2120 La Mer Ln · Meridian, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 2/10 · Minimal
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +13.0/15.0
- Cash flow +7.4/30.0
- Schools +5.1/10.0
- 1% rule +5.0/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- DSCR +1.6/10.0
- Appreciation +0.0/10.0
$149,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this great ranch-style condo in Haslett. The floor plan is very open, featuring a spacious step-down living room filled with abundant natural light. The living room walks out through a sliding door to the deck. Adjacent to the kitchen, the dining area offers a perfect spot to enjoy meals. The kitchen is very functional, and all appliances are included with the condo. Two generously sized bedrooms share a full bathroom, offering a blend of comfort and convenience. The finished basement includes a recreation area, a wet bar, laundry, and plenty of storage space. New flooring has been installed on both the upper and lower levels in recent years. The property may be used as a homestead or rental and currently has a rental license. The community offers many amenities, including a clubhouse, pool, and golf course. Conveniently located close to the lake, highways, restaurants, shopping, and much more!
Key facts
- Sliding door to deck
- Finished basement
- Ranch style condo
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath townhouse listed at $150k.
Deal economics
- At list price, monthly cash flow is $-192 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $116k (22.6% below list).
- Meets the 1% rule at list price ($2k rent vs $150k).
- Recommended offer: $116k (22.6% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- Haslett Public Schools (suburban): math 55% / reading 63% proficiency, ranked #44 of 540 in MI (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
- Market conditions: 73 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Ingham County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 133 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 8y ago; this cycle's ask has dropped $13k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $80k; list at $150k implies a 86% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 133 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
- Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.00% ✓
- Cap rate
- 4.76%
- Cash-on-cash
- -5.48%
- DSCR
- 0.76
- GRM
- 8.3
CMA / ARV
- ARV (median comp)
- $170,633
- List price
- $149,900
- Delta
- -12.15%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2061 Lac Du Mont Dr | 0.20mi | 2/1.5 | 1,342 (-2%) | 14mo | $165,000 | $123 | 74 |
| 2069 Lac Du Mont Dr | 0.22mi | 3/1.5 (+1) | 1,393 (+2%) | 10mo | $200,000 | $144 | 72 |
| 5916 Okemos Rd | 0.22mi | 2/2.0 | 1,438 (+5%) | 11mo | $175,000 | $122 | 68 |
| 2061 La Mer Ln | 0.09mi | 2/1.5 | 1,222 (-11%) | 14mo | $160,000 | $131 | 64 |
| 1985 Lac Du Mont Dr | 0.15mi | 3/1.5 (+1) | 1,193 (-13%) | 2mo | $200,000 | $168 | 63 |
| 2037 Lac Du Mont Dr | 0.16mi | 3/1.5 (+1) | 1,193 (-13%) | 6mo | $200,000 | $168 | 60 |
| 2098 La Mer Ln #49 | 0.05mi | 3/1.5 (+1) | 1,193 (-13%) | 20mo | $151,000 | $127 | 53 |
| 2071 Lac Du Mont | 0.22mi | 3/1.5 (+1) | 1,193 (-13%) | 10mo | $192,000 | $161 | 53 |
| 2120 Blue Lac Dr | 0.06mi | 3/1.5 (+1) | 1,193 (-13%) | 21mo | $179,900 | $151 | 52 |
| 1988 Lac Du Mont Dr #144 | 0.22mi | 3/1.5 (+1) | 1,240 (-9%) | 21mo | $185,000 | $149 | 50 |
| 5773 Bois Ile Dr | 0.35mi | 3/1.5 (+1) | 1,240 (-9%) | 14mo | $164,000 | $132 | 49 |
| 1977 Lac Du Mont Dr | 0.16mi | 3/1.5 (+1) | 1,193 (-13%) | 21mo | $185,000 | $155 | 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
- IRR
- -25.4%
- Equity multiple
- 0.14×
- Total profit
- $-36,256
- Equity at exit
- $22,351
- IRR
- -21.0%
- Equity multiple
- -0.10×
- Total profit
- $-46,327
- Equity at exit
- $12,961
Cash invested: $41,972 (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
ZIP-level market 48840
- Active inventory
- 73
- Price-to-rent
- 8.3×
Monthly cashflow live
- Estimated rent
- $1,505 high interval (Pro) →
- Mortgage (P&I)
- −$786
- Tax from tax record
- −$266 /mo · $3,194/yr
- Insurance
- −$62
- HOA
- −$266
- Vacancy / Maint / Mgmt
- −$316
- Net cashflow
- $-192
Break-even live
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
- $37,475
- Closing costs
- $4,497
- 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.
Rent comps 8 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 5910 Okemos Rd Haslett, MI | 2.0 | 1.0 | 900 | $1,599 | $1.78 | 44d | 1 | 0.23mi |
| 5984 Bois Ile Dr Haslett, MI | 2.0 | 1.5 | 1100 | $1,150 | $1.05 | 44d | 1 | 0.52mi |
| 5800 Benson Dr Haslett, MI | 1.0–2.0 | 1.0–1.5 | 800 | $1,808 | $2.26 | 14d | 13 | 0.80mi |
| 6276 Newton Rd Haslett, MI | 1.0–4.0 | 1.0–3.0 | 1182 | $2,271 | $1.92 | 14d | 42 | 1.04mi |
| 5705 Potter St #1 Haslett, MI | 2.0 | 1.5 | 1100 | $1,295 | $1.18 | 44d | 1 | 1.05mi |
| 1750 Maple Rdg Haslett, MI | 2.0 | 1.5 | 1016 | $1,700 | $1.67 | 14d | 1 | 1.07mi |
| 1715 Huntsville Dr Haslett, MI | 1.0–2.0 | 1.0 | 750 | $950 | $1.27 | 14d | 1 | 1.24mi |
| 5177 Marsh Rd Okemos, MI | 2.0 | 2.0 | 925 | $1,500 | $1.62 | 14d | 1 | 1.44mi |
HOA detail
- Monthly dues
- $266 · $3,192/yr
- Likely covers
- pool
Listing history 31 events
-
2026-06-18days on market $149,900 Active 133 DOM
-
2026-06-17days on market $149,900 Active 132 DOM
-
2026-06-16days on market $149,900 Active 131 DOM
-
2026-06-15days on market $149,900 Active 130 DOM
-
2026-06-14days on market $149,900 Active 128 DOM
-
2026-06-13days on market $149,900 Active 127 DOM
-
2026-06-10days on market $149,900 Active 125 DOM
-
2026-06-09days on market $149,900 Active 124 DOM
-
2026-06-08days on market $149,900 Active 123 DOM
-
2026-06-07days on market $149,900 Active 122 DOM
-
2026-06-03days on market $149,900 Active 118 DOM
-
2026-06-02days on market $149,900 Active 117 DOM
-
2026-06-01days on market $149,900 Active 116 DOM
-
2026-05-31days on market $149,900 Active 115 DOM
-
2026-05-30days on market $149,900 Active 114 DOM
-
2026-04-14price $149,900 918-char remark
Show marketing remark (918 chars)
Welcome to this great ranch-style condo in Haslett. The floor plan is very open, featuring a spacious step-down living room filled with abundant natural light. The living room walks out through a sliding door to the deck. Adjacent to the kitchen, the dining area offers a perfect spot to enjoy meals. The kitchen is very functional, and all appliances are included with the condo. Two generously sized bedrooms share a full bathroom, offering a blend of comfort and convenience. The finished basement includes a recreation area, a wet bar, laundry, and plenty of storage space. New flooring has been installed on both the upper and lower levels in recent years. The property may be used as a homestead or rental and currently has a rental license. The community offers many amenities, including a clubhouse, pool, and golf course. Conveniently located close to the lake, highways, restaurants, shopping, and much more!
-
2026-04-14price $149,900 918-char remark
Show marketing remark (918 chars)
Welcome to this great ranch-style condo in Haslett. The floor plan is very open, featuring a spacious step-down living room filled with abundant natural light. The living room walks out through a sliding door to the deck. Adjacent to the kitchen, the dining area offers a perfect spot to enjoy meals. The kitchen is very functional, and all appliances are included with the condo. Two generously sized bedrooms share a full bathroom, offering a blend of comfort and convenience. The finished basement includes a recreation area, a wet bar, laundry, and plenty of storage space. New flooring has been installed on both the upper and lower levels in recent years. The property may be used as a homestead or rental and currently has a rental license. The community offers many amenities, including a clubhouse, pool, and golf course. Conveniently located close to the lake, highways, restaurants, shopping, and much more!
-
2026-02-24price $155,900 918-char remark
Show marketing remark (918 chars)
Welcome to this great ranch-style condo in Haslett. The floor plan is very open, featuring a spacious step-down living room filled with abundant natural light. The living room walks out through a sliding door to the deck. Adjacent to the kitchen, the dining area offers a perfect spot to enjoy meals. The kitchen is very functional, and all appliances are included with the condo. Two generously sized bedrooms share a full bathroom, offering a blend of comfort and convenience. The finished basement includes a recreation area, a wet bar, laundry, and plenty of storage space. New flooring has been installed on both the upper and lower levels in recent years. The property may be used as a homestead or rental and currently has a rental license. The community offers many amenities, including a clubhouse, pool, and golf course. Conveniently located close to the lake, highways, restaurants, shopping, and much more!
-
2026-02-24price $155,900 918-char remark
Show marketing remark (918 chars)
Welcome to this great ranch-style condo in Haslett. The floor plan is very open, featuring a spacious step-down living room filled with abundant natural light. The living room walks out through a sliding door to the deck. Adjacent to the kitchen, the dining area offers a perfect spot to enjoy meals. The kitchen is very functional, and all appliances are included with the condo. Two generously sized bedrooms share a full bathroom, offering a blend of comfort and convenience. The finished basement includes a recreation area, a wet bar, laundry, and plenty of storage space. New flooring has been installed on both the upper and lower levels in recent years. The property may be used as a homestead or rental and currently has a rental license. The community offers many amenities, including a clubhouse, pool, and golf course. Conveniently located close to the lake, highways, restaurants, shopping, and much more!
-
2026-02-05$162,500 Active 918-char remark
Show marketing remark (918 chars)
Welcome to this great ranch-style condo in Haslett. The floor plan is very open, featuring a spacious step-down living room filled with abundant natural light. The living room walks out through a sliding door to the deck. Adjacent to the kitchen, the dining area offers a perfect spot to enjoy meals. The kitchen is very functional, and all appliances are included with the condo. Two generously sized bedrooms share a full bathroom, offering a blend of comfort and convenience. The finished basement includes a recreation area, a wet bar, laundry, and plenty of storage space. New flooring has been installed on both the upper and lower levels in recent years. The property may be used as a homestead or rental and currently has a rental license. The community offers many amenities, including a clubhouse, pool, and golf course. Conveniently located close to the lake, highways, restaurants, shopping, and much more!
-
2026-02-05$162,500 Active 918-char remark
Show marketing remark (918 chars)
Welcome to this great ranch-style condo in Haslett. The floor plan is very open, featuring a spacious step-down living room filled with abundant natural light. The living room walks out through a sliding door to the deck. Adjacent to the kitchen, the dining area offers a perfect spot to enjoy meals. The kitchen is very functional, and all appliances are included with the condo. Two generously sized bedrooms share a full bathroom, offering a blend of comfort and convenience. The finished basement includes a recreation area, a wet bar, laundry, and plenty of storage space. New flooring has been installed on both the upper and lower levels in recent years. The property may be used as a homestead or rental and currently has a rental license. The community offers many amenities, including a clubhouse, pool, and golf course. Conveniently located close to the lake, highways, restaurants, shopping, and much more!
-
2018-06-13soldstatus $80,500
-
2018-05-14soldstatus $80,500
-
2018-05-14soldstatus $80,500
-
2018-01-08$89,500
-
2018-01-08$89,500
-
2016-07-06soldstatus $72,100
-
2009-06-29soldstatus $68,000
-
2002-09-25soldstatus $104,000
-
2001-04-09soldstatus $85,000
-
2001-04-09soldstatus $85,000
ⓘ 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
- $3,194 · $266/mo
- Projected year-2 tax
- $3,194 · $266/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 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 · 16 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
- $18,063
- − Mortgage interest
- −$8,397
- − Property taxes
- −$3,194
- − Insurance
- −$750
- − Repairs & maintenance
- −$1,445
- − Management
- −$1,445
- − HOA
- −$3,192
- − Depreciation
- −$4,361
- Taxable loss
- −$4,720
- Est. tax savings @ 24.0%
- +$1,133
- After-tax cash flow
- $-1,166/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
- Haslett Public Schools
- NCES district ID
- 2617940
- Math proficiency
- 55% ▼ -12.00%
- Reading proficiency
- 63% ▼ -10.00%
- Median HH income
- $61,571
- Composite
- 51.33/100
- National rank
- #1739
- State rank
- #44 of 540 in MI
Livability — Meridian
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- Haslett, MI
- County
- Ingham County · 237,052 people
- Metro
- Lansing-East Lansing, MI
- Population (ZIP)
- 12,386
- Household income
- $73,408
- Rent vs Own
- Severe rent burden
- 415.0
Population outlook (Ingham County) Hauer SSP2
- Today (2025)
- 300,362 people
- By 2030
- 307,808 · +2.5%
- By 2040
- 320,492 · +6.7%
- By 2050
- 333,223 · +10.9%
- By 2075
- 373,693 · +24.4%
- By 2100
- 392,021 · +30.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (82%)
- Race & ethnicity
- White 82% Two or more races 9% Hispanic / Latino 6% Asian 4% Black 3%
- Hispanic origin (detail)
- Mexican 5%
- Common ancestry
- Romanian 5% Lithuanian 5% Iranian 3%
- Foreign-born
- 8% · Canada, South Korea, China
- Languages at home
- 91% English-only · Spanish 3% Arabic 2% Other Indo-European 1%
Political lean MEDSL · Ingham
- 2024 margin
- Strong D (+29.7) · D 63.9% · R 34.2% · Other 2.0%
- 2008→2024 swing
- -3.6pp toward R · 2008: 33.3pp · 2024: 29.7pp
- All cycles
- 2024: D+29.7 2020: D+32.2 2016: D+27.6 2012: D+27.9 2008: D+33.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -174.62%
- Current HPI
- 223.7401
- Rent YoY
- —
- Metro
- Lansing-East Lansing, 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
+76.4% since first listed16 events — show timeline
- 2026-04-14 Price Changed $149,900 REALCOMP
- 2026-04-14 Price Changed $149,900 Greater Lansing AoR
- 2026-02-24 Price Changed $155,900 REALCOMP
- 2026-02-24 Price Changed $155,900 Greater Lansing AoR
- 2026-02-05 Listed $162,500 REALCOMP
- 2026-02-05 Listed $162,500 Greater Lansing AoR
- 2018-06-13 Sold (Public Records) $80,500 Public Records
- 2018-05-14 Sold (MLS) $80,500 Greater Lansing AoR
- 2018-05-14 Sold (MLS) $80,500 REALCOMP
- 2018-01-08 Listed $89,500 Greater Lansing AoR
- 2018-01-08 Listed $89,500 REALCOMP
- 2016-07-06 Sold (Public Records) $72,100 Public Records
- 2009-06-29 Sold (Public Records) $68,000 Public Records
- 2002-09-25 Sold (Public Records) $104,000 Public Records
- 2001-04-09 Sold (Public Records) $85,000 Public Records
- 2001-04-09 Sold (Public Records) $85,000 Public Records
Property tax history
+7.5%/yrLatest (2025): $3,194 · +2.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…