CashFlowRE
Sign in Sign up
8356 E Loop Rd
C Composite 59.86
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 +27.4/30.0
  • DSCR +9.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$79,900

8356 E Loop Rd · Newfield, MI 49421
2 bd · 1.0 ba · 960 sqft · SingleFamily · 227 Days on market
Built 1800 1.00 ac lot $83/sqft · 59% below area ↓ 20% since listing

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

Listing remarks MLS

Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

Key facts

  • Privately positioned
  • Acre of land
  • White river

Tags

FULL BASEMENTACRE OF LANDPRIVATELY POSITIONEDNEXT TO TOWNWHITE RIVERTONS OF WILDLIFE

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 2-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $233 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($889 rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Hesperia Community Schools (rural): math 16% / reading 27% proficiency, ranked #456 of 540 in MI (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 67 active listings in the ZIP; 147 units permitted in Oceana County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Oceana County population projected at -18% 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 $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 227 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $20k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1800 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 227 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1800 — 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. 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
1.11%
Cap rate
9.79%
Cash-on-cash
12.49%
DSCR
1.56
GRM
7.5

CMA / ARV

ARV (median comp)
$194,988
List price
$79,900
Delta
-59.02%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8356 E Loop Rd 0.00mi 2/1.0 960 (0%) 1mo $65,000 $68 99
8570 E Hawley Rd 0.55mi 3/1.0 (+1) 1,056 (+10%) 2mo $64,000 $61 51

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
2.2%
Equity multiple
1.08×
Total profit
$1,851
Equity at exit
$11,913
10-year hold
IRR
11.7%
Equity multiple
1.92×
Total profit
$20,562
Equity at exit
$6,908

Cash invested: $22,372 (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.

ZIP-level market 49421

Home prices YoY
-14.1%
Active inventory
67
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$889 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$17 /mo · $204/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$233

Break-even live

Break-even rent $594
Max offer price $79,900
Occupancy floor 69%

Sensitivity live

Price -10% $278 -5% $256 +0% $233 +5% $210 +10% $188
Rent -10% $163 -5% $198 +0% $233 +5% $268 +10% $303
Rate -1.0pp $273 -0.5pp $253 base $233 +0.5pp $212 +1.0pp $191

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
$19,975
Closing costs
$2,397
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.

Listing history 21 events

  1. 2026-05-05
    status Pending 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  2. 2026-05-05
    status Pending 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  3. 2026-05-05
    status Pending
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  4. 2026-04-21
    price $79,900 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  5. 2026-04-21
    price $79,900 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  6. 2026-04-21
    price $79,900
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  7. 2026-03-23
    price $84,900 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  8. 2026-03-22
    price $84,900 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  9. 2026-03-22
    price $84,900
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  10. 2025-11-11
    status Active 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  11. 2025-11-11
    status Active 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  12. 2025-11-11
    status Active
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  13. 2025-10-24
    status Pending 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  14. 2025-10-24
    status Pending 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  15. 2025-10-24
    status Pending
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  16. 2025-10-08
    price $89,900 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  17. 2025-10-07
    price $89,900 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  18. 2025-10-07
    price $89,900
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  19. 2025-09-02
    listed $99,900 Active 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  20. 2025-08-31
    listed $99,900 Active 432-char remark
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

  21. 2025-08-31
    listed $99,900 Active
    Show marketing remark (432 chars)

    Opportunity Awaits! A 2 bedroom Stick Built home, offering a full basement and spacious rooms, on an acre of land, privatlely positioned where it feels like country, but right next to town and all Hesperia offers inlcuding the White River, tons of wild life, tons of deer, Shopping, and more! With some elbow grease the return here could be notable! Come check it out this investment and build your own equity! Appointment Required.

ⓘ 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
$204 · $17/mo
Projected year-2 tax
$717 · $60/mo
Expected delta
+$513/yr (+$43/mo · 251.1%)

ⓘ 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 1/10 Low 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$10,667
− Mortgage interest
−$4,476
− Property taxes
−$204
− Insurance
−$400
− Repairs & maintenance
−$853
− Management
−$853
− Depreciation
−$2,324
Taxable income
$1,557
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$374
After-tax cash flow
$2,422/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
Hesperia Community Schools
NCES district ID
2618270
Math proficiency
16% ▼ -5.00%
Reading proficiency
27% ▼ -6.00%
Median HH income
$39,196
Composite
18.08/100
National rank
#8975
State rank
#456 of 540 in MI

Livability — Newfield

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
5,700

Population outlook (Oceana County) Hauer SSP2

Today (2025)
25,141 people
By 2030
24,324 · -3.2%
By 2040
22,484 · -10.6%
By 2050
20,561 · -18.2%
By 2075
16,280 · -35.2%
By 2100
11,376 · -54.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Iranian 6% Romanian 5% Italian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Oceana

2024 margin
Solid R (+30.0) · D 34.2% · R 64.2% · Other 1.6%
2008→2024 swing
-34.4pp toward R · 2008: 4.3pp · 2024: -30.0pp
All cycles
2024: R+30.0 2020: R+28.1 2016: R+27.3 2012: R+10.3 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.21%
Current HPI
330.5795
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

-20.0% since first listed
21 events — show timeline
  • 2026-05-05 Pending REALCOMP
  • 2026-05-05 Pending MiRealSource-MiMLS
  • 2026-05-05 Pending SW Michigan MLS
  • 2026-04-21 Price Changed $79,900 MiRealSource-MiMLS
  • 2026-04-21 Price Changed $79,900 REALCOMP
  • 2026-04-21 Price Changed $79,900 SW Michigan MLS
  • 2026-03-23 Price Changed $84,900 MiRealSource-MiMLS
  • 2026-03-22 Price Changed $84,900 REALCOMP
  • 2026-03-22 Price Changed $84,900 SW Michigan MLS
  • 2025-11-11 Relisted REALCOMP
  • 2025-11-11 Relisted MiRealSource-MiMLS
  • 2025-11-11 Relisted SW Michigan MLS
  • 2025-10-24 Pending MiRealSource-MiMLS
  • 2025-10-24 Pending REALCOMP
  • 2025-10-24 Pending SW Michigan MLS
  • 2025-10-08 Price Changed $89,900 MiRealSource-MiMLS
  • 2025-10-07 Price Changed $89,900 REALCOMP
  • 2025-10-07 Price Changed $89,900 SW Michigan MLS
  • 2025-09-02 Listed $99,900 REALCOMP
  • 2025-08-31 Listed $99,900 SW Michigan MLS
  • 2025-08-31 Listed $99,900 MiRealSource-MiMLS

Property tax history

-6.8%/yr

Latest (2025): $204 · -63.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…