2035 N US-31 N #2402 · Traverse City, MI 49686

$29,900

1 bd · 1.0 ba · 619 sqft · Condo · 871 Days on market

Built 2006 Excellent condition $48/sqft · 40% below area Est $50k · 40% under $177/mo HOA · 13% of rent ↓ 54% since listing

---

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).

• Cash flow +15.0/30.0
• ARV discount +15.0/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Condition / age +4.8/5.0
• Livability +4.5/5.0
• Schools +4.4/10.0
• Rent growth +2.4/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Tamarack Lodge! Pine Cone room 2402, an end unit on the NW corner of the 4th floor of a 5 story building that has an elevator. Absolutely outstanding water views and the best sugar sand beach imaginable from this 1/8th fractional ownership waterfront condo in Traverse City on Lake Michigan's East Grand Traverse Bay. See rotation C schedule for the 6 weeks that are included for the coming years (weeks change slightly each year). $177 per month association dues cover pretty much everything except for room cleaning and property taxes. Financing available (this is not a timeshare) through TBACU. All furnishings and linens included, even the fully stocked kitchen (appliances, pots, pans, silverware, etc).

Key facts

• $177 HOA
• Built 2006
• Listed 870 days

🏷️ Possibly a rental listed for sale. The $29,900 price doesn't fit this home's estimated sale value (~$49,890) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $30k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $719 ($9k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $30k).
• Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
• Cap rate 35.1% vs local median 1.7% in Traverse City — 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 91/100 on livability (#4 in MI, #46 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
• Traverse City Area Public Schools (town): math 45% / reading 56% proficiency, ranked #94 of 540 in MI (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: Rents soft (-0.5%/yr); 322 active listings in the ZIP; 883 units permitted in Grand Traverse County in 2024 (501 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $897 of value loss. Plan a longer hold.
• Grand Traverse County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 0.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 871 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.

Recommended offer $26,312 (12.0% below list)

Questions for the listing agent

1. It's been on market 871 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
7. 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.
8. 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.
9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 4.67% ✓
• Cap rate: 35.14%
• Cash-on-cash: 103.04%
• DSCR: 5.58
• GRM: 1.8

CMA / ARV

• ARV (median comp): $49,890
• List price: $29,900
• Delta: -40.07%
• Verdict: UNDERPRICED
• Comps: 4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 5.42×
• Total profit: $36,981
• Equity at exit: $4,458

10-year hold

• IRR: —
• Equity multiple: 10.06×
• Total profit: $75,882
• Equity at exit: $2,585

Cash invested: $8,372 (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.

Methodology + full state rankings →

ZIP-level market 49686

• Rents YoY: -0.5%
• Active inventory: 322
• Price-to-rent: 1.8×

Monthly cashflow live

• Estimated rent: $1,396 medium
• Mortgage (P&I): −$157
• Tax est. 1.5%: −$37 /mo · $448/yr
• Insurance: −$12
• HOA: −$177
• Vacancy / Maint / Mgmt: −$293
• Net cashflow: $719

Break-even live

Break-even rent $486

Max offer price $29,900

Occupancy floor 43%

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: $7,475
• Closing costs: $897
• Reserves months: —
• Total cash needed: —

HOA detail condo

• Monthly dues: $177 · $2,124/yr
• Likely covers: water
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 20 events

1. 2026-06-19
   days on market $29,900 Active 871 DOM
2. 2026-06-18
   days on market $29,900 Active 870 DOM
3. 2026-06-17
   days on market $29,900 Active 869 DOM
4. 2026-06-16
   days on market $29,900 Active 868 DOM
5. 2026-06-15
   days on market $29,900 Active 867 DOM
6. 2026-06-14
   days on market $29,900 Active 865 DOM
7. 2026-06-12
   days on market $29,900 Active 864 DOM
8. 2026-06-09
   days on market $29,900 Active 861 DOM
9. 2026-06-08
   days on market $29,900 Active 860 DOM
10. 2026-06-07
    days on market $29,900 Active 859 DOM
11. 2026-06-03
    days on market $29,900 Active 855 DOM
12. 2026-06-02
    days on market $29,900 Active 854 DOM
13. 2026-06-01
    days on market $29,900 Active 853 DOM
14. 2026-05-31
    days on market $29,900 Active 852 DOM
15. 2026-05-30
    days on market $29,900 Active 851 DOM
16. 2026-02-07
    price $29,900 709-char remark

    Show marketing remark (709 chars)

    Tamarack Lodge! Pine Cone room 2402, an end unit on the NW corner of the 4th floor of a 5 story building that has an elevator. Absolutely outstanding water views and the best sugar sand beach imaginable from this 1/8th fractional ownership waterfront condo in Traverse City on Lake Michigan's East Grand Traverse Bay. See rotation C schedule for the 6 weeks that are included for the coming years (weeks change slightly each year). $177 per month association dues cover pretty much everything except for room cleaning and property taxes. Financing available (this is not a timeshare) through TBACU. All furnishings and linens included, even the fully stocked kitchen (appliances, pots, pans, silverware, etc).

17. 2025-07-08
    price $38,900 709-char remark

    Show marketing remark (709 chars)

    Tamarack Lodge! Pine Cone room 2402, an end unit on the NW corner of the 4th floor of a 5 story building that has an elevator. Absolutely outstanding water views and the best sugar sand beach imaginable from this 1/8th fractional ownership waterfront condo in Traverse City on Lake Michigan's East Grand Traverse Bay. See rotation C schedule for the 6 weeks that are included for the coming years (weeks change slightly each year). $177 per month association dues cover pretty much everything except for room cleaning and property taxes. Financing available (this is not a timeshare) through TBACU. All furnishings and linens included, even the fully stocked kitchen (appliances, pots, pans, silverware, etc).

18. 2025-06-14
    price $43,900 709-char remark

    Show marketing remark (709 chars)

    Tamarack Lodge! Pine Cone room 2402, an end unit on the NW corner of the 4th floor of a 5 story building that has an elevator. Absolutely outstanding water views and the best sugar sand beach imaginable from this 1/8th fractional ownership waterfront condo in Traverse City on Lake Michigan's East Grand Traverse Bay. See rotation C schedule for the 6 weeks that are included for the coming years (weeks change slightly each year). $177 per month association dues cover pretty much everything except for room cleaning and property taxes. Financing available (this is not a timeshare) through TBACU. All furnishings and linens included, even the fully stocked kitchen (appliances, pots, pans, silverware, etc).

19. 2024-05-29
    price $49,900 709-char remark

    Show marketing remark (709 chars)

    Tamarack Lodge! Pine Cone room 2402, an end unit on the NW corner of the 4th floor of a 5 story building that has an elevator. Absolutely outstanding water views and the best sugar sand beach imaginable from this 1/8th fractional ownership waterfront condo in Traverse City on Lake Michigan's East Grand Traverse Bay. See rotation C schedule for the 6 weeks that are included for the coming years (weeks change slightly each year). $177 per month association dues cover pretty much everything except for room cleaning and property taxes. Financing available (this is not a timeshare) through TBACU. All furnishings and linens included, even the fully stocked kitchen (appliances, pots, pans, silverware, etc).

20. 2024-01-30
    listed $65,000 Active 709-char remark

    Show marketing remark (709 chars)

    Tamarack Lodge! Pine Cone room 2402, an end unit on the NW corner of the 4th floor of a 5 story building that has an elevator. Absolutely outstanding water views and the best sugar sand beach imaginable from this 1/8th fractional ownership waterfront condo in Traverse City on Lake Michigan's East Grand Traverse Bay. See rotation C schedule for the 6 weeks that are included for the coming years (weeks change slightly each year). $177 per month association dues cover pretty much everything except for room cleaning and property taxes. Financing available (this is not a timeshare) through TBACU. All furnishings and linens included, even the fully stocked kitchen (appliances, pots, pans, silverware, etc).

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $16,747
• − Mortgage interest: −$1,675
• − Property taxes: −$448
• − Insurance: −$150
• − Repairs & maintenance: −$1,340
• − Management: −$1,340
• − HOA: −$2,124
• − Depreciation: −$870
• Taxable income: $8,801
• Est. tax owed @ 24.0%: −$2,112
• After-tax cash flow: $6,514/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.

Condition & rehab AI · 2 photos

Excellent 95/100 None rehab

This waterfront condo is in excellent condition with no visible repairs needed. It offers outstanding water views and is move-in ready, making it an attractive option for both resale and rental.

Value-add opportunities

• Both Upgrade furnishings and linens — Fresh furnishings and linens can enhance the appeal and comfort of the property, making it more attractive for both resale and rental.
• Both Enhance water views — The property already has outstanding water views, which can be further enhanced with additional landscaping or water features to make the property stand out.
• Both Improve lighting — Adding better lighting can make the property more inviting and visually appealing, both during the day and at night.
• Both Upgrade kitchen appliances — Upgrading the kitchen appliances can make the property more appealing to potential buyers or renters who are looking for modern and functional kitchens.

Renovation cost estimate screening

Value-add ROI direction

• Both Upgrade furnishings and linens — Fresh furnishings and linens can enhance the appeal and comfort of the property, making it more attractive for both resale and rental. ↑
• Both Enhance water views — The property already has outstanding water views, which can be further enhanced with additional landscaping or water features to make the property stand out. ↑
• Both Improve lighting — Adding better lighting can make the property more inviting and visually appealing, both during the day and at night. ↑
• Both Upgrade kitchen appliances — Upgrading the kitchen appliances can make the property more appealing to potential buyers or renters who are looking for modern and functional kitchens. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Traverse City Area Public Schools
• NCES district ID: 2633870
• Math proficiency: 45% ▼ -3.00%
• Reading proficiency: 56% ▼ -6.00%
• Median HH income: $53,645
• Composite: 43.51/100
• National rank: #2990
• State rank: #94 of 540 in MI

Livability — Traverse City

• Score: 91/100
• State rank: #4
• US rank: #46

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Grand Traverse County · 47,077 people
• City population: 47,077
• Metro: Traverse City, MI
• Population (ZIP): 25,492
• Household income: $71,609
• Rent vs Own: 27.5% rent · 72.5% own
• Severe rent burden: 676.0

Population outlook (Grand Traverse County) Hauer SSP2

• Today (2025): 102,241 people
• By 2030: 107,172 · +4.8%
• By 2040: 115,676 · +13.1%
• By 2050: 122,377 · +19.7%
• By 2075: 136,554 · +33.6%
• By 2100: 137,871 · +34.8%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (91%)
• Race & ethnicity: White 91% Two or more races 6% Hispanic / Latino 5% Native American 1%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Romanian 11% Lithuanian 5% Slovak 4%
• Foreign-born: 2% · Canada
• Languages at home: 96% English-only · Spanish 3%

Political lean MEDSL · Grand Traverse

• 2024 margin: Toss-up / Even · D 48.3% · R 50.1% · Other 1.6%
• 2008→2024 swing: +1.3pp toward D · 2008: -3.0pp · 2024: -1.7pp
• All cycles: 2024: R+1.7 2020: R+3.0 2016: R+12.5 2012: R+11.8 2008: R+3.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -276.28%
• Current HPI: 352.4866
• Rent YoY: ▼ -0.49%
• Metro: Traverse City, MI
• 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

-54.0% since first listed

5 events — show timeline

• 2026-02-07 Price Changed $29,900 MiRealSource-MiMLS
• 2025-07-08 Price Changed $38,900 MiRealSource-MiMLS
• 2025-06-14 Price Changed $43,900 MiRealSource-MiMLS
• 2024-05-29 Price Changed $49,900 MiRealSource-MiMLS
• 2024-01-30 Listed $65,000 MiRealSource-MiMLS