CashFlowRE
Sign in Sign up
609 S Rainbow Dr
B- Composite 66.24
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 +24.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.8/10.0
  • 1% rule +7.4/10.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

609 S Rainbow Dr · Clare, MI 48617
4 bd · 2.0 ba · 2,228 sqft · SingleFamily public records · 22 Days on market
Built 1954 8,276 sqft lot $49/sqft · 58% below area Est $175k · 37% under ↓ 35% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Wow! Great residential location in Clare. Many possibilities for this home that needs upgrades and finish work. 3 bedrooms, 1 bath on main level, option laundry hookup in main bath, basement with laundry area, basement has unfinished rooms, unfinished bonus room above 2 car garage offering additional 720 sq ft. so many options for a new buyer, shown by advance appointment only, seller selling "as is" no upgrades and/or repairs, seller will consider only cash or conventional financing. #8023

Key facts

  • 8,276 sq ft lot
  • 2 garage spots
  • Built 1954

Property features AI

Exterior

  • Parking: Attached 2-car garage (28 x 24); Paved driveway
  • Utilities: Public water; Public sanitary sewer; Natural gas service; Gas water heater
  • Home design: Residential 1-story structure; Built in 1954; Below-grade finished area recorded
  • Construction: Vinyl siding exterior; Block foundation; Full basement
  • Exterior features: Vinyl siding; Property located within city limits and a subdivision; Road frontage

Interior

  • Kitchen: Main-level kitchen (12 x 11) with vinyl flooring
  • Bedrooms: First-floor bedroom(s); Bedroom 1 on main level (10 x 12) with wood flooring; Bedroom 2 on main level (11 x 15) with wood flooring; Bedroom 3 on main level (approx. W=14) with wood flooring
  • Flooring: Wood flooring in bedrooms; Carpet in living room, dining room, office/library/den and other room(s); Vinyl flooring in kitchen and basement bathroom; Ceramic flooring in main bathroom; Other flooring in bonus/media room and one other room
  • Bathrooms: Two full bathrooms; Main-level full bathroom (ceramic floor); Basement full bathroom (vinyl floor)
  • Heating & cooling: Forced air heating (natural gas); Supplemental space heater; Gas water heater
  • Interior features: Main-level living room (19 x 13); Main-level dining room (10 x 10); Bonus/media room; Office/library/den (11 x 11); Basement (full, block foundation) with finished area noted below; Other finished rooms (10 x 15; 29 x 24)
  • Laundry & utility: Laundry room in basement (11 x 11)

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 single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $108k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#189 in MI, #4,789 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Clare Public Schools (town): math 27% / reading 45% proficiency, ranked #280 of 540 in MI (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 23 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 $760 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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: property tax is 2.5% of price; built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,251 (1.5% below list)

Questions for the listing agent

  1. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.24%
Cap rate
8.71%
Cash-on-cash
8.62%
DSCR
1.38
GRM
6.7

CMA / ARV

ARV (median comp)
$175,051
List price
$109,900
Delta
-37.22%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
775 Northridge Dr 0.21mi 4/2.5 2,397 (+8%) 19mo $350,000 $146 60
4975 E Clarabella Rd 0.53mi 3/3.5 (-1) 2,240 (+0%) 6mo $226,000 $101 58
742 Blossomwood Dr 0.26mi 3/2.0 (-1) 1,930 (-13%) 9mo $349,000 $181 54
308 Forest Ave 0.67mi 4/3.0 2,192 (-2%) 18mo $217,500 $99 47

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
-3.2%
Equity multiple
0.88×
Total profit
$-3,657
Equity at exit
$16,386
10-year hold
IRR
6.6%
Equity multiple
1.50×
Total profit
$15,258
Equity at exit
$9,502

Cash invested: $30,772 (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 48617

Home prices YoY
-22.4%
Active inventory
23
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,362 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$233 /mo · $2,798/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$221

Break-even live

Break-even rent $1,083
Max offer price $109,900
Occupancy floor 79%

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
$27,475
Closing costs
$3,297
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 10 events

  1. 2026-05-15
    status Pending 507-char remark
  2. 2026-04-23
    listed $109,900 Active 507-char remark
  3. 2025-02-07
    status Pending
  4. 2025-02-07
    historical
  5. 2025-01-10
    price $139,900
  6. 2024-11-05
    status Active
  7. 2024-11-01
    historical
  8. 2024-04-02
    status Active
  9. 2024-04-01
    historical
  10. 2023-09-25
    listed $169,900 Active

ⓘ 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
$2,798 · $233/mo
Projected year-2 tax
$2,798 · $233/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 5/10 Major FEMA zone X (unshaded) · 24% 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 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$16,348
− Mortgage interest
−$6,156
− Property taxes
−$2,798
− Insurance
−$550
− Repairs & maintenance
−$1,308
− Management
−$1,308
− Depreciation
−$3,197
Taxable income
$1,031
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$248
After-tax cash flow
$2,404/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
Clare Public Schools
NCES district ID
2609750
Math proficiency
27% ▼ -6.00%
Reading proficiency
45% ▼ -6.00%
Median HH income
$41,538
Composite
30.3/100
National rank
#6276
State rank
#280 of 540 in MI

Livability — Clare

Score
74/100
State rank
#189
US rank
#4789

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clare, MI
Population (ZIP)
9,729

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 (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Polish 9% Romanian 4% Iranian 2%
Foreign-born
0%
Languages at home
84% English-only · German/W. Germanic 15% Spanish 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
▼ -68.18%
Current HPI
236.3212
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

-35.3% since first listed
10 events — show timeline
  • 2026-05-15 Pending MiRealSource-MiMLS
  • 2026-04-23 Listed $109,900 MiRealSource-MiMLS
  • 2025-02-07 Pending MiRealSource-MiMLS
  • 2025-02-07 Listing Removed MiRealSource-MiMLS
  • 2025-01-10 Price Changed $139,900 MiRealSource-MiMLS
  • 2024-11-05 Relisted MiRealSource-MiMLS
  • 2024-11-01 Listing Removed MiRealSource-MiMLS
  • 2024-04-02 Relisted MiRealSource-MiMLS
  • 2024-04-01 Listing Removed MiRealSource-MiMLS
  • 2023-09-25 Listed $169,900 MiRealSource-MiMLS

Property tax history

+4.2%/yr

Latest (2025): $2,798 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…