CashFlowRE
Sign in Sign up
11057 Arnold Hwy
C Composite 57.61
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 +20.3/30.0
  • Appreciation +7.6/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.1/10.0
  • Schools +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$130,000

11057 Arnold Hwy · Jasper, MI 49248
2 bd · 1.0 ba · 1,070 sqft · SingleFamily public records · 140 Days on market
Built 1950 1.75 ac lot $121/sqft · 76% below area

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

Listing remarks MLS

Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

Key facts

  • Mature fruit trees
  • Wide open space
  • Newer water heater

Tags

MATURE FRUIT TREESWIDE OPEN SPACEREPLACEMENT WINDOWSBRAND NEW FURNACENEWER WATER HEATERALL APPLIANCES INCLUDED

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 2-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $166 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $118k (9.1% below list).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#548 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D-, amenities F, commute F.
  • Sand Creek Community Schools (rural): math 35% / reading 48% proficiency, ranked #183 of 540 in MI (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ruth Mcgregor Elementary School (math 57% / reading 62%, grade B-, #200 of 1,397 statewide, top 16%, 357 students, 52% FRL); Sand Creek High School (math 22% / reading 39%, grade F, #426 of 713 statewide, top 60%, 425 students, 42% FRL).
  • Market conditions: 2 active listings in the ZIP; 137 units permitted in Lenawee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($899 loan paydown + $7k appreciation (5.2% local appreciation)).
  • Lenawee County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (5.2% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 140 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 8y ago; this cycle's ask has dropped $30k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $130k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $114,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 140 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 1950 — 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 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
0.91%
Cap rate
7.83%
Cash-on-cash
5.48%
DSCR
1.24
GRM
9.2

CMA / ARV

ARV (median comp)
$542,407
List price
$130,000
Delta
-76.03%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

5.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.0%
Equity multiple
2.15×
Total profit
$41,848
Equity at exit
$75,117
10-year hold
IRR
17.9%
Equity multiple
4.20×
Total profit
$116,636
Equity at exit
$130,855

Cash invested: $36,400 (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 49248

Home prices YoY
2.4%
Active inventory
2
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,182 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$31 /mo · $377/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$166

Break-even live

Break-even rent $971
Max offer price $130,000
Occupancy floor 81%

Sensitivity live

Price -10% $240 -5% $203 +0% $166 +5% $129 +10% $93
Rent -10% $73 -5% $120 +0% $166 +5% $213 +10% $260
Rate -1.0pp $232 -0.5pp $199 base $166 +0.5pp $133 +1.0pp $98

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
$32,500
Closing costs
$3,900
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 44 events

  1. 2026-06-22
    days on market $130,000 Active 140 DOM
  2. 2026-06-21
    days on market $130,000 Active 139 DOM
  3. 2026-06-21
    days on market $130,000 Active 138 DOM
  4. 2026-06-18
    days on market $130,000 Active 136 DOM
  5. 2026-06-17
    days on market $130,000 Active 135 DOM
  6. 2026-06-16
    days on market $130,000 Active 134 DOM
  7. 2026-06-15
    days on market $130,000 Active 133 DOM
  8. 2026-06-13
    days on market $130,000 Active 131 DOM
  9. 2026-06-12
    days on market $130,000 Active 130 DOM
  10. 2026-06-09
    pricedays on market $130,000 Active 127 DOM
  11. 2026-06-08
    days on market $140,000 Active 126 DOM
  12. 2026-06-07
    days on market $140,000 Active 125 DOM
  13. 2026-06-05
    days on market $140,000 Active 123 DOM
  14. 2026-06-04
    days on market $140,000 Active 121 DOM
  15. 2026-06-02
    days on marketlisting id $140,000 Active 120 DOM
  16. 2026-06-01
    listing id $140,000 Active 119 DOM
  17. 2026-06-01
    days on market $140,000 Active 119 DOM
  18. 2026-05-31
    days on market $140,000 Active 118 DOM
  19. 2026-05-31
    days on market $140,000 Active 117 DOM
  20. 2026-04-29
    price $140,000 580-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  21. 2026-04-28
    price $140,000 574-char remark
    Show marketing remark (574 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you'll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  22. 2026-04-15
    price $145,000 580-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  23. 2026-04-14
    price $145,000 574-char remark
    Show marketing remark (574 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you'll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  24. 2026-03-14
    price $150,000 580-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  25. 2026-03-13
    price $150,000 574-char remark
    Show marketing remark (574 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you'll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  26. 2026-02-15
    status Active 574-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  27. 2026-02-15
    status Back on Market 580-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  28. 2026-02-12
    historical Active Under Contract 574-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  29. 2026-02-12
    historical Keep Showing-Contgcy Appl 580-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  30. 2026-02-02
    listed $160,000 Active 574-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  31. 2026-02-02
    listed $160,000 Active 580-char remark
    Show marketing remark (580 chars)

    Welcome to 11057 Arnold Road in Jasper, MI! This charming 2-bedroom farmhouse sits on just under 2 acres, offering the perfect balance of peaceful country living and everyday convenience. The property features mature fruit trees, wide open space, and a 2-car garage ideal for storage, hobbies, or projects. Inside, you’ll find thoughtful modern updates including replacement windows, a brand-new furnace, and a newer water heater. All appliances are included, making your move easy and stress-free. This is a wonderful opportunity to create your own private country retreat.

  32. 2025-12-10
    historical
  33. 2025-10-02
    listed $180,000 Active
  34. 2025-10-02
    listed $180,000 Active
  35. 2019-03-25
    soldstatus $65,000
  36. 2019-03-20
    soldstatus $65,000 Sold
  37. 2019-03-20
    soldstatus $65,000 Closed
  38. 2019-03-15
    status Pending
  39. 2019-03-15
    status Pending
  40. 2019-03-08
    listed Contingent - Continue To Show
  41. 2019-02-01
    historical Keep Showing-Contgcy Appl
  42. 2019-01-30
    price $99,900
  43. 2018-12-26
    listed $99,900
  44. 2018-12-26
    listed $114,000 Active

ⓘ 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
$377 · $31/mo
Projected year-2 tax
$1,189 · $99/mo
Expected delta
+$813/yr (+$68/mo · 215.5%)

ⓘ 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 ≥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
$14,180
− Mortgage interest
−$7,282
− Property taxes
−$377
− Insurance
−$650
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$3,782
Taxable loss
−$179
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$43
After-tax cash flow
$2,038/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
Sand Creek Community Schools
NCES district ID
2630780
Math proficiency
35% ▼ -4.00%
Reading proficiency
48% ▼ -1.00%
Median HH income
$53,367
Composite
36.01/100
National rank
#4783
State rank
#183 of 540 in MI

Livability — Jasper

Score
62/100
State rank
#548
US rank
#17201

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
879

Population outlook (Lenawee County) Hauer SSP2

Today (2025)
95,497 people
By 2030
92,722 · -2.9%
By 2040
85,641 · -10.3%
By 2050
77,971 · -18.4%
By 2075
60,043 · -37.1%
By 2100
41,468 · -56.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Lithuanian 7% Romanian 6% Italian 2%
Foreign-born
0%

Political lean MEDSL · Lenawee

2024 margin
Strong R (+23.0) · D 37.8% · R 60.8% · Other 1.4%
2008→2024 swing
-28.1pp toward R · 2008: 5.1pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+19.9 2016: R+21.1 2012: R+1.3 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.18%
Current HPI
217.4738
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

+40.1% since first listed
25 events — show timeline
  • 2026-04-29 Price Changed $140,000 MiRealSource-MiMLS
  • 2026-04-28 Price Changed $140,000 REALCOMP
  • 2026-04-15 Price Changed $145,000 MiRealSource-MiMLS
  • 2026-04-14 Price Changed $145,000 REALCOMP
  • 2026-03-14 Price Changed $150,000 MiRealSource-MiMLS
  • 2026-03-13 Price Changed $150,000 REALCOMP
  • 2026-02-15 Relisted REALCOMP
  • 2026-02-15 Relisted MiRealSource-MiMLS
  • 2026-02-12 Contingent REALCOMP
  • 2026-02-12 Contingent MiRealSource-MiMLS
  • 2026-02-02 Listed $160,000 REALCOMP
  • 2026-02-02 Listed $160,000 MiRealSource-MiMLS
  • 2025-12-10 Listing Removed MiRealSource-MiMLS
  • 2025-10-02 Listed $180,000 MiRealSource-MiMLS
  • 2025-10-02 Listed $180,000 REALCOMP
  • 2019-03-25 Sold (Public Records) $65,000 Public Records
  • 2019-03-20 Sold (MLS) $65,000 MiRealSource-MiMLS
  • 2019-03-20 Sold (MLS) $65,000 REALCOMP
  • 2019-03-15 Pending REALCOMP
  • 2019-03-15 Pending MiRealSource-MiMLS
  • 2019-03-08 Listed REALCOMP
  • 2019-02-01 Contingent MiRealSource-MiMLS
  • 2019-01-30 Price Changed $99,900 MiRealSource-MiMLS
  • 2018-12-26 Listed $114,000 MiRealSource-MiMLS
  • 2018-12-26 Listed $99,900 REALCOMP

Property tax history

-12.2%/yr

Latest (2025): $377 · -73.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…