CashFlowRE
Sign in Sign up
138 W Hunters Creek Rd
D Composite 41.71
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).

  • Cash flow +14.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

138 W Hunters Creek Rd · Lapeer, MI 48446
3 bd · 1.0 ba · 2,112 sqft · SingleFamily public records · 14 Days on market
Built 1978 0.69 ac lot $95/sqft · 51% below area ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 3-bedroom, 2 full bath home nestled in a peaceful rural setting just minutes from Metamora, Lapeer, and easy access to I-69. Situated on a spacious lot with a large fenced yard, this property offers endless potential for the right buyer. Features include a huge attached 4-car garage with electricity, perfect for a workshop, storage, hobby space, or additional vehicles. Above the garage is an expansive 24x32 bonus room with its own heat source - ideal for a primary suite, recreation room, home office, or additional living space. This home includes all appliances, with stove, refrigerator, dishwasher, washer, and dryer all staying with the home. While some cosmetic updates are needed, this property offers a fantastic opportunity to personalize and build equity in a highly desirable location close to Metamora. USDA eligible area - qualified buyers may be able to purchase with no money down through USDA financing programs.

Key facts

  • Fenced yard
  • Attached garage
  • Bonus room

Tags

FENCED YARDATTACHED GARAGEBONUS ROOMALL APPLIANCES

Property features AI

Exterior

  • Parking: Attached garage with 4 spaces
  • Utilities: Private well water; Septic tank sewer
  • Home design: Single-family residence; One and one-half stories; Ground-level entry
  • Construction: Aluminum siding; Asphalt roof
  • Exterior features: Paved road access; Lot dimensions approximately 150 x 200 x 150 x 200; Approximately 0.69-acre lot; No pool

Interior

  • Kitchen: Dishwasher; Free-standing electric range; Range hood; Free-standing refrigerator
  • Bedrooms: 7 total rooms (bedroom count not specified)
  • Bathrooms: 2 full bathrooms
  • Interior features: Dishwasher; Dryer; Free-standing electric range; Free-standing refrigerator; Range hood; Crawl space basement
  • Laundry & utility: Dryer

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 $200k.

Deal economics

  • At list price, monthly cash flow is $48 ($576/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 $161k (19.4% below list).
  • Recommended offer: $161k (19.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% 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; 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts 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.
  • Current owner paid $140k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $161,193 (19.4% below list)

Questions for the listing agent

  1. Built in 1978 — 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 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?
  4. 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?
  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
0.81%
Cap rate
6.58%
Cash-on-cash
1.03%
DSCR
1.05
GRM
10.3

CMA / ARV

ARV (median comp)
$424,182
List price
$199,900
Delta
-52.87%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-14.7%
Equity multiple
0.47×
Total profit
$-29,409
Equity at exit
$29,806
10-year hold
IRR
-6.1%
Equity multiple
0.61×
Total profit
$-21,965
Equity at exit
$17,284

Cash invested: $55,972 (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 48446

Active inventory
186
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,612 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$94 /mo · $1,126/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$48

Break-even live

Break-even rent $1,551
Max offer price $199,900
Occupancy floor 92%

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
$49,975
Closing costs
$5,997
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 15 events

  1. 2026-05-07
    listed $199,900 Active 958-char remark
    Show marketing remark (945 chars)

    Charming 3-bedroom, 2 full bath home nestled in a peaceful rural setting just minutes from Metamora, Lapeer, and easy access to I-69. Situated on a spacious lot with a large fenced yard, this property offers endless potential for the right buyer. Features include a huge attached 4-car garage with electricity, perfect for a workshop, storage, hobby space, or additional vehicles. Above the garage is an expansive 24x32 bonus room with its own heat source - ideal for a primary suite, recreation room, home office, or additional living space. This home includes all appliances, with stove, refrigerator, dishwasher, washer, and dryer all staying with the home. While some cosmetic updates are needed, this property offers a fantastic opportunity to personalize and build equity in a highly desirable location close to Metamora. USDA eligible area - qualified buyers may be able to purchase with no money down through USDA financing programs.

  2. 2026-05-07
    listed $199,900 Active 966-char remark
    Show marketing remark (945 chars)

    Charming 3-bedroom, 2 full bath home nestled in a peaceful rural setting just minutes from Metamora, Lapeer, and easy access to I-69. Situated on a spacious lot with a large fenced yard, this property offers endless potential for the right buyer. Features include a huge attached 4-car garage with electricity, perfect for a workshop, storage, hobby space, or additional vehicles. Above the garage is an expansive 24x32 bonus room with its own heat source - ideal for a primary suite, recreation room, home office, or additional living space. This home includes all appliances, with stove, refrigerator, dishwasher, washer, and dryer all staying with the home. While some cosmetic updates are needed, this property offers a fantastic opportunity to personalize and build equity in a highly desirable location close to Metamora. USDA eligible area - qualified buyers may be able to purchase with no money down through USDA financing programs.

  3. 2025-11-04
    soldstatus $139,625
  4. 2025-11-03
    soldstatus $139,625 Closed
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  5. 2025-11-03
    soldstatus $139,625 Closed
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  6. 2025-10-18
    status Pending
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  7. 2025-10-18
    status Pending
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  8. 2025-09-29
    price $175,000
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  9. 2025-09-29
    price $175,000
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  10. 2025-08-09
    price $224,900
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  11. 2025-08-09
    price $224,900
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  12. 2025-07-16
    price $239,900
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  13. 2025-07-16
    price $239,900
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  14. 2025-06-07
    listed $249,900 Active
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

  15. 2025-06-07
    listed $249,900 Active
    Show marketing remark (455 chars)

    1971 Manufactured home situated in a rural setting but only 5 minutes from Lapeer and I-69. Home has a 3 car attached garage with a 24 x 32 great room above the garage that has a separate source of heat. All appliances are included - Stove fridge dishwasher washer and dryer. Home is in the process of being emptied out as photos indicate. Is in need of some cosmetics. Located in a great area just 5 minutes north of the White Horse in downtown Metamora.

ⓘ 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
$1,126 · $94/mo
Projected year-2 tax
$2,102 · $175/mo
Expected delta
+$976/yr (+$81/mo · 86.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°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
$19,343
− Mortgage interest
−$11,198
− Property taxes
−$1,126
− Insurance
−$1,000
− Repairs & maintenance
−$1,547
− Management
−$1,547
− Depreciation
−$5,815
Taxable loss
−$2,890
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$694
After-tax cash flow
$1,269/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

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

-20.0% since first listed
17 events — show timeline
  • 2026-05-21 Pending MiRealSource-MiMLS
  • 2026-05-21 Pending REALCOMP
  • 2026-05-07 Listed $199,900 REALCOMP
  • 2026-05-07 Listed $199,900 MiRealSource-MiMLS
  • 2025-11-04 Sold (Public Records) $139,625 Public Records
  • 2025-11-03 Sold (MLS) $139,625 REALCOMP
  • 2025-11-03 Sold (MLS) $139,625 MiRealSource-MiMLS
  • 2025-10-18 Pending MiRealSource-MiMLS
  • 2025-10-18 Pending REALCOMP
  • 2025-09-29 Price Changed $175,000 MiRealSource-MiMLS
  • 2025-09-29 Price Changed $175,000 REALCOMP
  • 2025-08-09 Price Changed $224,900 MiRealSource-MiMLS
  • 2025-08-09 Price Changed $224,900 REALCOMP
  • 2025-07-16 Price Changed $239,900 MiRealSource-MiMLS
  • 2025-07-16 Price Changed $239,900 REALCOMP
  • 2025-06-07 Listed $249,900 REALCOMP
  • 2025-06-07 Listed $249,900 MiRealSource-MiMLS

Property tax history

+3.6%/yr

Latest (2025): $1,126 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…