CashFlowRE
Sign in Sign up
5069 Clio Rd
B- Composite 67.18
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
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$59,000

5069 Clio Rd · Mount Morris, MI 48504
4 bd · 2.0 ba · 2,068 sqft · SingleFamily · 27 Days on market
Built 1939 3.00 ac lot $29/sqft · 64% below area ↓ 50% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special – 3 Acres with Incredible Potential in Mt. Morris Township! Opportunity awaits with this spacious Cape Cod situated on approximately 3 private acres, set back off the main road - perfect for those seeking privacy and ideal for anyone looking to live and work from the same property. With over 2,000 square feet of living space, this 4–5 bedroom, 2 full bath home offers generous interior and exterior space ready for transformation. The home features an open floor plan, large island kitchen, expansive family room with gas log fireplace and Jacuzzi tub, a primary suite with private bath and Jacuzzi, basement, and attached two-car garage. Outside, the acreage provides room for recreation, gardening, expansion, or future improvements, along with an above-ground pool. The property does require significant updates and repairs, making it a true handyman or investor opportunity - but the potential is undeniable. With vision and renovation, this home could become a beautiful family residence with plenty of room to grow, both inside and out. Conveniently located near shopping, schools, and expressways, while still offering privacy and space, this is a rare chance to build equity and create something special. Not a drive-by - must see to appreciate the possibilities. Taxes are approximate. BATVAI.

Key facts

  • 3 acre lot
  • 2 garage spots
  • Built 1939

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps; Brick exterior
  • Construction: Brick construction
  • Exterior features: Paved road access; Lot approximately 3 acres (99 x 1320)

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Fireplace in the family room; Unfinished basement with sump pump; Seven total rooms

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 $59k.

Deal economics

  • At list price, monthly cash flow is $302 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($899 rent vs $59k).
  • Recommended offer: $58k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 5.5% in Mount Morris — 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 68/100 on livability (#357 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Westwood Heights Schools (suburban): math 7% / reading 16% proficiency, ranked #704 of 760 in MI (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 131 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $408 of loan paydown is wiped out by about $2k 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 $17k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 26y 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.
  • Current owner paid $50k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $58,115 (1.5% below list)

Questions for the listing agent

  1. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.52%
Cap rate
12.44%
Cash-on-cash
21.97%
DSCR
1.98
GRM
5.5

CMA / ARV

ARV (median comp)
$164,709
List price
$59,000
Delta
-64.18%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5069 Clio Rd 0.00mi 4/2.0 2,068 (0%) 1mo $50,000 $24 100

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
14.7%
Equity multiple
1.59×
Total profit
$9,718
Equity at exit
$8,797
10-year hold
IRR
23.4%
Equity multiple
3.02×
Total profit
$33,324
Equity at exit
$5,101

Cash invested: $16,520 (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 48504

Active inventory
131
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$899 medium interval (Pro) →
Mortgage (P&I)
$309
Tax est. 1.5%
$74 /mo · $885/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$302

Break-even live

Break-even rent $516
Max offer price $59,000
Occupancy floor 61%

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
$14,750
Closing costs
$1,770
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
5813 Edwards Ave Flint, MI 3.0 1.0 1500 $899 $0.60 14d 1 1.28mi

Listing history 38 events

  1. 2026-06-02
    days on market $59,000 Active 27 DOM
    Show marketing remark (1359 chars)

    Investor Special – 3 Acres with Incredible Potential in Mt. Morris Township! Opportunity awaits with this spacious Cape Cod situated on approximately 3 private acres, set back off the main road - perfect for those seeking privacy and ideal for anyone looking to live and work from the same property. With over 2,000 square feet of living space, this 4–5 bedroom, 2 full bath home offers generous interior and exterior space ready for transformation. The home features an open floor plan, large island kitchen, expansive family room with gas log fireplace and Jacuzzi tub, a primary suite with private bath and Jacuzzi, basement, and attached two-car garage. Outside, the acreage provides room for recreation, gardening, expansion, or future improvements, along with an above-ground pool. The property does require significant updates and repairs, making it a true handyman or investor opportunity - but the potential is undeniable. With vision and renovation, this home could become a beautiful family residence with plenty of room to grow, both inside and out. Conveniently located near shopping, schools, and expressways, while still offering privacy and space, this is a rare chance to build equity and create something special. Not a drive-by - must see to appreciate the possibilities. Taxes are approximate. BATVAI.

  2. 2026-06-01
    days on market $59,000 Active 26 DOM
  3. 2026-05-31
    days on market $59,000 Active 25 DOM
  4. 2026-05-30
    days on market $59,000 Active 24 DOM
  5. 2026-04-30
    listed $59,000 Active 1359-char remark
    Show marketing remark (1359 chars)

    Investor Special – 3 Acres with Incredible Potential in Mt. Morris Township! Opportunity awaits with this spacious Cape Cod situated on approximately 3 private acres, set back off the main road - perfect for those seeking privacy and ideal for anyone looking to live and work from the same property. With over 2,000 square feet of living space, this 4–5 bedroom, 2 full bath home offers generous interior and exterior space ready for transformation. The home features an open floor plan, large island kitchen, expansive family room with gas log fireplace and Jacuzzi tub, a primary suite with private bath and Jacuzzi, basement, and attached two-car garage. Outside, the acreage provides room for recreation, gardening, expansion, or future improvements, along with an above-ground pool. The property does require significant updates and repairs, making it a true handyman or investor opportunity - but the potential is undeniable. With vision and renovation, this home could become a beautiful family residence with plenty of room to grow, both inside and out. Conveniently located near shopping, schools, and expressways, while still offering privacy and space, this is a rare chance to build equity and create something special. Not a drive-by - must see to appreciate the possibilities. Taxes are approximate. BATVAI.

  6. 2026-04-30
    listed $59,000 Active 1345-char remark
    Show marketing remark (1359 chars)

    Investor Special – 3 Acres with Incredible Potential in Mt. Morris Township! Opportunity awaits with this spacious Cape Cod situated on approximately 3 private acres, set back off the main road - perfect for those seeking privacy and ideal for anyone looking to live and work from the same property. With over 2,000 square feet of living space, this 4–5 bedroom, 2 full bath home offers generous interior and exterior space ready for transformation. The home features an open floor plan, large island kitchen, expansive family room with gas log fireplace and Jacuzzi tub, a primary suite with private bath and Jacuzzi, basement, and attached two-car garage. Outside, the acreage provides room for recreation, gardening, expansion, or future improvements, along with an above-ground pool. The property does require significant updates and repairs, making it a true handyman or investor opportunity - but the potential is undeniable. With vision and renovation, this home could become a beautiful family residence with plenty of room to grow, both inside and out. Conveniently located near shopping, schools, and expressways, while still offering privacy and space, this is a rare chance to build equity and create something special. Not a drive-by - must see to appreciate the possibilities. Taxes are approximate. BATVAI.

  7. 2025-10-02
    soldstatus $32,000 Closed
    Show marketing remark (698 chars)

    Investor Special! This Cape Cod home in Mt. Morris Township is the perfect handyman's special and complete rehab, offering plenty of potential for the right buyer. Featuring 4 bedrooms, 2 full baths, and an open floor plan, this property has the space and layout to become a family home with a little vision and TLC. Set on 3 acres, the property offers privacy, outdoor space, and endless possibilities for gardening, recreation, or expansion. Its convenient location near shopping, schools, and expressways makes it an excellent choice for buyers who want both space and accessibility. With some updates and repairs, this home could truly shine and provide a fantastic opportunity to build equity.

  8. 2025-10-02
    soldstatus $32,000 Closed
    Show marketing remark (698 chars)

    Investor Special! This Cape Cod home in Mt. Morris Township is the perfect handyman's special and complete rehab, offering plenty of potential for the right buyer. Featuring 4 bedrooms, 2 full baths, and an open floor plan, this property has the space and layout to become a family home with a little vision and TLC. Set on 3 acres, the property offers privacy, outdoor space, and endless possibilities for gardening, recreation, or expansion. Its convenient location near shopping, schools, and expressways makes it an excellent choice for buyers who want both space and accessibility. With some updates and repairs, this home could truly shine and provide a fantastic opportunity to build equity.

  9. 2025-09-25
    status Pending
    Show marketing remark (698 chars)

    Investor Special! This Cape Cod home in Mt. Morris Township is the perfect handyman's special and complete rehab, offering plenty of potential for the right buyer. Featuring 4 bedrooms, 2 full baths, and an open floor plan, this property has the space and layout to become a family home with a little vision and TLC. Set on 3 acres, the property offers privacy, outdoor space, and endless possibilities for gardening, recreation, or expansion. Its convenient location near shopping, schools, and expressways makes it an excellent choice for buyers who want both space and accessibility. With some updates and repairs, this home could truly shine and provide a fantastic opportunity to build equity.

  10. 2025-09-25
    status Pending
    Show marketing remark (698 chars)

    Investor Special! This Cape Cod home in Mt. Morris Township is the perfect handyman's special and complete rehab, offering plenty of potential for the right buyer. Featuring 4 bedrooms, 2 full baths, and an open floor plan, this property has the space and layout to become a family home with a little vision and TLC. Set on 3 acres, the property offers privacy, outdoor space, and endless possibilities for gardening, recreation, or expansion. Its convenient location near shopping, schools, and expressways makes it an excellent choice for buyers who want both space and accessibility. With some updates and repairs, this home could truly shine and provide a fantastic opportunity to build equity.

  11. 2025-09-04
    listed $29,900 Active
    Show marketing remark (698 chars)

    Investor Special! This Cape Cod home in Mt. Morris Township is the perfect handyman's special and complete rehab, offering plenty of potential for the right buyer. Featuring 4 bedrooms, 2 full baths, and an open floor plan, this property has the space and layout to become a family home with a little vision and TLC. Set on 3 acres, the property offers privacy, outdoor space, and endless possibilities for gardening, recreation, or expansion. Its convenient location near shopping, schools, and expressways makes it an excellent choice for buyers who want both space and accessibility. With some updates and repairs, this home could truly shine and provide a fantastic opportunity to build equity.

  12. 2025-09-04
    listed $29,900 Active
    Show marketing remark (698 chars)

    Investor Special! This Cape Cod home in Mt. Morris Township is the perfect handyman's special and complete rehab, offering plenty of potential for the right buyer. Featuring 4 bedrooms, 2 full baths, and an open floor plan, this property has the space and layout to become a family home with a little vision and TLC. Set on 3 acres, the property offers privacy, outdoor space, and endless possibilities for gardening, recreation, or expansion. Its convenient location near shopping, schools, and expressways makes it an excellent choice for buyers who want both space and accessibility. With some updates and repairs, this home could truly shine and provide a fantastic opportunity to build equity.

  13. 2013-09-06
    soldstatus $7,500
  14. 2013-09-06
    soldstatus $7,500
  15. 2013-08-28
    historical
  16. 2013-08-28
    historical
  17. 2013-04-18
    listed $8,175
  18. 2013-04-17
    listed $8,175
  19. 2011-04-14
    historical
  20. 2010-12-12
    historical
  21. 2010-12-06
    historical
  22. 2010-11-15
    listed $27,000
  23. 2010-11-15
    listed $27,000
  24. 2007-06-14
    soldstatus $140,000
  25. 2007-04-12
    soldstatus $111,163
  26. 2005-04-04
    soldstatus $109,000
  27. 2005-04-04
    soldstatus $109,000
  28. 2004-12-27
    historical
  29. 2004-06-03
    listed $108,900
  30. 2004-06-03
    listed $108,900
  31. 2003-07-23
    listed $108,900
  32. 2003-07-23
    historical
  33. 2003-07-23
    listed $108,900
  34. 2000-03-03
    soldstatus $95,000
  35. 2000-03-03
    soldstatus $95,000
  36. 2000-01-17
    historical
  37. 2000-01-11
    listed $99,900
  38. 2000-01-11
    listed $99,900

ⓘ 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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$10,788
− Mortgage interest
−$3,305
− Property taxes
−$885
− Insurance
−$295
− Repairs & maintenance
−$863
− Management
−$863
− Depreciation
−$1,716
Taxable income
$2,861
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$687
After-tax cash flow
$2,943/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
Westwood Heights Schools
NCES district ID
2635970
Math proficiency
7% ▬ 0.00%
Reading proficiency
16% ▲ 3.00%
Median HH income
$33,020
Composite
12.82/100
National rank
#14544
State rank
#704 of 760 in MI

Livability — Mount Morris

Score
68/100
State rank
#357
US rank
#9095

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
19,519
Population (ZIP)
23,873

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 Black (66%)
Race & ethnicity
Black 66% White 24% Two or more races 6% Hispanic / Latino 5% Asian 1%
Common ancestry
Romanian 2% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 2%

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
▼ -101.67%
Current HPI
94.3111
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

-49.9% since first listed
38 events — show timeline
  • 2026-06-03 Pending MiRealSource-MiMLS
  • 2026-06-03 Pending REALCOMP
  • 2026-06-02 Sold (MLS) $50,000 REALCOMP
  • 2026-06-02 Sold (MLS) $50,000 MiRealSource-MiMLS
  • 2026-04-30 Listed $59,000 REALCOMP
  • 2026-04-30 Listed $59,000 MiRealSource-MiMLS
  • 2025-10-02 Sold (MLS) $32,000 REALCOMP
  • 2025-10-02 Sold (MLS) $32,000 MiRealSource-MiMLS
  • 2025-09-25 Pending MiRealSource-MiMLS
  • 2025-09-25 Pending REALCOMP
  • 2025-09-04 Listed $29,900 REALCOMP
  • 2025-09-04 Listed $29,900 MiRealSource-MiMLS
  • 2013-09-06 Sold (MLS) $7,500 MiRealSource-MiMLS
  • 2013-09-06 Sold (MLS) $7,500 REALCOMP
  • 2013-08-28 Listing Removed MiRealSource-MiMLS
  • 2013-08-28 Listing Removed REALCOMP
  • 2013-04-18 Listed $8,175 MiRealSource-MiMLS
  • 2013-04-17 Listed $8,175 REALCOMP
  • 2011-04-14 Listing Removed MiRealSource-MiMLS
  • 2010-12-12 Listing Removed REALCOMP
  • 2010-12-06 Listing Removed REALCOMP
  • 2010-11-15 Listed $27,000 REALCOMP
  • 2010-11-15 Listed $27,000 MiRealSource-MiMLS
  • 2007-06-14 Sold (Public Records) $140,000 Public Records
  • 2007-04-12 Sold (Public Records) $111,163 Public Records
  • 2005-04-04 Sold (MLS) $109,000 REALCOMP
  • 2005-04-04 Sold (MLS) $109,000 MiRealSource-MiMLS
  • 2004-12-27 Listing Removed MiRealSource-MiMLS
  • 2004-06-03 Listed $108,900 REALCOMP
  • 2004-06-03 Listed $108,900 MiRealSource-MiMLS
  • 2003-07-23 Listed $108,900 MiRealSource-MiMLS
  • 2003-07-23 Listing Removed MiRealSource-MiMLS
  • 2003-07-23 Listed $108,900 REALCOMP
  • 2000-03-03 Sold (MLS) $95,000 REALCOMP
  • 2000-03-03 Sold (MLS) $95,000 MiRealSource-MiMLS
  • 2000-01-17 Listing Removed MiRealSource-MiMLS
  • 2000-01-11 Listed $99,900 REALCOMP
  • 2000-01-11 Listed $99,900 MiRealSource-MiMLS

Property tax history

+15.2%/yr

Latest (2025): $7,427 · +110.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…