CashFlowRE
Sign in Sign up
744 E Sibley St
D Composite 44.16
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 +14.1/30.0
  • ARV discount +8.6/15.0
  • DSCR +4.3/10.0
  • 1% rule +4.1/10.0
  • Schools +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$290,000

744 E Sibley St · Howell, MI 48843
4 bd · 2.0 ba · 1,912 sqft · Other public records · 69 Days on market
Built 1890 8,276 sqft lot $152/sqft · at area comps Est $298k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * Excellent opportunity to own a long term solid 2 unit investment property to add to your portfolio * * Both units currently leased, (Upper unit is Month to month) * * Are you just starting out, or downsizing? Why not live in one unit and lease the other one? * * property is in very good and maintained condition, Both units have updated kitchens and baths, newer LVP in upper unit * * Shared basement with Laundry and storage, each unit has space in the shared garage * * Short distance to downtown, shopping, local eateries, farmers market and festivals * * DO NOT APPROACH PROPERTY WITHOUT AN APPOINTMENT AND ACCOMPANIED BY A REAL ESTATE AGENT * *

Key facts

  • Updated baths
  • Updated kitchens
  • 8,276 sq ft lot

Tags

UPDATED KITCHENSUPDATED BATHSSHORT DISTANCE TO DOWNTOWN

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/2.0-bath other listed at $290k.

Deal economics

  • At list price, monthly cash flow is $43 ($511/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 $264k (9.0% below list).
  • Recommended offer: $264k (9.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.4% in Howell — 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 78/100 on livability (#107 in MI, #2,598 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • Howell Public Schools (suburban): math 41% / reading 52% proficiency, ranked #116 of 540 in MI (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Parker Middle School (math 38% / reading 53%, grade D+, #161 of 493 statewide, top 33%, 741 students, 34% FRL); Howell High School (math 36% / reading 60%, grade D, #183 of 713 statewide, top 26%, 2,024 students, 25% FRL).
  • Market conditions: 345 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 488 units permitted in Livingston County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($95k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Livingston County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 12y 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 $155k; list at $290k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $263,948 (9.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.91%
Cap rate
6.47%
Cash-on-cash
0.63%
DSCR
1.03
GRM
9.2

CMA / ARV

ARV (median comp)
$297,501
List price
$290,000
Delta
-2.52%
Verdict
FAIR
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.3%
Equity multiple
0.46×
Total profit
$-44,218
Equity at exit
$43,240
10-year hold
IRR
-6.7%
Equity multiple
0.57×
Total profit
$-34,756
Equity at exit
$25,074

Cash invested: $81,200 (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 48843

Active inventory
345
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,639 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$401 /mo · $4,812/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$554
Net cashflow
$43

Break-even live

Break-even rent $2,586
Max offer price $290,000
Occupancy floor 93%

Sensitivity live

Price -10% $207 -5% $125 +0% $43 +5% $-40 +10% $-122
Rent -10% $-166 -5% $-62 +0% $43 +5% $147 +10% $251
Rate -1.0pp $189 -0.5pp $116 base $43 +0.5pp $-33 +1.0pp $-109

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
$72,500
Closing costs
$8,700
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2378 Melton Dr Howell, MI 3.0 1.0 1464 $2,075 $1.42 7d 1 0.90mi
684 Glenlivet St Howell, MI 3.0 3.5 1812 $2,500 $1.38 26d 1 1.38mi

Listing history 39 events

  1. 2026-06-21
    days on market $290,000 Active 69 DOM
  2. 2026-06-18
    days on market $290,000 Active 66 DOM
  3. 2026-06-17
    days on market $290,000 Active 65 DOM
  4. 2026-06-16
    days on market $290,000 Active 64 DOM
  5. 2026-06-15
    days on market $290,000 Active 63 DOM
  6. 2026-06-13
    days on market $290,000 Active 61 DOM
  7. 2026-06-13
    days on market $290,000 Active 60 DOM
  8. 2026-06-09
    days on market $290,000 Active 57 DOM
  9. 2026-06-08
    days on market $290,000 Active 56 DOM
  10. 2026-06-07
    days on market $290,000 Active 55 DOM
  11. 2026-06-04
    days on market $290,000 Active 52 DOM
  12. 2026-06-03
    days on market $290,000 Active 51 DOM
  13. 2026-06-02
    days on market $290,000 Active 50 DOM
  14. 2026-06-01
    days on market $290,000 Active 49 DOM
  15. 2026-05-31
    days on market $290,000 Active 48 DOM
  16. 2026-05-03
    historical Accepting Backup Offers 664-char remark
    Show marketing remark (664 chars)

    * * Excellent opportunity to own a long term solid 2 unit investment property to add to your portfolio * * Both units currently leased, (Upper unit is Month to month) * * Are you just starting out, or downsizing? Why not live in one unit and lease the other one? * * property is in very good and maintained condition, Both units have updated kitchens and baths, newer LVP in upper unit * * Shared basement with Laundry and storage, each unit has space in the shared garage * * Short distance to downtown, shopping, local eateries, farmers market and festivals * * DO NOT APPROACH PROPERTY WITHOUT AN APPOINTMENT AND ACCOMPANIED BY A REAL ESTATE AGENT * *

  17. 2026-05-03
    historical Active Under Contract 664-char remark
    Show marketing remark (664 chars)

    * * Excellent opportunity to own a long term solid 2 unit investment property to add to your portfolio * * Both units currently leased, (Upper unit is Month to month) * * Are you just starting out, or downsizing? Why not live in one unit and lease the other one? * * property is in very good and maintained condition, Both units have updated kitchens and baths, newer LVP in upper unit * * Shared basement with Laundry and storage, each unit has space in the shared garage * * Short distance to downtown, shopping, local eateries, farmers market and festivals * * DO NOT APPROACH PROPERTY WITHOUT AN APPOINTMENT AND ACCOMPANIED BY A REAL ESTATE AGENT * *

  18. 2026-04-13
    listed $290,000 Active 664-char remark
    Show marketing remark (664 chars)

    * * Excellent opportunity to own a long term solid 2 unit investment property to add to your portfolio * * Both units currently leased, (Upper unit is Month to month) * * Are you just starting out, or downsizing? Why not live in one unit and lease the other one? * * property is in very good and maintained condition, Both units have updated kitchens and baths, newer LVP in upper unit * * Shared basement with Laundry and storage, each unit has space in the shared garage * * Short distance to downtown, shopping, local eateries, farmers market and festivals * * DO NOT APPROACH PROPERTY WITHOUT AN APPOINTMENT AND ACCOMPANIED BY A REAL ESTATE AGENT * *

  19. 2026-04-13
    listed $290,000 Active 664-char remark
    Show marketing remark (664 chars)

    * * Excellent opportunity to own a long term solid 2 unit investment property to add to your portfolio * * Both units currently leased, (Upper unit is Month to month) * * Are you just starting out, or downsizing? Why not live in one unit and lease the other one? * * property is in very good and maintained condition, Both units have updated kitchens and baths, newer LVP in upper unit * * Shared basement with Laundry and storage, each unit has space in the shared garage * * Short distance to downtown, shopping, local eateries, farmers market and festivals * * DO NOT APPROACH PROPERTY WITHOUT AN APPOINTMENT AND ACCOMPANIED BY A REAL ESTATE AGENT * *

  20. 2018-08-07
    soldstatus $155,000
  21. 2018-07-27
    soldstatus $155,000 Sold
  22. 2018-07-27
    soldstatus $155,000 Closed
  23. 2018-06-22
    status Pending
  24. 2018-06-20
    status Pending
  25. 2018-06-16
    status Active
  26. 2018-06-16
    status Active
  27. 2018-06-04
    status Pending
  28. 2018-06-04
    status Pending
  29. 2018-06-01
    listed $155,000 Active
  30. 2018-06-01
    listed $155,000 Active
  31. 2015-11-20
    soldstatus $725
  32. 2015-11-18
    historical
  33. 2015-10-28
    listed $725
  34. 2015-08-08
    soldstatus $725
  35. 2015-08-06
    historical
  36. 2015-07-22
    listed $725
  37. 2014-05-01
    soldstatus $675
  38. 2014-04-21
    historical
  39. 2014-03-20
    listed $675

ⓘ 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
$4,812 · $401/mo
Projected year-2 tax
$4,812 · $401/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate 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 · 2 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
$31,674
− Mortgage interest
−$16,245
− Property taxes
−$4,812
− Insurance
−$1,450
− Repairs & maintenance
−$2,534
− Management
−$2,534
− Depreciation
−$8,436
Taxable loss
−$4,337
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,041
After-tax cash flow
$1,552/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
Howell Public Schools
NCES district ID
2618720
Math proficiency
41% ▼ -6.00%
Reading proficiency
52% ▼ -4.00%
Median HH income
$66,453
Composite
41.42/100
National rank
#3473
State rank
#116 of 540 in MI

Livability — Howell

Score
78/100
State rank
#107
US rank
#2598

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Howell, MI
County
Livingston County · 121,626 people
City population
48,014
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
48,014
Household income
$94,577
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
644.0

Population outlook (Livingston County) Hauer SSP2

Today (2025)
202,920 people
By 2030
209,173 · +3.1%
By 2040
216,878 · +6.9%
By 2050
217,485 · +7.2%
By 2075
217,590 · +7.2%
By 2100
197,095 · -2.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 12% Italian 5% Lithuanian 4%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Livingston

2024 margin
Strong R (+23.9) · D 37.4% · R 61.3% · Other 1.3%
2008→2024 swing
-10.7pp toward R · 2008: -13.3pp · 2024: -23.9pp
All cycles
2024: R+23.9 2020: R+22.6 2016: R+29.6 2012: R+23.3 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -326.17%
Current HPI
180.5058
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

+87.1% since first listed
24 events — show timeline
  • 2026-05-03 Contingent MiRealSource-MiMLS
  • 2026-05-03 Contingent REALCOMP
  • 2026-04-13 Listed $290,000 REALCOMP
  • 2026-04-13 Listed $290,000 MiRealSource-MiMLS
  • 2018-08-07 Sold (Public Records) $155,000 Public Records
  • 2018-07-27 Sold (MLS) $155,000 MiRealSource-MiMLS
  • 2018-07-27 Sold (MLS) $155,000 REALCOMP
  • 2018-06-22 Pending MiRealSource-MiMLS
  • 2018-06-20 Pending REALCOMP
  • 2018-06-16 Relisted MiRealSource-MiMLS
  • 2018-06-16 Relisted REALCOMP
  • 2018-06-04 Pending MiRealSource-MiMLS
  • 2018-06-04 Pending REALCOMP
  • 2018-06-01 Listed $155,000 MiRealSource-MiMLS
  • 2018-06-01 Listed $155,000 REALCOMP
  • 2015-11-20 Sold (MLS) $725 MiRealSource-MiMLS
  • 2015-11-18 Listing Removed MiRealSource-MiMLS
  • 2015-10-28 Listed $725 MiRealSource-MiMLS
  • 2015-08-08 Sold (MLS) $725 MiRealSource-MiMLS
  • 2015-08-06 Listing Removed MiRealSource-MiMLS
  • 2015-07-22 Listed $725 MiRealSource-MiMLS
  • 2014-05-01 Sold (MLS) $675 MiRealSource-MiMLS
  • 2014-04-21 Listing Removed MiRealSource-MiMLS
  • 2014-03-20 Listed $675 MiRealSource-MiMLS

Property tax history

+4.7%/yr

Latest (2025): $4,812 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…