CashFlowRE
Sign in Sign up
131 E Young St 🏷️ Likely Rental
D- Composite 37.87
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 +15.0/30.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.5/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.3/15.0
  • Appreciation +0.0/10.0

$700

131 E Young St · Clio, MI 48420
1 bd · 1.0 ba · 492 sqft · SingleFamily · 163 Days on market
Built 1910 5,663 sqft lot $1/sqft · 14% above area Est $1k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Available Now! Clio Schools! Newly remodeled unit, fresh paint, new flooring and appliances throughout. 2 bed, 1 bath apartment of a multi-family home. Water/Sewer $70 per month added to rent. Separate electric meter-tenant responsibility. $300 Non-Refundable Cleaning Fee

Key facts

  • Fresh paint
  • New flooring
  • Newly remodeled unit

Tags

NEWLY REMODELED UNITFRESH PAINTNEW FLOORINGNEW APPLIANCES

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $700 price doesn't fit this home's estimated sale value (~$616) 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 single-family listed at $700.

Deal economics

  • At list price, monthly cash flow is $613 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($782 rent vs $700).
  • Recommended offer: $616 (12.0% below list) — sets the bar for market timing.
  • Cap rate 1057.5% vs local median 4.7% in Clio — 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 69/100 on livability (#332 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A-, crime B+; Watch: schools D+, amenities F, commute F.
  • Clio Area School District (suburban): math 27% / reading 44% proficiency, ranked #269 of 540 in MI (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 148 active listings in the ZIP; 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5 of loan paydown is wiped out by about $21 of value loss. Plan a longer hold.
  • Genesee County population projected at -27% 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 $196 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($616) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 23y 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.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $616 (12.0% below list)

Questions for the listing agent

  1. It's been on market 163 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 1910 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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 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
111.76%
Cap rate
1057.53%
Cash-on-cash
3754.40%
DSCR
168.05
GRM
0.1

CMA / ARV

ARV (median comp)
$616
List price
$700
Delta
13.70%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
199.75×
Total profit
$38,955
Equity at exit
$104
10-year hold
IRR
Equity multiple
430.90×
Total profit
$84,260
Equity at exit
$61

Cash invested: $196 (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 48420

Active inventory
148
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$782 medium interval (Pro) →
Mortgage (P&I)
$4
Tax est. 1.5%
$1 /mo · $10/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$164
Net cashflow
$613

Break-even live

Break-even rent $6
Max offer price $700
Occupancy floor 17%

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
$175
Closing costs
$21
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 35 events

  1. 2026-06-18
    days on market $700 Active 163 DOM
  2. 2026-06-17
    days on market $700 Active 162 DOM
  3. 2026-06-16
    days on market $700 Active 161 DOM
  4. 2026-06-15
    days on market $700 Active 160 DOM
  5. 2026-06-14
    days on market $700 Active 158 DOM
  6. 2026-06-13
    days on market $700 Active 157 DOM
  7. 2026-06-10
    days on market $700 Active 155 DOM
  8. 2026-06-09
    days on market $700 Active 154 DOM
  9. 2026-06-08
    days on market $700 Active 153 DOM
  10. 2026-06-07
    days on market $700 Active 152 DOM
  11. 2026-06-03
    days on market $700 Active 148 DOM
  12. 2026-06-02
    days on market $700 Active 147 DOM
  13. 2026-06-01
    days on market $700 Active 146 DOM
  14. 2026-05-31
    days on market $700 Active 145 DOM
  15. 2026-05-30
    days on market $700 Active 144 DOM
  16. 2026-01-06
    listed $700 Active 273-char remark
    Show marketing remark (273 chars)

    Available Now! Clio Schools! Newly remodeled unit, fresh paint, new flooring and appliances throughout. 2 bed, 1 bath apartment of a multi-family home. Water/Sewer $70 per month added to rent. Separate electric meter-tenant responsibility. $300 Non-Refundable Cleaning Fee

  17. 2026-01-06
    soldstatus $129,900
    Show marketing remark (273 chars)

    Available Now! Clio Schools! Newly remodeled unit, fresh paint, new flooring and appliances throughout. 2 bed, 1 bath apartment of a multi-family home. Water/Sewer $70 per month added to rent. Separate electric meter-tenant responsibility. $300 Non-Refundable Cleaning Fee

  18. 2025-12-17
    soldstatus $129,900 Closed 394-char remark
    Show marketing remark (394 chars)

    Charming 2-Bedroom Home in the City of Clio! Cute, clean, and move-in ready! This well-kept home features an updated bathroom, cozy living spaces, original woodwork, lots of storage, and a functional layout perfect for first-time buyers, downsizing, or investment. Enjoy a convenient location close to downtown Clio, schools, parks, and shopping. Affordable, adorable, and ready for new owners!

  19. 2025-12-17
    soldstatus $129,900 Closed
    Show marketing remark (394 chars)

    Charming 2-Bedroom Home in the City of Clio! Cute, clean, and move-in ready! This well-kept home features an updated bathroom, cozy living spaces, original woodwork, lots of storage, and a functional layout perfect for first-time buyers, downsizing, or investment. Enjoy a convenient location close to downtown Clio, schools, parks, and shopping. Affordable, adorable, and ready for new owners!

  20. 2025-12-08
    status Pending
    Show marketing remark (394 chars)

    Charming 2-Bedroom Home in the City of Clio! Cute, clean, and move-in ready! This well-kept home features an updated bathroom, cozy living spaces, original woodwork, lots of storage, and a functional layout perfect for first-time buyers, downsizing, or investment. Enjoy a convenient location close to downtown Clio, schools, parks, and shopping. Affordable, adorable, and ready for new owners!

  21. 2025-12-08
    status Pending 394-char remark
    Show marketing remark (394 chars)

    Charming 2-Bedroom Home in the City of Clio! Cute, clean, and move-in ready! This well-kept home features an updated bathroom, cozy living spaces, original woodwork, lots of storage, and a functional layout perfect for first-time buyers, downsizing, or investment. Enjoy a convenient location close to downtown Clio, schools, parks, and shopping. Affordable, adorable, and ready for new owners!

  22. 2025-11-14
    listed $129,900 Active 394-char remark
    Show marketing remark (394 chars)

    Charming 2-Bedroom Home in the City of Clio! Cute, clean, and move-in ready! This well-kept home features an updated bathroom, cozy living spaces, original woodwork, lots of storage, and a functional layout perfect for first-time buyers, downsizing, or investment. Enjoy a convenient location close to downtown Clio, schools, parks, and shopping. Affordable, adorable, and ready for new owners!

  23. 2025-11-14
    listed $129,900 Active
    Show marketing remark (394 chars)

    Charming 2-Bedroom Home in the City of Clio! Cute, clean, and move-in ready! This well-kept home features an updated bathroom, cozy living spaces, original woodwork, lots of storage, and a functional layout perfect for first-time buyers, downsizing, or investment. Enjoy a convenient location close to downtown Clio, schools, parks, and shopping. Affordable, adorable, and ready for new owners!

  24. 2010-12-06
    historical
  25. 2010-12-06
    historical
  26. 2010-12-06
    historical
  27. 2004-10-04
    listed $93,900
  28. 2004-10-04
    listed $93,900
  29. 2004-10-04
    historical
  30. 2004-06-29
    listed $94,900
  31. 2004-06-29
    listed $94,900
  32. 2004-06-29
    historical
  33. 2004-03-18
    historical
  34. 2003-09-17
    listed $97,500
  35. 2003-09-17
    listed $97,500

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 14 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
$9,388
− Mortgage interest
−$39
− Property taxes
−$10
− Insurance
−$4
− Repairs & maintenance
−$751
− Management
−$751
− Depreciation
−$20
Taxable income
$7,813
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,875
After-tax cash flow
$5,484/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
Clio Area School District
NCES district ID
2610110
Math proficiency
27% ▼ -4.00%
Reading proficiency
44% ▼ -7.00%
Median HH income
$51,368
Composite
30.83/100
National rank
#6134
State rank
#269 of 540 in MI

Livability — Clio

Score
69/100
State rank
#332
US rank
#8154

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clio, MI
Population (ZIP)
21,213

Population outlook (Genesee County) Hauer SSP2

Today (2025)
381,312 people
By 2030
362,731 · -4.9%
By 2040
321,550 · -15.7%
By 2050
279,212 · -26.8%
By 2075
193,336 · -49.3%
By 2100
128,118 · -66.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 4% Two or more races 3% Black 3%
Common ancestry
Romanian 8% Lithuanian 5% Italian 4%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Genesee

2024 margin
Toss-up / Even · D 51.4% · R 47.2% · Other 1.4%
2008→2024 swing
-28.3pp toward R · 2008: 32.5pp · 2024: 4.2pp
All cycles
2024: D+4.2 2020: D+9.3 2016: D+9.5 2012: D+28.2 2008: D+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -192.27%
Current HPI
186.7816
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

+33.2% since first listed
20 events — show timeline
  • 2026-01-06 Sold (Public Records) $129,900 Public Records
  • 2026-01-06 Listed $700 REALCOMP
  • 2025-12-17 Sold (MLS) $129,900 REALCOMP
  • 2025-12-17 Sold (MLS) $129,900 MiRealSource-MiMLS
  • 2025-12-08 Pending REALCOMP
  • 2025-12-08 Pending MiRealSource-MiMLS
  • 2025-11-14 Listed $129,900 REALCOMP
  • 2025-11-14 Listed $129,900 MiRealSource-MiMLS
  • 2010-12-06 Listing Removed REALCOMP
  • 2010-12-06 Listing Removed REALCOMP
  • 2010-12-06 Listing Removed REALCOMP
  • 2004-10-04 Listing Removed MiRealSource-MiMLS
  • 2004-10-04 Listed $93,900 MiRealSource-MiMLS
  • 2004-10-04 Listed $93,900 REALCOMP
  • 2004-06-29 Listing Removed MiRealSource-MiMLS
  • 2004-06-29 Listed $94,900 MiRealSource-MiMLS
  • 2004-06-29 Listed $94,900 REALCOMP
  • 2004-03-18 Listing Removed MiRealSource-MiMLS
  • 2003-09-17 Listed $97,500 MiRealSource-MiMLS
  • 2003-09-17 Listed $97,500 REALCOMP

Property tax history

+2.9%/yr

Latest (2025): $1,608 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…