CashFlowRE
Sign in Sign up
9068 Village Meadows Dr
B- Composite 66.01
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.8/10.0
  • ARV discount +3.6/15.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$384,900

9068 Village Meadows Dr · Temperance, MI 48182
4 bd · 2.5 ba · 2,703 sqft · SingleFamily · 15 Days on market
Built 2004 9,583 sqft lot Est $354k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautiful 4 bedroom, 2 story home in Village Meadows! Enjoy entertaining in the recently updated kitchen which boasts new LVP flooring, granite counter tops, backsplash, paint and lighting. Picnic with friends and family in the private back yard with above ground pool and adjoining deck. Perfect for summer evenings! Fantastic open concept family room with fireplace to host family birthdays, holidays and more. Home is located in a very desirable subdivision, convenient to both Monroe and Toledo. Great location for schools, doctors, shopping, and outdoor activities. Freshly sealed driveway plus more!! Call me today for your private showing - this one will be gone!! (Children's playset is not included in sale - will be removed. )

Key facts

  • Private back yard
  • Above ground pool
  • Updated kitchen

Tags

UPDATED KITCHENPRIVATE BACK YARDABOVE GROUND POOLADJOINING DECKOPEN CONCEPT FAMILY ROOMFIREPLACE

Property features AI

Finance

  • Other: Subdivision: Village Meadows
  • HOA & community: Homeowners association

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels
  • Construction: Brick and vinyl siding exterior
  • Exterior features: Above-ground pool; Paved road access; Lot dimensions approximately 74 x 132

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Gas fireplace; Partially finished basement with concrete construction
  • Laundry & utility: Washer; 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 4-bed/2.5-bath single-family listed at $385k.

Deal economics

  • At list price, monthly cash flow is $2k ($29k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $385k).
  • Recommended offer: $379k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#229 in MI) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Bedford Public Schools (suburban): math 33% / reading 53% proficiency, ranked #150 of 540 in MI (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 79 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 264 units permitted in Monroe County in 2024 (40 in 5+ unit buildings).
  • At $5,995/mo this rent would consume 87% of the median local household income ($83k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Monroe County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $108k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($379k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 14y 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.
  • Current owner paid $205k; list at $385k implies a 88% gain — meaningful room to come down on a strong offer.
Recommended offer $379,126 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.56%
Cap rate
13.92%
Cash-on-cash
27.22%
DSCR
2.21
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$354,093
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
696 Webber Dr 0.16mi 5/2.5 (+1) 2,838 (+5%) 11mo $425,100 $150 70
566 Webber Dr 0.13mi 4/2.0 2,523 (-7%) 14mo $351,000 $139 69
9145 Village Meadows Dr 0.12mi 3/3.0 (-1) 2,317 (-14%) 8mo $287,600 $124 57
8766 Lewis Ave 0.57mi 3/1.5 (-1) 2,496 (-8%) 21mo $190,000 $76 34
867 Eagle Ridge Trl 0.53mi 4/2.0 2,322 (-14%) 22mo $305,000 $131 31

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.2%
Equity multiple
1.86×
Total profit
$93,203
Equity at exit
$57,390
10-year hold
IRR
29.3%
Equity multiple
3.61×
Total profit
$281,108
Equity at exit
$33,279

Cash invested: $107,772 (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 48182

Active inventory
79
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$5,995 medium interval (Pro) →
Mortgage (P&I)
$2,018
Tax from tax record
$112 /mo · $1,349/yr
Insurance
$160
HOA
$0
Vacancy / Maint / Mgmt
$1,259
Net cashflow
$2,445

Break-even live

Break-even rent $2,900
Max offer price $384,900
Occupancy floor 54%

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
$96,225
Closing costs
$11,547
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1379 Castlebury Dr Temperance, MI 5.0 3.5 3392 $5,995 $1.77 13d 1 1.00mi

Listing history 22 events

  1. 2026-06-07
    statusdays on market $384,900 Pending 15 DOM
  2. 2026-06-03
    days on market $384,900 Active Under Contract 12 DOM
  3. 2026-06-02
    days on market $384,900 Active Under Contract 11 DOM
  4. 2026-06-01
    days on market $384,900 Active Under Contract 10 DOM
  5. 2026-05-31
    days on market $384,900 Active Under Contract 9 DOM
  6. 2026-05-30
    days on market $384,900 Active Under Contract 8 DOM
  7. 2026-05-23
    listed $384,900 Active
    Show marketing remark (755 chars)

    Welcome to this beautiful 4 bedroom, 2 story home in Village Meadows! Enjoy entertaining in the recently updated kitchen which boasts new LVP flooring, granite counter tops, backsplash, paint and lighting. Picnic with friends and family in the private back yard with above ground pool and adjoining deck. Perfect for summer evenings! Fantastic open concept family room with fireplace to host family birthdays, holidays and more. Home is located in a very desirable subdivision, convenient to both Monroe and Toledo. Great location for schools, doctors, shopping, and outdoor activities. Freshly sealed driveway plus more!! Call me today for your private showing - this one will be gone!! (Children's playset is not included in sale - will be removed. )

  8. 2026-05-23
    listed $384,900 Active 755-char remark
    Show marketing remark (755 chars)

    Welcome to this beautiful 4 bedroom, 2 story home in Village Meadows! Enjoy entertaining in the recently updated kitchen which boasts new LVP flooring, granite counter tops, backsplash, paint and lighting. Picnic with friends and family in the private back yard with above ground pool and adjoining deck. Perfect for summer evenings! Fantastic open concept family room with fireplace to host family birthdays, holidays and more. Home is located in a very desirable subdivision, convenient to both Monroe and Toledo. Great location for schools, doctors, shopping, and outdoor activities. Freshly sealed driveway plus more!! Call me today for your private showing - this one will be gone!! (Children's playset is not included in sale - will be removed. )

  9. 2016-11-30
    soldstatus $205,000
  10. 2016-11-22
    soldstatus $205,000 376-char remark
    Show marketing remark (376 chars)

    Spacious Living! This 4 bed 2 1/2 bath home w/ open floor plan is perfect for entertaining. From the large open kitchen w/ island to the family room w/ gas fireplace. The basement is partially finished and has extra rooms for storage. The slider off the kitchen leads to the patio and fenced backyard with no back neighbor. Possession at closing. Be moved in for the holidays.

  11. 2016-11-22
    soldstatus $205,000 Closed
    Show marketing remark (376 chars)

    Spacious Living! This 4 bed 2 1/2 bath home w/ open floor plan is perfect for entertaining. From the large open kitchen w/ island to the family room w/ gas fireplace. The basement is partially finished and has extra rooms for storage. The slider off the kitchen leads to the patio and fenced backyard with no back neighbor. Possession at closing. Be moved in for the holidays.

  12. 2016-10-10
    historical Keep Showing-Contgcy Appl
  13. 2016-10-03
    price $214,900
  14. 2016-07-22
    price $219,900
  15. 2016-07-09
    listed $229,900 Active
  16. 2016-07-08
    listed $214,900 376-char remark
    Show marketing remark (376 chars)

    Spacious Living! This 4 bed 2 1/2 bath home w/ open floor plan is perfect for entertaining. From the large open kitchen w/ island to the family room w/ gas fireplace. The basement is partially finished and has extra rooms for storage. The slider off the kitchen leads to the patio and fenced backyard with no back neighbor. Possession at closing. Be moved in for the holidays.

  17. 2013-03-07
    soldstatus $195,000
  18. 2013-02-21
    soldstatus $195,000
  19. 2013-02-21
    soldstatus $195,000
  20. 2013-01-21
    historical
  21. 2012-10-31
    listed $199,900
  22. 2012-10-31
    listed $199,900

ⓘ 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
$1,349 · $112/mo
Projected year-2 tax
$3,638 · $303/mo
Expected delta
+$2,289/yr (+$191/mo · 169.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 16 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
$71,940
− Mortgage interest
−$21,560
− Property taxes
−$1,349
− Insurance
−$1,924
− Repairs & maintenance
−$5,755
− Management
−$5,755
− Depreciation
−$11,197
Taxable income
$24,398
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,856
After-tax cash flow
$23,482/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
Bedford Public Schools
NCES district ID
2604470
Math proficiency
33% ▼ -14.00%
Reading proficiency
53% ▼ -3.00%
Median HH income
$63,784
Composite
38.22/100
National rank
#4252
State rank
#150 of 540 in MI

Livability — Temperance

Score
72/100
State rank
#229
US rank
#5788

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Monroe · 31,363 people
City population
20,705
Metro
Monroe, MI
Population (ZIP)
20,705
Household income
$83,155
Rent vs Own
16.9% rent · 83.1% own
Severe rent burden
12.7

Population outlook (Monroe County) Hauer SSP2

Today (2025)
144,439 people
By 2030
140,033 · -3.1%
By 2040
128,408 · -11.1%
By 2050
115,024 · -20.4%
By 2075
87,273 · -39.6%
By 2100
63,110 · -56.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 5% Black 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 14% Lithuanian 4% Italian 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Monroe

2024 margin
Strong R (+27.1) · D 35.7% · R 62.9% · Other 1.4%
2008→2024 swing
-31.5pp toward R · 2008: 4.3pp · 2024: -27.1pp
All cycles
2024: R+27.1 2020: R+22.6 2016: R+22.1 2012: D+1.0 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -140.99%
Current HPI
158.2484
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

+92.5% since first listed
16 events — show timeline
  • 2026-05-23 Listed $384,900 MiRealSource-MiMLS
  • 2026-05-23 Listed $384,900 REALCOMP
  • 2016-11-30 Sold (Public Records) $205,000 Public Records
  • 2016-11-22 Sold (MLS) $205,000 MiRealSource-MiMLS
  • 2016-11-22 Sold (MLS) $205,000 REALCOMP
  • 2016-10-10 Contingent MiRealSource-MiMLS
  • 2016-10-03 Price Changed $214,900 MiRealSource-MiMLS
  • 2016-07-22 Price Changed $219,900 MiRealSource-MiMLS
  • 2016-07-09 Listed $229,900 MiRealSource-MiMLS
  • 2016-07-08 Listed $214,900 REALCOMP
  • 2013-03-07 Sold (Public Records) $195,000 Public Records
  • 2013-02-21 Sold (MLS) $195,000 REALCOMP
  • 2013-02-21 Sold (MLS) $195,000 MiRealSource-MiMLS
  • 2013-01-21 Listing Removed MiRealSource-MiMLS
  • 2012-10-31 Listed $199,900 REALCOMP
  • 2012-10-31 Listed $199,900 MiRealSource-MiMLS

Property tax history

-4.1%/yr

Latest (2025): $1,349 · -57.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…