMLS
  • 2023-10-31 Price Changed $209,999 REALCOMP
  • 2023-10-30 Price Changed $209,999 SW Michigan MLS
  • 2023-10-17 Price Changed $214,000 MiRealSource-MiMLS
  • 2023-10-17 Price Changed $214,000 REALCOMP
  • 2023-10-17 Price Changed $214,000 SW Michigan MLS
  • 2023-09-25 Price Changed $217,000 MiRealSource-MiMLS
  • 2023-09-24 Price Changed $217,000 REALCOMP
  • 2023-09-24 Price Changed $217,000 SW Michigan MLS
  • 2023-08-04 Relisted REALCOMP
  • 2023-08-04 Relisted MiRealSource-MiMLS
  • 2023-06-21 Contingent MiRealSource-MiMLS
  • 2023-06-21 Contingent REALCOMP
  • 2023-04-24 Price Changed $220,000 MiRealSource-MiMLS
  • 2023-04-24 Price Changed $220,000 REALCOMP
  • 2023-04-24 Price Changed $220,000 SW Michigan MLS
  • 2023-03-17 Price Changed $225,900 MiRealSource-MiMLS
  • 2023-03-16 Price Changed $225,900 REALCOMP
  • 2023-03-16 Price Changed $225,900 SW Michigan MLS
  • 2023-02-16 Price Changed $229,000 MiRealSource-MiMLS
  • 2023-02-15 Price Changed $229,000 REALCOMP
  • 2023-02-15 Price Changed $229,000 SW Michigan MLS
  • 2023-02-02 Listed $234,900 MiRealSource-MiMLS
  • 2023-02-02 Listed $234,900 REALCOMP
  • 2022-10-04 Listing Removed MiRealSource-MiMLS
  • 2022-10-04 Listing Removed REALCOMP
  • 2022-09-21 Price Changed $220,000 MiRealSource-MiMLS
  • 2022-09-21 Price Changed $220,000 REALCOMP
  • 2022-09-21 Price Changed $220,000 SW Michigan MLS
  • 2022-09-19 Listing Removed MiRealSource-MiMLS
  • 2022-08-30 Price Changed $224,900 MiRealSource-MiMLS
  • 2022-08-30 Price Changed $224,900 REALCOMP
  • 2022-08-30 Price Changed $224,900 SW Michigan MLS
  • 2022-08-10 Listed $229,900 MiRealSource-MiMLS
  • 2022-08-10 Listed $229,900 REALCOMP
  • 2022-04-21 Sold (MLS) $135,000 SW Michigan MLS
  • 2022-04-21 Sold (MLS) $135,000 REALCOMP
  • 2022-03-11 Contingent REALCOMP
  • 2022-03-11 Contingent SW Michigan MLS
  • 2022-03-11 Contingent MiRealSource-MiMLS
  • 2022-02-25 Listed $134,900 MiRealSource-MiMLS
  • 2022-02-25 Listed $134,900 SW Michigan MLS
  • 2022-02-25 Listed $134,900 REALCOMP
  • 2022-01-30 Listing Removed REALCOMP
  • 2022-01-30 Listing Removed SW Michigan MLS
  • 2022-01-21 Relisted REALCOMP
  • 2021-12-21 Listing Removed REALCOMP
  • 2021-12-21 Price Changed $142,000 REALCOMP
  • 2021-12-21 Price Changed $142,000 SW Michigan MLS
  • 2021-12-09 Price Changed $145,000 REALCOMP
  • 2021-12-09 Price Changed $145,000 SW Michigan MLS
  • 2021-11-04 Price Changed $149,000 REALCOMP
  • 2021-11-04 Price Changed $149,000 SW Michigan MLS
  • 2021-10-25 Price Changed $155,000 REALCOMP
  • 2021-10-25 Price Changed $155,000 SW Michigan MLS
  • 2021-10-14 Price Changed $159,000 REALCOMP
  • 2021-10-14 Price Changed $159,000 SW Michigan MLS
  • 2021-09-27 Price Changed $165,000 REALCOMP
  • 2021-09-27 Price Changed $165,000 SW Michigan MLS
  • 2021-09-23 Price Changed $175,000 REALCOMP
  • 2021-09-23 Price Changed $175,000 SW Michigan MLS
  • 2021-09-19 Listed $179,000 SW Michigan MLS
  • 2021-09-19 Listed $142,000 MiRealSource-MiMLS
  • 2021-09-19 Listed $179,000 REALCOMP

Property tax history

+10.0%/yr

Latest (2025): $6,120 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…