CashFlowRE
Sign in Sign up
2201 Village West Dr S
C- Composite 51.46
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.3/30.0
  • 1% rule +5.7/10.0
  • DSCR +4.4/10.0
  • 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

$149,900

2201 Village West Dr S · Lapeer, MI 48446
3 bd · 2.5 ba · 2,528 sqft · Other · 6 Days on market
Built 1974 $59/sqft · 37% below area Est $240k · 37% under $270/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Lapeer! This beautifully maintained 3 bedroom, 2.5 bath condo has everything you're looking for. The main floor of the home features a huge living room with a fireplace and slider door access to the back patio, a charming kitchen and attached dining area, and a half bath. The kitchen is modern, with plenty of storage and counter space. Upstairs, the large primary suite has an attached full bath as well as a dressing room/walk in closet. Two additional bedrooms provide plenty of space for guests or a growing family. A second full bath completes the second floor. Crown moldings complete multiple rooms. The full basement has a family room or rec room, bonus room, and a dedicated laundry room. Living room slider to be replaced within 8-10 weeks at no cost, recent roof repairs completed. Never worry about mowing the grass or shoveling snow again! Don't miss out, schedule your showing today!

Key facts

  • Attached dining area
  • Full basement
  • Modern kitchen

Tags

LIVING ROOM WITH FIREPLACEMODERN KITCHENATTACHED DINING AREADRESSING ROOM WALK IN CLOSETFULL BASEMENTDEDICATED LAUNDRY ROOM

Property features AI

Finance

  • HOA & community: Homeowners association with a $270 monthly fee; HOA covers grounds and structure maintenance, sewer, snow removal, trash, and water; Community clubhouse

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Condominium (residential); Two levels; Ground-level entry
  • Construction: Aluminum siding and brick siding
  • Exterior features: Patio; Paved road access; Pets allowed

Interior

  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Fireplace in the living room; Finished full basement

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/2.5-bath other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $28 ($331/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 6.5% 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 $4k 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 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 22y 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.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.07%
Cap rate
6.51%
Cash-on-cash
0.79%
DSCR
1.04
GRM
7.8

CMA / ARV

ARV (median comp)
$239,661
List price
$149,900
Delta
-37.45%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-14.9%
Equity multiple
0.47×
Total profit
$-22,384
Equity at exit
$22,351
10-year hold
IRR
-6.1%
Equity multiple
0.60×
Total profit
$-16,617
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 48446

Active inventory
186
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,608 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$124 /mo · $1,493/yr
Insurance
$62
HOA
$270
Vacancy / Maint / Mgmt
$338
Net cashflow
$28

Break-even live

Break-even rent $1,573
Max offer price $149,900
Occupancy floor 93%

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.

HOA detail

Monthly dues
$270 · $3,240/yr
Likely covers
roof

Listing history 24 events

  1. 2026-05-07
    status Pending 909-char remark
    Show marketing remark (909 chars)

    Welcome to Lapeer! This beautifully maintained 3 bedroom, 2.5 bath condo has everything you're looking for. The main floor of the home features a huge living room with a fireplace and slider door access to the back patio, a charming kitchen and attached dining area, and a half bath. The kitchen is modern, with plenty of storage and counter space. Upstairs, the large primary suite has an attached full bath as well as a dressing room/walk in closet. Two additional bedrooms provide plenty of space for guests or a growing family. A second full bath completes the second floor. Crown moldings complete multiple rooms. The full basement has a family room or rec room, bonus room, and a dedicated laundry room. Living room slider to be replaced within 8-10 weeks at no cost, recent roof repairs completed. Never worry about mowing the grass or shoveling snow again! Don't miss out, schedule your showing today!

  2. 2026-05-07
    status Pending 910-char remark
    Show marketing remark (909 chars)

    Welcome to Lapeer! This beautifully maintained 3 bedroom, 2.5 bath condo has everything you're looking for. The main floor of the home features a huge living room with a fireplace and slider door access to the back patio, a charming kitchen and attached dining area, and a half bath. The kitchen is modern, with plenty of storage and counter space. Upstairs, the large primary suite has an attached full bath as well as a dressing room/walk in closet. Two additional bedrooms provide plenty of space for guests or a growing family. A second full bath completes the second floor. Crown moldings complete multiple rooms. The full basement has a family room or rec room, bonus room, and a dedicated laundry room. Living room slider to be replaced within 8-10 weeks at no cost, recent roof repairs completed. Never worry about mowing the grass or shoveling snow again! Don't miss out, schedule your showing today!

  3. 2026-05-05
    historical Accepting Backup Offers 909-char remark
    Show marketing remark (909 chars)

    Welcome to Lapeer! This beautifully maintained 3 bedroom, 2.5 bath condo has everything you're looking for. The main floor of the home features a huge living room with a fireplace and slider door access to the back patio, a charming kitchen and attached dining area, and a half bath. The kitchen is modern, with plenty of storage and counter space. Upstairs, the large primary suite has an attached full bath as well as a dressing room/walk in closet. Two additional bedrooms provide plenty of space for guests or a growing family. A second full bath completes the second floor. Crown moldings complete multiple rooms. The full basement has a family room or rec room, bonus room, and a dedicated laundry room. Living room slider to be replaced within 8-10 weeks at no cost, recent roof repairs completed. Never worry about mowing the grass or shoveling snow again! Don't miss out, schedule your showing today!

  4. 2026-05-05
    historical Active Under Contract 910-char remark
    Show marketing remark (909 chars)

    Welcome to Lapeer! This beautifully maintained 3 bedroom, 2.5 bath condo has everything you're looking for. The main floor of the home features a huge living room with a fireplace and slider door access to the back patio, a charming kitchen and attached dining area, and a half bath. The kitchen is modern, with plenty of storage and counter space. Upstairs, the large primary suite has an attached full bath as well as a dressing room/walk in closet. Two additional bedrooms provide plenty of space for guests or a growing family. A second full bath completes the second floor. Crown moldings complete multiple rooms. The full basement has a family room or rec room, bonus room, and a dedicated laundry room. Living room slider to be replaced within 8-10 weeks at no cost, recent roof repairs completed. Never worry about mowing the grass or shoveling snow again! Don't miss out, schedule your showing today!

  5. 2026-05-01
    listed $149,900 Active 909-char remark
    Show marketing remark (909 chars)

    Welcome to Lapeer! This beautifully maintained 3 bedroom, 2.5 bath condo has everything you're looking for. The main floor of the home features a huge living room with a fireplace and slider door access to the back patio, a charming kitchen and attached dining area, and a half bath. The kitchen is modern, with plenty of storage and counter space. Upstairs, the large primary suite has an attached full bath as well as a dressing room/walk in closet. Two additional bedrooms provide plenty of space for guests or a growing family. A second full bath completes the second floor. Crown moldings complete multiple rooms. The full basement has a family room or rec room, bonus room, and a dedicated laundry room. Living room slider to be replaced within 8-10 weeks at no cost, recent roof repairs completed. Never worry about mowing the grass or shoveling snow again! Don't miss out, schedule your showing today!

  6. 2026-05-01
    listed $149,900 Active 910-char remark
    Show marketing remark (909 chars)

    Welcome to Lapeer! This beautifully maintained 3 bedroom, 2.5 bath condo has everything you're looking for. The main floor of the home features a huge living room with a fireplace and slider door access to the back patio, a charming kitchen and attached dining area, and a half bath. The kitchen is modern, with plenty of storage and counter space. Upstairs, the large primary suite has an attached full bath as well as a dressing room/walk in closet. Two additional bedrooms provide plenty of space for guests or a growing family. A second full bath completes the second floor. Crown moldings complete multiple rooms. The full basement has a family room or rec room, bonus room, and a dedicated laundry room. Living room slider to be replaced within 8-10 weeks at no cost, recent roof repairs completed. Never worry about mowing the grass or shoveling snow again! Don't miss out, schedule your showing today!

  7. 2019-05-30
    soldstatus $73,000
  8. 2019-05-24
    soldstatus $73,000 Sold
    Show marketing remark (469 chars)

    Great 3 bedroom 2.5 bath condo. Updated kitchen, maple cabinets, stainless steel appliances. Fireplace in the living room and partially finished basement. Association feeds include trash, lawn, snow and exterior maintenance. Water is paid monthly to assoc. approx. $135 for 3 people. All units must be owner occupied. Pet restriction of 1 dog (30 lbs. under as adult) and 1 indoor cat, or 2 indoor cats. Association must interview all potential buyers prior to closing.

  9. 2019-05-24
    soldstatus $73,000 Closed
    Show marketing remark (469 chars)

    Great 3 bedroom 2.5 bath condo. Updated kitchen, maple cabinets, stainless steel appliances. Fireplace in the living room and partially finished basement. Association feeds include trash, lawn, snow and exterior maintenance. Water is paid monthly to assoc. approx. $135 for 3 people. All units must be owner occupied. Pet restriction of 1 dog (30 lbs. under as adult) and 1 indoor cat, or 2 indoor cats. Association must interview all potential buyers prior to closing.

  10. 2019-04-19
    status Pending
    Show marketing remark (469 chars)

    Great 3 bedroom 2.5 bath condo. Updated kitchen, maple cabinets, stainless steel appliances. Fireplace in the living room and partially finished basement. Association feeds include trash, lawn, snow and exterior maintenance. Water is paid monthly to assoc. approx. $135 for 3 people. All units must be owner occupied. Pet restriction of 1 dog (30 lbs. under as adult) and 1 indoor cat, or 2 indoor cats. Association must interview all potential buyers prior to closing.

  11. 2019-04-19
    status Pending
    Show marketing remark (469 chars)

    Great 3 bedroom 2.5 bath condo. Updated kitchen, maple cabinets, stainless steel appliances. Fireplace in the living room and partially finished basement. Association feeds include trash, lawn, snow and exterior maintenance. Water is paid monthly to assoc. approx. $135 for 3 people. All units must be owner occupied. Pet restriction of 1 dog (30 lbs. under as adult) and 1 indoor cat, or 2 indoor cats. Association must interview all potential buyers prior to closing.

  12. 2019-04-15
    listed $74,900 Active
    Show marketing remark (469 chars)

    Great 3 bedroom 2.5 bath condo. Updated kitchen, maple cabinets, stainless steel appliances. Fireplace in the living room and partially finished basement. Association feeds include trash, lawn, snow and exterior maintenance. Water is paid monthly to assoc. approx. $135 for 3 people. All units must be owner occupied. Pet restriction of 1 dog (30 lbs. under as adult) and 1 indoor cat, or 2 indoor cats. Association must interview all potential buyers prior to closing.

  13. 2019-04-15
    listed $74,900 Active
    Show marketing remark (469 chars)

    Great 3 bedroom 2.5 bath condo. Updated kitchen, maple cabinets, stainless steel appliances. Fireplace in the living room and partially finished basement. Association feeds include trash, lawn, snow and exterior maintenance. Water is paid monthly to assoc. approx. $135 for 3 people. All units must be owner occupied. Pet restriction of 1 dog (30 lbs. under as adult) and 1 indoor cat, or 2 indoor cats. Association must interview all potential buyers prior to closing.

  14. 2008-08-29
    soldstatus $58,000
  15. 2008-07-10
    soldstatus $58,000
  16. 2008-06-02
    historical
  17. 2008-04-18
    listed $59,900
  18. 2008-04-17
    listed $59,900
  19. 2004-10-31
    historical
  20. 2004-10-31
    historical
  21. 2004-10-31
    historical
  22. 2004-09-21
    listed $98,000
  23. 2004-09-21
    listed $98,000
  24. 2004-03-12
    listed $98,000

ⓘ 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
$1,493 · $124/mo
Projected year-2 tax
$1,901 · $158/mo
Expected delta
+$408/yr (+$34/mo · 27.3%)

ⓘ 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 ≥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
$19,299
− Mortgage interest
−$8,397
− Property taxes
−$1,493
− Insurance
−$750
− Repairs & maintenance
−$1,544
− Management
−$1,544
− HOA
−$3,240
− Depreciation
−$4,361
Taxable loss
−$2,029
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$487
After-tax cash flow
$818/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

+74.5% since first listed
26 events — show timeline
  • 2026-05-29 Sold (MLS) $171,000 REALCOMP
  • 2026-05-29 Sold (MLS) $171,000 MiRealSource-MiMLS
  • 2026-05-07 Pending MiRealSource-MiMLS
  • 2026-05-07 Pending REALCOMP
  • 2026-05-05 Contingent MiRealSource-MiMLS
  • 2026-05-05 Contingent REALCOMP
  • 2026-05-01 Listed $149,900 REALCOMP
  • 2026-05-01 Listed $149,900 MiRealSource-MiMLS
  • 2019-05-30 Sold (Public Records) $73,000 Public Records
  • 2019-05-24 Sold (MLS) $73,000 MiRealSource-MiMLS
  • 2019-05-24 Sold (MLS) $73,000 REALCOMP
  • 2019-04-19 Pending MiRealSource-MiMLS
  • 2019-04-19 Pending REALCOMP
  • 2019-04-15 Listed $74,900 MiRealSource-MiMLS
  • 2019-04-15 Listed $74,900 REALCOMP
  • 2008-08-29 Sold (MLS) $58,000 MiRealSource-MiMLS
  • 2008-07-10 Sold (MLS) $58,000 REALCOMP
  • 2008-06-02 Listing Removed MiRealSource-MiMLS
  • 2008-04-18 Listed $59,900 REALCOMP
  • 2008-04-17 Listed $59,900 MiRealSource-MiMLS
  • 2004-10-31 Listing Removed REALCOMP
  • 2004-10-31 Listing Removed MiRealSource-MiMLS
  • 2004-10-31 Listing Removed MiRealSource-MiMLS
  • 2004-09-21 Listed $98,000 REALCOMP
  • 2004-09-21 Listed $98,000 MiRealSource-MiMLS
  • 2004-03-12 Listed $98,000 MiRealSource-MiMLS

Property tax history

+0.7%/yr

Latest (2025): $1,493 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…