CashFlowRE
Sign in Sign up
2120 La Mer Ln
D- Composite 39.63
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

2120 La Mer Ln · Meridian, MI 48840
2 bd · 1.0 ba · 1,368 sqft · Townhouse public records · 133 Days on market
Built 1979 $110/sqft · 8% above area Est $171k · 12% under $266/mo HOA · 18% of rent

🖨 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

RANCH STYLE CONDOSTEP DOWN LIVING ROOMABUNDANT NATURAL LIGHTSLIDING DOOR TO DECKFINISHED BASEMENTRECREATION AREA

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 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.
Recommended offer $116,061 (22.6% below list)

Questions for the listing agent

  1. 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?
  2. 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?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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

5-year hold
IRR
-25.4%
Equity multiple
0.14×
Total profit
$-36,256
Equity at exit
$22,351
10-year hold
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
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

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

Break-even rent $1,748
Max offer price $116,061
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $149,900 Active 133 DOM
  2. 2026-06-17
    days on market $149,900 Active 132 DOM
  3. 2026-06-16
    days on market $149,900 Active 131 DOM
  4. 2026-06-15
    days on market $149,900 Active 130 DOM
  5. 2026-06-14
    days on market $149,900 Active 128 DOM
  6. 2026-06-13
    days on market $149,900 Active 127 DOM
  7. 2026-06-10
    days on market $149,900 Active 125 DOM
  8. 2026-06-09
    days on market $149,900 Active 124 DOM
  9. 2026-06-08
    days on market $149,900 Active 123 DOM
  10. 2026-06-07
    days on market $149,900 Active 122 DOM
  11. 2026-06-03
    days on market $149,900 Active 118 DOM
  12. 2026-06-02
    days on market $149,900 Active 117 DOM
  13. 2026-06-01
    days on market $149,900 Active 116 DOM
  14. 2026-05-31
    days on market $149,900 Active 115 DOM
  15. 2026-05-30
    days on market $149,900 Active 114 DOM
  16. 2026-04-14
    price $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!

  17. 2026-04-14
    price $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!

  18. 2026-02-24
    price $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!

  19. 2026-02-24
    price $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!

  20. 2026-02-05
    listed $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!

  21. 2026-02-05
    listed $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!

  22. 2018-06-13
    soldstatus $80,500
  23. 2018-05-14
    soldstatus $80,500
  24. 2018-05-14
    soldstatus $80,500
  25. 2018-01-08
    listed $89,500
  26. 2018-01-08
    listed $89,500
  27. 2016-07-06
    soldstatus $72,100
  28. 2009-06-29
    soldstatus $68,000
  29. 2002-09-25
    soldstatus $104,000
  30. 2001-04-09
    soldstatus $85,000
  31. 2001-04-09
    soldstatus $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
combined federal + state — saved on this device
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
38.8% rent · 61.2% 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

Price history

+76.4% since first listed
16 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%/yr

Latest (2025): $3,194 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…