CashFlowRE
Sign in Sign up
6372 Wright St
B Composite 72.12
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$64,500

6372 Wright St · Comstock, MI 49048-3571
3 bd · 1.0 ba · 1,680 sqft · Manufactured public records · 29 Days on market
Built 2003 10,018 sqft lot $38/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

Key facts

  • Spacious backyard
  • Functional layout
  • Detached garage

Tags

DETACHED GARAGESPACIOUS BACKYARDFUNCTIONAL LAYOUT

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 manufactured listed at $64k.

Deal economics

  • At list price, monthly cash flow is $911 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $64k).
  • Recommended offer: $64k (1.5% 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.
  • Comstock Public Schools (suburban): math 18% / reading 32% proficiency, ranked #428 of 540 in MI (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 1 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($446 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Kalamazoo County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $63,532 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
2.75%
Cap rate
23.24%
Cash-on-cash
60.53%
DSCR
3.69
GRM
3.0

CMA / ARV

ARV (median comp)
$130,716
List price
$64,500
Delta
-50.66%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
65.4%
Equity multiple
4.65×
Total profit
$65,845
Equity at exit
$29,002
10-year hold
IRR
64.9%
Equity multiple
9.48×
Total profit
$153,174
Equity at exit
$44,696

Cash invested: $18,060 (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 49048-3571

Active inventory
1
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,775 medium interval (Pro) →
Mortgage (P&I)
$338
Tax from tax record
$126 /mo · $1,514/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$911

Break-even live

Break-even rent $622
Max offer price $64,500
Occupancy floor 44%

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
$16,125
Closing costs
$1,935
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
198 Rex Ave Unit 2 Kalamazoo, MI 4.0 2.0 1620 $1,775 $1.10 13d 1 1.20mi

Listing history 11 events

  1. 2026-06-08
    listing id $64,500 Pending 29 DOM
  2. 2026-05-15
    status Pending 465-char remark
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  3. 2026-05-15
    status Pending 465-char remark
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  4. 2026-05-15
    status Pending
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  5. 2026-04-25
    price $64,500 465-char remark
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  6. 2026-04-24
    price $64,500 465-char remark
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  7. 2026-04-24
    price $64,500
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  8. 2026-04-16
    listed $69,900 Active 465-char remark
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  9. 2026-04-16
    listed $69,900 Active 465-char remark
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  10. 2026-04-16
    listed $69,900 Active
    Show marketing remark (465 chars)

    3-bedroom, 2-bath fixer-upper packed with potential! This Kalamazoo property is perfect for investors or buyers looking to add value. Features include a 2-car detached garage and a spacious backyard--ideal for storage, projects, or outdoor living. Offering a functional layout and tons of upside with the right updates, this is a great opportunity whether you're flipping, renting, or creating your dream home. Don't miss your chance to capitalize on the potential!

  11. 2011-04-15
    soldstatus $64,500

ⓘ 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
$1,514 · $126/mo
Projected year-2 tax
$1,514 · $126/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 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$21,300
− Mortgage interest
−$3,613
− Property taxes
−$1,514
− Insurance
−$322
− Repairs & maintenance
−$1,704
− Management
−$1,704
− Depreciation
−$1,876
Taxable income
$10,566
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,536
After-tax cash flow
$8,396/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
Comstock Public Schools
NCES district ID
2610590
Math proficiency
18% ▼ -2.00%
Reading proficiency
32% ▼ -1.00%
Median HH income
$41,293
Composite
21.17/100
National rank
#8423
State rank
#428 of 540 in MI

Livability — Comstock

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

Census & demographics

No demographic data for this ZIP.

Market trends

HPI YoY
Current HPI
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

+0.0% since first listed
10 events — show timeline
  • 2026-05-15 Pending MiRealSource-MiMLS
  • 2026-05-15 Pending REALCOMP
  • 2026-05-15 Pending SW Michigan MLS
  • 2026-04-25 Price Changed $64,500 MiRealSource-MiMLS
  • 2026-04-24 Price Changed $64,500 REALCOMP
  • 2026-04-24 Price Changed $64,500 SW Michigan MLS
  • 2026-04-16 Listed $69,900 REALCOMP
  • 2026-04-16 Listed $69,900 SW Michigan MLS
  • 2026-04-16 Listed $69,900 MiRealSource-MiMLS
  • 2011-04-15 Sold (Public Records) $64,500 Public Records

Property tax history

+5.1%/yr

Latest (2025): $1,514 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…