CashFlowRE
Sign in Sign up
6384 Charleen Ln
B Composite 74.91
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$47,500

6384 Charleen Ln · Garfield, MI 48632
3 bd · 1.0 ba · 600 sqft · SingleFamily public records · 77 Days on market
Built 1975 4,356 sqft lot $79/sqft · at area comps Est $66k · 28% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming cabin-style ranch offers peaceful lake view living in a quiet setting with immediate possession available. The home features an open layout with vaulted ceilings. It is equipped with infrastructure for a secondary heating unit, a durable metal roof, and low-maintenance vinyl windows. Schedule your private tour today!

Key facts

  • Vinyl windows
  • Metal roof
  • Lake view

Tags

LAKE VIEWOPEN LAYOUTVAULTED CEILINGSMETAL ROOFVINYL WINDOWS

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 3-bed/1.0-bath single-family listed at $48k.

Deal economics

  • At list price, monthly cash flow is $385 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($854 rent vs $48k).
  • Recommended offer: $45k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Farwell Area Schools (town): math 24% / reading 34% proficiency, ranked #388 of 540 in MI (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 92 active listings in the ZIP; 77 units permitted in Clare County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $328 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Clare 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 $13k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($45k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.
Recommended offer $44,650 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — 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
1.80%
Cap rate
16.02%
Cash-on-cash
34.72%
DSCR
2.55
GRM
4.6

CMA / ARV

ARV (median comp)
$66,287
List price
$47,500
Delta
-28.34%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
30.2%
Equity multiple
2.26×
Total profit
$16,804
Equity at exit
$7,082
10-year hold
IRR
37.4%
Equity multiple
4.47×
Total profit
$46,152
Equity at exit
$4,107

Cash invested: $13,300 (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 48632

Home prices YoY
-27.9%
Active inventory
92
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$854 medium interval (Pro) →
Mortgage (P&I)
$249
Tax from tax record
$21 /mo · $255/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$179
Net cashflow
$385

Break-even live

Break-even rent $367
Max offer price $47,500
Occupancy floor 50%

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
$11,875
Closing costs
$1,425
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. 2026-06-18
    days on market $47,500 Active 77 DOM
  2. 2026-06-17
    days on market $47,500 Active 76 DOM
  3. 2026-06-16
    days on market $47,500 Active 75 DOM
  4. 2026-06-15
    days on market $47,500 Active 74 DOM
  5. 2026-06-13
    days on market $47,500 Active 72 DOM
  6. 2026-06-12
    days on market $47,500 Active 71 DOM
  7. 2026-06-09
    days on market $47,500 Active 68 DOM
  8. 2026-06-08
    days on market $47,500 Active 67 DOM
  9. 2026-06-07
    days on market $47,500 Active 66 DOM
  10. 2026-06-07
    days on market $47,500 Active 65 DOM
  11. 2026-06-04
    days on market $47,500 Active 62 DOM
  12. 2026-06-02
    days on market $47,500 Active 61 DOM
  13. 2026-06-01
    days on market $47,500 Active 60 DOM
  14. 2026-05-31
    days on market $47,500 Active 59 DOM
  15. 2026-05-31
    days on market $47,500 Active 58 DOM
  16. 2026-04-29
    price $47,500 332-char remark
    Show marketing remark (332 chars)

    This charming cabin-style ranch offers peaceful lake view living in a quiet setting with immediate possession available. The home features an open layout with vaulted ceilings. It is equipped with infrastructure for a secondary heating unit, a durable metal roof, and low-maintenance vinyl windows. Schedule your private tour today!

  17. 2026-04-29
    price $47,500 332-char remark
    Show marketing remark (332 chars)

    This charming cabin-style ranch offers peaceful lake view living in a quiet setting with immediate possession available. The home features an open layout with vaulted ceilings. It is equipped with infrastructure for a secondary heating unit, a durable metal roof, and low-maintenance vinyl windows. Schedule your private tour today!

  18. 2026-04-29
    price $47,500
    Show marketing remark (332 chars)

    This charming cabin-style ranch offers peaceful lake view living in a quiet setting with immediate possession available. The home features an open layout with vaulted ceilings. It is equipped with infrastructure for a secondary heating unit, a durable metal roof, and low-maintenance vinyl windows. Schedule your private tour today!

  19. 2026-03-30
    listed $49,900 Active 332-char remark
    Show marketing remark (332 chars)

    This charming cabin-style ranch offers peaceful lake view living in a quiet setting with immediate possession available. The home features an open layout with vaulted ceilings. It is equipped with infrastructure for a secondary heating unit, a durable metal roof, and low-maintenance vinyl windows. Schedule your private tour today!

  20. 2026-03-30
    listed $49,900 Active 332-char remark
    Show marketing remark (332 chars)

    This charming cabin-style ranch offers peaceful lake view living in a quiet setting with immediate possession available. The home features an open layout with vaulted ceilings. It is equipped with infrastructure for a secondary heating unit, a durable metal roof, and low-maintenance vinyl windows. Schedule your private tour today!

  21. 2026-03-30
    listed $49,900 Active
    Show marketing remark (332 chars)

    This charming cabin-style ranch offers peaceful lake view living in a quiet setting with immediate possession available. The home features an open layout with vaulted ceilings. It is equipped with infrastructure for a secondary heating unit, a durable metal roof, and low-maintenance vinyl windows. Schedule your private tour today!

ⓘ 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
$255 · $21/mo
Projected year-2 tax
$493 · $41/mo
Expected delta
+$238/yr (+$20/mo · 93.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,253
− Mortgage interest
−$2,661
− Property taxes
−$255
− Insurance
−$238
− Repairs & maintenance
−$820
− Management
−$820
− Depreciation
−$1,382
Taxable income
$4,077
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$979
After-tax cash flow
$3,640/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
Farwell Area Schools
NCES district ID
2614100
Math proficiency
24% ▼ -8.00%
Reading proficiency
34% ▼ -8.00%
Median HH income
$36,696
Composite
24.07/100
National rank
#7760
State rank
#388 of 540 in MI

Livability — Garfield

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

Census & demographics

Population (ZIP)
4,995

Population outlook (Clare County) Hauer SSP2

Today (2025)
29,283 people
By 2030
28,199 · -3.7%
By 2040
25,722 · -12.2%
By 2050
23,372 · -20.2%
By 2075
18,569 · -36.6%
By 2100
14,320 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada, China, South Korea
Languages at home
95% English-only · German/W. Germanic 2% Spanish 1% Chinese 1%

Political lean MEDSL · Clare

2024 margin
Solid R (+37.6) · D 30.5% · R 68.1% · Other 1.4%
2008→2024 swing
-42.4pp toward R · 2008: 4.8pp · 2024: -37.6pp
All cycles
2024: R+37.6 2020: R+34.8 2016: R+31.8 2012: R+4.8 2008: D+4.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.83%
Current HPI
234.5118
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

-4.8% since first listed
6 events — show timeline
  • 2026-04-29 Price Changed $47,500 MiRealSource-MiMLS
  • 2026-04-29 Price Changed $47,500 REALCOMP
  • 2026-04-29 Price Changed $47,500 SW Michigan MLS
  • 2026-03-30 Listed $49,900 SW Michigan MLS
  • 2026-03-30 Listed $49,900 REALCOMP
  • 2026-03-30 Listed $49,900 MiRealSource-MiMLS

Property tax history

-6.4%/yr

Latest (2025): $255 · -76.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…