CashFlowRE
Sign in Sign up
6109 Wendt Dr
C- Composite 50.86
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 +15.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.8/10.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$154,900

6109 Wendt Dr · Flint, MI 48507
4 bd · 1.5 ba · 1,344 sqft · SingleFamily · 11 Days on market
Built 1948 1.00 ac lot $115/sqft · 32% below area Est $228k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience the ultimate blend of space and convenience! This move-in ready 4-bedroom home sits on a sprawling 1-acre lot, providing a rare sense of privacy while remaining minutes from shopping, services, and expressway access. The interior shines with fresh paint and brand-new flooring throughout. You'll love the open living area, perfect for entertaining and daily life. Practicality meets peace of mind with a recently waterproofed basement. As an added bonus, the sale includes two portable AC units and one window unit to keep you cool all summer long. Don't miss this incredible opportunity for acreage in a prime location!

Key facts

  • One window unit
  • Sprawling 1 acre lot
  • 1 acre lot

Tags

SPRAWLING 1 ACRE LOTRECENTLY WATERPROOFED BASEMENTTWO PORTABLE AC UNITSONE WINDOW UNIT

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Private well for water; Public sewer
  • Home design: Single-family residence; Two levels
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Deck; Paved road access; Lot approximately 1 acre (dimensions ~87 x 500)

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Refrigerator; Range
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Window cooling units
  • Interior features: Electric water heater; Dishwasher; Microwave; Oven; Refrigerator; Range; Crawl space basement (unfinished, block)

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 4-bed/1.5-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $63 ($757/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 $142k (8.2% below list).
  • Recommended offer: $142k (8.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 11.5% in Flint — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 74/100 on livability (#196 in MI, #4,946 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, employment F.
  • Swartz Creek Community Schools (suburban): math 23% / reading 44% proficiency, ranked #298 of 540 in MI (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.0%/yr); 206 active listings in the ZIP; 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 18 sale attempts since 26y 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 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $142,244 (8.2% below list)

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.92%
Cap rate
6.78%
Cash-on-cash
1.75%
DSCR
1.08
GRM
9.1

CMA / ARV

ARV (median comp)
$228,209
List price
$154,900
Delta
-32.12%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6227 Mckenzie Dr 0.20mi 3/1.5 (-1) 1,400 (+4%) 0mo $230,000 $164 78
2485 Woodland Trl 0.28mi 3/1.5 (-1) 1,380 (+3%) 8mo $219,900 $159 71
3040 W Hill Rd 0.34mi 3/1.5 (-1) 1,464 (+9%) 7mo $200,000 $137 58

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-16.9%
Equity multiple
0.42×
Total profit
$-25,236
Equity at exit
$23,096
10-year hold
IRR
-15.5%
Equity multiple
0.24×
Total profit
$-32,849
Equity at exit
$13,393

Cash invested: $43,372 (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 48507

Rents YoY
-1.0%
Active inventory
206
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,422 medium interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$184 /mo · $2,206/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$63

Break-even live

Break-even rent $1,343
Max offer price $154,900
Occupancy floor 91%

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
$38,725
Closing costs
$4,647
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. 2026-05-30
    status $154,900 Pending 11 DOM
  2. 2026-05-16
    status Pending 631-char remark
    Show marketing remark (631 chars)

    Experience the ultimate blend of space and convenience! This move-in ready 4-bedroom home sits on a sprawling 1-acre lot, providing a rare sense of privacy while remaining minutes from shopping, services, and expressway access. The interior shines with fresh paint and brand-new flooring throughout. You'll love the open living area, perfect for entertaining and daily life. Practicality meets peace of mind with a recently waterproofed basement. As an added bonus, the sale includes two portable AC units and one window unit to keep you cool all summer long. Don't miss this incredible opportunity for acreage in a prime location!

  3. 2026-05-16
    status Pending 631-char remark
    Show marketing remark (631 chars)

    Experience the ultimate blend of space and convenience! This move-in ready 4-bedroom home sits on a sprawling 1-acre lot, providing a rare sense of privacy while remaining minutes from shopping, services, and expressway access. The interior shines with fresh paint and brand-new flooring throughout. You'll love the open living area, perfect for entertaining and daily life. Practicality meets peace of mind with a recently waterproofed basement. As an added bonus, the sale includes two portable AC units and one window unit to keep you cool all summer long. Don't miss this incredible opportunity for acreage in a prime location!

  4. 2026-05-12
    listed $154,900 Active 631-char remark
    Show marketing remark (631 chars)

    Experience the ultimate blend of space and convenience! This move-in ready 4-bedroom home sits on a sprawling 1-acre lot, providing a rare sense of privacy while remaining minutes from shopping, services, and expressway access. The interior shines with fresh paint and brand-new flooring throughout. You'll love the open living area, perfect for entertaining and daily life. Practicality meets peace of mind with a recently waterproofed basement. As an added bonus, the sale includes two portable AC units and one window unit to keep you cool all summer long. Don't miss this incredible opportunity for acreage in a prime location!

  5. 2026-05-12
    listed $154,900 Active 631-char remark
    Show marketing remark (631 chars)

    Experience the ultimate blend of space and convenience! This move-in ready 4-bedroom home sits on a sprawling 1-acre lot, providing a rare sense of privacy while remaining minutes from shopping, services, and expressway access. The interior shines with fresh paint and brand-new flooring throughout. You'll love the open living area, perfect for entertaining and daily life. Practicality meets peace of mind with a recently waterproofed basement. As an added bonus, the sale includes two portable AC units and one window unit to keep you cool all summer long. Don't miss this incredible opportunity for acreage in a prime location!

  6. 2025-06-06
    historical Accepting Backup Offers
  7. 2025-06-06
    historical Active Under Contract
  8. 2025-06-06
    historical
  9. 2025-06-06
    historical
  10. 2025-05-14
    price $169,000
  11. 2025-05-14
    price $169,000
  12. 2025-04-14
    price $174,000
  13. 2025-04-14
    price $174,000
  14. 2025-03-28
    listed $179,000 Active
  15. 2025-03-27
    listed $179,000 Active
  16. 2023-03-10
    soldstatus $154,500 Sold
  17. 2023-03-10
    soldstatus $154,500 Closed
  18. 2023-01-30
    status Pending
  19. 2023-01-30
    status Pending
  20. 2023-01-04
    price $145,000
  21. 2023-01-03
    price $145,000
  22. 2022-12-15
    price $147,000
  23. 2022-12-14
    price $147,000
  24. 2022-11-14
    price $149,500
  25. 2022-11-14
    price $149,500
  26. 2022-10-25
    listed $149,900 Active
  27. 2022-10-25
    listed $149,900 Active
  28. 2022-10-21
    historical $149,900
  29. 2022-10-21
    historical $149,900
  30. 2017-08-07
    soldstatus $69,000
  31. 2017-07-24
    soldstatus $69,000 Sold
  32. 2017-06-27
    status Pending
  33. 2017-06-27
    status Pending
  34. 2017-06-02
    price $78,900
  35. 2017-06-01
    price $78,900
  36. 2017-04-28
    listed $79,900 Active
  37. 2017-04-28
    listed $79,900 Active
  38. 2016-10-03
    historical
  39. 2016-10-03
    historical
  40. 2016-08-20
    price $69,000
  41. 2016-08-19
    price $69,000
  42. 2016-06-24
    price $79,000
  43. 2016-06-22
    price $79,000
  44. 2016-04-06
    listed $84,900 Active
  45. 2016-03-21
    listed $84,900 Active
  46. 2006-12-15
    soldstatus $43,000
  47. 2006-12-15
    soldstatus $43,000
  48. 2006-12-07
    historical
  49. 2006-07-19
    listed $58,900
  50. 2006-07-19
    listed $58,900

ⓘ 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
$2,206 · $184/mo
Projected year-2 tax
$2,296 · $191/mo
Expected delta
+$90/yr (+$7/mo · 4.1%)

ⓘ 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 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 2/10 Low 1 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
$17,069
− Mortgage interest
−$8,677
− Property taxes
−$2,206
− Insurance
−$774
− Repairs & maintenance
−$1,366
− Management
−$1,366
− Depreciation
−$4,506
Taxable loss
−$1,825
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$438
After-tax cash flow
$1,195/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
Swartz Creek Community Schools
NCES district ID
2633420
Math proficiency
23% ▼ -9.00%
Reading proficiency
44% ▼ -5.00%
Median HH income
$53,586
Composite
29.37/100
National rank
#6530
State rank
#298 of 540 in MI

Livability — Flint

Score
74/100
State rank
#196
US rank
#4946

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Genesee County · 221,329 people
City population
93,814
Metro
Flint, MI
Population (ZIP)
28,723
Household income
$46,554
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1534.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 28% Two or more races 10% Hispanic / Latino 5%
Common ancestry
Lithuanian 4% Romanian 3% Slovak 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 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
▼ -154.90%
Current HPI
132.3632
Rent YoY
▼ -1.04%
Metro
Flint, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+158.2% since first listed
63 events — show timeline
  • 2026-05-29 Pending REALCOMP
  • 2026-05-29 Pending MiRealSource-MiMLS
  • 2026-05-21 Relisted REALCOMP
  • 2026-05-21 Relisted MiRealSource-MiMLS
  • 2026-05-16 Pending REALCOMP
  • 2026-05-16 Pending MiRealSource-MiMLS
  • 2026-05-12 Listed $154,900 MiRealSource-MiMLS
  • 2026-05-12 Listed $154,900 REALCOMP
  • 2025-06-06 Contingent MiRealSource-MiMLS
  • 2025-06-06 Contingent REALCOMP
  • 2025-06-06 Listing Removed REALCOMP
  • 2025-06-06 Listing Removed MiRealSource-MiMLS
  • 2025-05-14 Price Changed $169,000 MiRealSource-MiMLS
  • 2025-05-14 Price Changed $169,000 REALCOMP
  • 2025-04-14 Price Changed $174,000 MiRealSource-MiMLS
  • 2025-04-14 Price Changed $174,000 REALCOMP
  • 2025-03-28 Listed $179,000 REALCOMP
  • 2025-03-27 Listed $179,000 MiRealSource-MiMLS
  • 2023-03-10 Sold (MLS) $154,500 MiRealSource-MiMLS
  • 2023-03-10 Sold (MLS) $154,500 REALCOMP
  • 2023-01-30 Pending REALCOMP
  • 2023-01-30 Pending MiRealSource-MiMLS
  • 2023-01-04 Price Changed $145,000 MiRealSource-MiMLS
  • 2023-01-03 Price Changed $145,000 REALCOMP
  • 2022-12-15 Price Changed $147,000 MiRealSource-MiMLS
  • 2022-12-14 Price Changed $147,000 REALCOMP
  • 2022-11-14 Price Changed $149,500 MiRealSource-MiMLS
  • 2022-11-14 Price Changed $149,500 REALCOMP
  • 2022-10-25 Listed $149,900 REALCOMP
  • 2022-10-25 Listed $149,900 MiRealSource-MiMLS
  • 2022-10-21 Coming Soon $149,900 REALCOMP
  • 2022-10-21 Coming Soon $149,900 MiRealSource-MiMLS
  • 2017-08-07 Sold (Public Records) $69,000 Public Records
  • 2017-07-24 Sold (MLS) $69,000 REALCOMP
  • 2017-06-27 Pending MiRealSource-MiMLS
  • 2017-06-27 Pending REALCOMP
  • 2017-06-02 Price Changed $78,900 MiRealSource-MiMLS
  • 2017-06-01 Price Changed $78,900 REALCOMP
  • 2017-04-28 Listed $79,900 MiRealSource-MiMLS
  • 2017-04-28 Listed $79,900 REALCOMP
  • 2016-10-03 Listing Removed REALCOMP
  • 2016-10-03 Listing Removed MiRealSource-MiMLS
  • 2016-08-20 Price Changed $69,000 MiRealSource-MiMLS
  • 2016-08-19 Price Changed $69,000 REALCOMP
  • 2016-06-24 Price Changed $79,000 MiRealSource-MiMLS
  • 2016-06-22 Price Changed $79,000 REALCOMP
  • 2016-04-06 Listed $84,900 MiRealSource-MiMLS
  • 2016-03-21 Listed $84,900 REALCOMP
  • 2006-12-15 Sold (MLS) $43,000 REALCOMP
  • 2006-12-15 Sold (MLS) $43,000 MiRealSource-MiMLS
  • 2006-12-07 Listing Removed MiRealSource-MiMLS
  • 2006-07-19 Listed $58,900 REALCOMP
  • 2006-07-19 Listed $58,900 MiRealSource-MiMLS
  • 2003-04-29 Sold (Public Records) $72,250 Public Records
  • 2003-04-18 Sold (MLS) $72,250 MiRealSource-MiMLS
  • 2003-04-18 Sold (MLS) $72,250 REALCOMP
  • 2003-03-19 Listing Removed MiRealSource-MiMLS
  • 2003-03-12 Listed $73,000 MiRealSource-MiMLS
  • 2003-03-12 Listed $73,000 REALCOMP
  • 2000-05-19 Listed $60,000 MiRealSource-MiMLS
  • 2000-05-19 Listing Removed MiRealSource-MiMLS
  • 2000-05-19 Listing Removed REALCOMP
  • 2000-05-19 Listed $60,000 REALCOMP

Property tax history

+3.8%/yr

Latest (2025): $2,206 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…