CashFlowRE
Sign in Sign up
6 Law St
B Composite 71.04
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 +27.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.8/10.0
  • 1% rule +6.3/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,900

6 Law St · Lapeer, MI 48446
1 bd · 1.5 ba · 922 sqft · SingleFamily · 71 Days on market
Built 1940 3,485 sqft lot $125/sqft · 25% below area Est $153k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming one-bedroom home in Lapeer set on a corner lot with convenient off-street parking. This move-in ready property features fresh paint and new flooring throughout, along with 1.5 baths and first-floor laundry for added everyday convenience. The layout is efficient and easy to maintain, making it a great option for a starter home, downsizing, or investment. Enjoy the covered back porch patio—perfect for relaxing outdoors. The property also includes a large shed for extra storage and a usable yard space. Located within walking distance to downtown, you’ll have quick access to shopping, dining, and local amenities. A solid, low-maintenance home in a great location.

Key facts

  • 3,485 sq ft lot
  • Built 1940
  • Listed 71 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 1-bed/1.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $351 ($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: $108k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 3.6% in Lapeer — 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 72/100 on livability (#231 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: schools D+, employment D, commute F.
  • Lapeer Community Schools (town): math 31% / reading 49% proficiency, ranked #202 of 540 in MI (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 186 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 152 units permitted in Lapeer County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lapeer County population projected at -10% 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 ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,006 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% 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. 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 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. 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
1.13%
Cap rate
9.96%
Cash-on-cash
13.11%
DSCR
1.58
GRM
7.4

CMA / ARV

ARV (median comp)
$152,682
List price
$114,900
Delta
-24.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
735 N Court St 0.14mi 2/1.0 (+1) 976 (+6%) 10mo $200,000 $205 68
362 Nightingale St 0.48mi 2/1.5 (+1) 900 (-2%) 1mo $190,000 $211 68
1240 Pine St 0.25mi 2/1.0 (+1) 936 (+2%) 16mo $175,000 $187 65
506 E Oregon St 0.50mi 2/1.0 (+1) 935 (+1%) 12mo $64,250 $69 57
1230 Jefferson St 0.54mi 2/1.0 (+1) 900 (-2%) 10mo $159,000 $177 55
106 Pope St 0.40mi 1/1.0 1,000 (+8%) 14mo $70,000 $70 54
1145 N Monroe St 0.37mi 1/1.0 870 (-6%) 22mo $154,000 $177 53
1130 Jefferson St 0.51mi 2/1.0 (+1) 970 (+5%) 23mo $169,900 $175 41
413 Turrill Ave 0.73mi 2/1.0 (+1) 1,036 (+12%) 2mo $165,000 $159 37
527 Turrill Ave 0.73mi 2/1.0 (+1) 800 (-13%) 2mo $158,000 $198 35

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
3.0%
Equity multiple
1.12×
Total profit
$3,712
Equity at exit
$17,132
10-year hold
IRR
12.5%
Equity multiple
1.99×
Total profit
$31,836
Equity at exit
$9,934

Cash invested: $32,172 (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 48446

Active inventory
186
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,298 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$23 /mo · $280/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$351

Break-even live

Break-even rent $853
Max offer price $114,900
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
$28,725
Closing costs
$3,447
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1677 Woodbridge Park Ave Lapeer, MI 1.0–2.0 1.0–1.5 830 $2,000 $2.41 10d 1 1.14mi
930 Village West Dr N Lapeer, MI 1.0–2.0 1.0 797 $925 $1.16 1d 2 1.26mi
1885 Raleigh Ave Unit 07 Lapeer, MI 2.0 1.0 1005 $1,205 $1.20 1d 1 1.47mi

Listing history 15 events

  1. 2026-06-18
    days on market $114,900 Active 71 DOM
  2. 2026-06-17
    days on market $114,900 Active 70 DOM
  3. 2026-06-16
    days on market $114,900 Active 69 DOM
  4. 2026-06-15
    days on market $114,900 Active 68 DOM
  5. 2026-06-13
    days on market $114,900 Active 66 DOM
  6. 2026-06-09
    days on market $114,900 Active 62 DOM
  7. 2026-06-08
    days on market $114,900 Active 61 DOM
  8. 2026-06-07
    days on market $114,900 Active 60 DOM
  9. 2026-06-04
    days on market $114,900 Active 57 DOM
  10. 2026-06-03
    days on market $114,900 Active 56 DOM
  11. 2026-06-02
    days on market $114,900 Active 55 DOM
  12. 2026-06-01
    days on market $114,900 Active 54 DOM
  13. 2026-05-31
    days on market $114,900 Active 53 DOM
  14. 2026-04-08
    listed $124,900 Active 688-char remark
    Show marketing remark (678 chars)

    Charming one-bedroom home in Lapeer set on a corner lot with convenient off-street parking. This move-in ready property features fresh paint and new flooring throughout, along with 1.5 baths and first-floor laundry for added everyday convenience. The layout is efficient and easy to maintain, making it a great option for a starter home, downsizing, or investment. Enjoy the covered back porch patio - perfect for relaxing outdoors. The property also includes a large shed for extra storage and a usable yard space. Located within walking distance to downtown, you'll have quick access to shopping, dining, and local amenities. A solid, low-maintenance home in a great location.

  15. 2026-04-08
    listed $124,900 Active 678-char remark
    Show marketing remark (678 chars)

    Charming one-bedroom home in Lapeer set on a corner lot with convenient off-street parking. This move-in ready property features fresh paint and new flooring throughout, along with 1.5 baths and first-floor laundry for added everyday convenience. The layout is efficient and easy to maintain, making it a great option for a starter home, downsizing, or investment. Enjoy the covered back porch patio - perfect for relaxing outdoors. The property also includes a large shed for extra storage and a usable yard space. Located within walking distance to downtown, you'll have quick access to shopping, dining, and local amenities. A solid, low-maintenance home in a great location.

ⓘ 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
$280 · $23/mo
Projected year-2 tax
$1,025 · $85/mo
Expected delta
+$745/yr (+$62/mo · 266.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$15,573
− Mortgage interest
−$6,436
− Property taxes
−$280
− Insurance
−$574
− Repairs & maintenance
−$1,246
− Management
−$1,246
− Depreciation
−$3,343
Taxable income
$2,448
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$588
After-tax cash flow
$3,630/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
Lapeer Community Schools
NCES district ID
2621180
Math proficiency
31% ▼ -9.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$53,749
Composite
34.79/100
National rank
#5113
State rank
#202 of 540 in MI

Livability — Lapeer

Score
72/100
State rank
#231
US rank
#5855

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lapeer, MI
County
Lapeer County · 30,581 people
City population
30,581
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
30,581
Household income
$66,062
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
908.0

Population outlook (Lapeer County) Hauer SSP2

Today (2025)
89,826 people
By 2030
89,535 · -0.3%
By 2040
86,695 · -3.5%
By 2050
80,566 · -10.3%
By 2075
65,783 · -26.8%
By 2100
46,584 · -48.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Lapeer

2024 margin
Solid R (+39.8) · D 29.5% · R 69.3% · Other 1.3%
2008→2024 swing
-36.8pp toward R · 2008: -3.0pp · 2024: -39.8pp
All cycles
2024: R+39.8 2020: R+36.3 2016: R+38.3 2012: R+11.5 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -243.58%
Current HPI
212.3665
Rent YoY
Metro
Detroit-Warren-Dearborn, MI
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
  • 2026-04-08 Listed $124,900 REALCOMP
  • 2026-04-08 Listed $124,900 MiRealSource-MiMLS

Property tax history

-5.3%/yr

Latest (2025): $280 · -57.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…