6782 White Pine Dr · Morton, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 2/10 · Minimal
- Hot days now (above 95°F)
- 7 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +13.7/15.0
- Cash flow +9.2/30.0
- 1% rule +3.2/10.0
- Schools +2.8/10.0
- DSCR +2.6/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$219,844
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Charming 2-Bedroom Home in Royal South - Steps from Lake Laura & Golf. Discover effortless living in this beautifully maintained home located in the highly desirable Canadian Lakes, MI. Perfect as a year-round residence, or seasonal home. This home blends comfort, convenience, and the unmatched amenities of Canadian Lakes. Spacious Great Room with an open, airy feel, ideal for relaxing or entertaining Ceramic tile flooring throughout for easy maintenance & a clean, modern look. 3-Season Screened Porch in the back yard offering a peaceful spot to enjoy the outdoors without the bugs. Ground level entry and no stairs, Whether you're seeking tranquility, recreation, or a welcoming community, this home places you in the heart of it all. With its charming features and unbeatable location, it's a rare opportunity in one of Michigan's premier private lake and golf communities. Amenities, including private beaches, indoor/outdoor pools, fitness center, boating, pickleball, and more.
Key facts
- Boating
- Fitness center
- Pickleball
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $220k.
Deal economics
- At list price, monthly cash flow is $-166 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $196k (10.9% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $181k (17.8% below list).
- Recommended offer: $181k (17.8% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- Chippewa Hills School District (rural): math 24% / reading 42% proficiency, ranked #324 of 540 in MI (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Mecosta Elementary School (math 42% / reading 52%, grade D-, #433 of 1,397 statewide, top 34%, 228 students, 66% FRL); Chippewa Hills Intermediate School (math 17% / reading 37%, grade F, #372 of 493 statewide, top 77%, 513 students, 69% FRL); Chippewa Hills High School (math 27% / reading 57%, grade F, #264 of 713 statewide, top 41%, 476 students, 59% FRL).
- Market conditions: 198 active listings in the ZIP; 116 units permitted in Mecosta County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
- Mecosta County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
Negotiation context
- It's been on market 89 days — a 6% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
- 13 sale attempts since 21y 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.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 89 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 0.82% ✗
- Cap rate
- 5.39%
- Cash-on-cash
- -3.23%
- DSCR
- 0.86
- GRM
- 10.1
CMA / ARV
- ARV (median comp)
- $255,094
- List price
- $219,844
- Delta
- -13.82%
- Verdict
- UNDERPRICED
- Comps
- 2 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -21.7%
- Equity multiple
- 0.25×
- Total profit
- $-46,112
- Equity at exit
- $32,779
- IRR
- -15.3%
- Equity multiple
- 0.13×
- Total profit
- $-53,454
- Equity at exit
- $19,008
Cash invested: $61,556 (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
ZIP-level market 49346
- Home prices YoY
- -27.2%
- Active inventory
- 198
- Price-to-rent
- 10.1×
Monthly cashflow live
- Estimated rent
- $1,808 medium interval (Pro) →
- Mortgage (P&I)
- −$1,153
- Tax est. 1.5%
- −$275 /mo · $3,298/yr
- Insurance
- −$92
- HOA
- −$75
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$380
- Net cashflow
- $-166
Break-even live
Sensitivity live
| Price | -10% $-14 | -5% $-90 | +0% $-166 | +5% $-242 | +10% $-318 |
|---|---|---|---|---|---|
| Rent | -10% $-309 | -5% $-237 | +0% $-166 | +5% $-94 | +10% $-23 |
| Rate | -1.0pp $-55 | -0.5pp $-110 | base $-166 | +0.5pp $-223 | +1.0pp $-281 |
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
- $54,961
- Closing costs
- $6,595
- 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
- $75 · $900/yr
- Likely covers
- poolgym
Listing history 50 events
-
2026-06-22days on market $219,844 Active 89 DOM
-
2026-06-19days on market $219,844 Active 86 DOM
-
2026-06-18days on market $219,844 Active 85 DOM
-
2026-06-17days on market $219,844 Active 84 DOM
-
2026-06-16days on market $219,844 Active 83 DOM
-
2026-06-15days on market $219,844 Active 82 DOM
-
2026-06-14days on market $219,844 Active 80 DOM
-
2026-06-12pricedays on market $219,844 Active 79 DOM
-
2026-06-09days on market $226,644 Active 76 DOM
-
2026-06-08days on market $226,644 Active 75 DOM
-
2026-06-07days on market $226,644 Active 74 DOM
-
2026-06-05days on market $226,644 Active 71 DOM
-
2026-06-03days on market $226,644 Active 70 DOM
-
2026-06-02days on market $226,644 Active 69 DOM
-
2026-06-01days on market $226,644 Active 68 DOM
-
2026-05-31price $226,644 Active 67 DOM
-
2026-05-31days on market $228,644 Active 67 DOM
-
2026-05-30days on market $228,644 Active 66 DOM
-
2026-05-18price $228,644 999-char remark
Show marketing remark (999 chars)
Charming 2-Bedroom Home in Royal South - Steps from Lake Laura & Golf. Discover effortless living in this beautifully maintained home located in the highly desirable Canadian Lakes, MI. Perfect as a year-round residence, or seasonal home. This home blends comfort, convenience, and the unmatched amenities of Canadian Lakes. Spacious Great Room with an open, airy feel, ideal for relaxing or entertaining Ceramic tile flooring throughout for easy maintenance & a clean, modern look. 3-Season Screened Porch in the back yard offering a peaceful spot to enjoy the outdoors without the bugs. Ground level entry and no stairs, Whether you're seeking tranquility, recreation, or a welcoming community, this home places you in the heart of it all. With its charming features and unbeatable location, it's a rare opportunity in one of Michigan's premier private lake and golf communities. Amenities, including private beaches, indoor/outdoor pools, fitness center, boating, pickleball, and more.
-
2026-05-18price $225,644 999-char remark
Show marketing remark (999 chars)
Charming 2-Bedroom Home in Royal South - Steps from Lake Laura & Golf. Discover effortless living in this beautifully maintained home located in the highly desirable Canadian Lakes, MI. Perfect as a year-round residence, or seasonal home. This home blends comfort, convenience, and the unmatched amenities of Canadian Lakes. Spacious Great Room with an open, airy feel, ideal for relaxing or entertaining Ceramic tile flooring throughout for easy maintenance & a clean, modern look. 3-Season Screened Porch in the back yard offering a peaceful spot to enjoy the outdoors without the bugs. Ground level entry and no stairs, Whether you're seeking tranquility, recreation, or a welcoming community, this home places you in the heart of it all. With its charming features and unbeatable location, it's a rare opportunity in one of Michigan's premier private lake and golf communities. Amenities, including private beaches, indoor/outdoor pools, fitness center, boating, pickleball, and more.
-
2026-03-25$228,644 Active 999-char remark
Show marketing remark (1000 chars)
Charming 2-Bedroom Home in Royal South - Steps from Lake Laura & Golf. Discover effortless living in this beautifully maintained home located in the highly desirable Canadian Lakes, MI. Perfect as a year-round residence, or seasonal home. This home blends comfort, convenience, and the unmatched amenities of Canadian Lakes. Spacious Great Room with an open, airy feel, ideal for relaxing or entertaining Ceramic tile flooring throughout for easy maintenance & a clean, modern look. 3-Season Screened Porch in the back yard offering a peaceful spot to enjoy the outdoors without the bugs. Ground level entry and no stairs, Whether you're seeking tranquility, recreation, or a welcoming community, this home places you in the heart of it all. With its charming features and unbeatable location, it's a rare opportunity in one of Michigan's premier private lake and golf communities. Amenities, including private beaches, indoor/outdoor pools, fitness center, boating, pickleball, and more.
-
2026-03-25$228,644 Active 1000-char remark
Show marketing remark (1000 chars)
Charming 2-Bedroom Home in Royal South - Steps from Lake Laura & Golf. Discover effortless living in this beautifully maintained home located in the highly desirable Canadian Lakes, MI. Perfect as a year-round residence, or seasonal home. This home blends comfort, convenience, and the unmatched amenities of Canadian Lakes. Spacious Great Room with an open, airy feel, ideal for relaxing or entertaining Ceramic tile flooring throughout for easy maintenance & a clean, modern look. 3-Season Screened Porch in the back yard offering a peaceful spot to enjoy the outdoors without the bugs. Ground level entry and no stairs, Whether you're seeking tranquility, recreation, or a welcoming community, this home places you in the heart of it all. With its charming features and unbeatable location, it's a rare opportunity in one of Michigan's premier private lake and golf communities. Amenities, including private beaches, indoor/outdoor pools, fitness center, boating, pickleball, and more.
-
2026-03-25$228,644 Active
Show marketing remark (1000 chars)
Charming 2-Bedroom Home in Royal South - Steps from Lake Laura & Golf. Discover effortless living in this beautifully maintained home located in the highly desirable Canadian Lakes, MI. Perfect as a year-round residence, or seasonal home. This home blends comfort, convenience, and the unmatched amenities of Canadian Lakes. Spacious Great Room with an open, airy feel, ideal for relaxing or entertaining Ceramic tile flooring throughout for easy maintenance & a clean, modern look. 3-Season Screened Porch in the back yard offering a peaceful spot to enjoy the outdoors without the bugs. Ground level entry and no stairs, Whether you're seeking tranquility, recreation, or a welcoming community, this home places you in the heart of it all. With its charming features and unbeatable location, it's a rare opportunity in one of Michigan's premier private lake and golf communities. Amenities, including private beaches, indoor/outdoor pools, fitness center, boating, pickleball, and more.
-
2023-08-15soldstatus $195,134 Sold
-
2023-08-15soldstatus $195,134 Sold
-
2023-08-15soldstatus $195,134 Closed
-
2023-07-09status Pending
-
2023-07-09status Pending
-
2023-07-02historical Accepting Backup Offers
-
2023-07-02historical Active - Backup Offers Accepted
-
2023-06-27price $199,900
-
2023-06-27price $199,900
-
2023-06-27price $199,900
-
2023-06-06$215,000 Active
-
2023-06-06$215,000 Active
-
2023-06-06$215,000 Active
-
2021-03-16soldstatus $125,000
-
2021-03-02soldstatus $125,000 Sold
-
2021-03-02soldstatus $125,000 Sold
-
2021-02-12status Pending
-
2021-02-12status Pending
-
2021-01-26historical Contingent - Continue To Show
-
2021-01-26historical Active Backup
-
2021-01-21$134,900 Active
-
2021-01-21$134,900 Active
-
2021-01-21$134,900
-
2014-09-26historical
-
2011-09-01soldstatus $70,000
-
2007-07-31soldstatus $56,000
-
2007-07-31soldstatus $56,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
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 ≥95°F today · 13 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
- $21,698
- − Mortgage interest
- −$12,315
- − Property taxes
- −$3,298
- − Insurance
- −$1,099
- − Repairs & maintenance
- −$1,736
- − Management
- −$1,736
- − HOA
- −$900
- − Depreciation
- −$6,395
- Taxable loss
- −$5,780
- Est. tax savings @ 24.0%
- +$1,387
- After-tax cash flow
- $-602/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
- Chippewa Hills School District
- NCES district ID
- 2609560
- Math proficiency
- 24% ▼ -10.00%
- Reading proficiency
- 42% ▼ -5.00%
- Median HH income
- $43,598
- Composite
- 28.01/100
- National rank
- #6849
- State rank
- #324 of 540 in MI
Livability — Morton
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- Canadian Lakes, MI
- Population (ZIP)
- 4,851
Population outlook (Mecosta County) Hauer SSP2
- Today (2025)
- 42,954 people
- By 2030
- 42,954 · +0.0%
- By 2040
- 41,574 · -3.2%
- By 2050
- 39,250 · -8.6%
- By 2075
- 32,628 · -24.0%
- By 2100
- 27,476 · -36.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (96%)
- Race & ethnicity
- White 96% Two or more races 3% Hispanic / Latino 1%
- Common ancestry
- Iranian 8% Romanian 7% Lithuanian 4%
- Foreign-born
- 1% · Canada
- Languages at home
- 95% English-only · German/W. Germanic 3% Spanish 1%
Political lean MEDSL · Mecosta
- 2024 margin
- Solid R (+30.0) · D 34.2% · R 64.2% · Other 1.6%
- 2008→2024 swing
- -29.3pp toward R · 2008: -0.7pp · 2024: -30.0pp
- All cycles
- 2024: R+30.0 2020: R+28.0 2016: R+26.1 2012: R+9.8 2008: R+0.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -73.43%
- Current HPI
- 196.1356
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.37%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in MI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+118.0% since first listed38 events — show timeline
- 2026-05-18 Price Changed $228,644 SW Michigan MLS
- 2026-05-18 Price Changed $225,644 SW Michigan MLS
- 2026-03-25 Listed $228,644 MiRealSource-MiMLS
- 2026-03-25 Listed $228,644 REALCOMP
- 2026-03-25 Listed $228,644 SW Michigan MLS
- 2023-08-15 Sold (MLS) $195,134 MiRealSource-MiMLS
- 2023-08-15 Sold (MLS) $195,134 SW Michigan MLS
- 2023-08-15 Sold (MLS) $195,134 REALCOMP
- 2023-07-09 Pending — REALCOMP
- 2023-07-09 Pending — SW Michigan MLS
- 2023-07-02 Contingent — REALCOMP
- 2023-07-02 Contingent — SW Michigan MLS
- 2023-06-27 Price Changed $199,900 MiRealSource-MiMLS
- 2023-06-27 Price Changed $199,900 REALCOMP
- 2023-06-27 Price Changed $199,900 SW Michigan MLS
- 2023-06-06 Listed $215,000 MiRealSource-MiMLS
- 2023-06-06 Listed $215,000 SW Michigan MLS
- 2023-06-06 Listed $215,000 REALCOMP
- 2021-03-16 Sold (Public Records) $125,000 Public Records
- 2021-03-02 Sold (MLS) $125,000 SW Michigan MLS
- 2021-03-02 Sold (MLS) $125,000 REALCOMP
- 2021-02-12 Pending — REALCOMP
- 2021-02-12 Pending — SW Michigan MLS
- 2021-01-26 Contingent — REALCOMP
- 2021-01-26 Contingent — SW Michigan MLS
- 2021-01-21 Listed $134,900 MiRealSource-MiMLS
- 2021-01-21 Listed $134,900 SW Michigan MLS
- 2021-01-21 Listed $134,900 REALCOMP
- 2014-09-26 Listing Removed — SW Michigan MLS
- 2011-09-01 Sold (Public Records) $70,000 Public Records
- 2007-07-31 Sold (MLS) $56,000 REALCOMP
- 2007-07-31 Sold (MLS) $56,000 SW Michigan MLS
- 2007-07-26 Sold (Public Records) $56,000 Public Records
- 2007-03-13 Listed $64,900 REALCOMP
- 2007-03-13 Listed $64,900 SW Michigan MLS
- 2005-10-28 Listing Removed — REALCOMP
- 2005-03-28 Listed $104,900 REALCOMP
- 2005-03-28 Listed $104,900 SW Michigan MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…