CashFlowRE
Sign in Sign up
3886 Poit Dr
D Composite 41.25
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).

  • Cash flow +12.0/30.0
  • ARV discount +11.6/15.0
  • Livability +3.6/5.0
  • DSCR +3.5/10.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$249,900

3886 Poit Dr · Lapeer, MI 48446
4 bd · 2.0 ba · 1,760 sqft · SingleFamily · 37 Days on market
Built 1968 0.42 ac lot $142/sqft · 9% below area Est $275k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home! This spacious four-bedroom, two full-bath home is ready for it's new owners complete with keys at closing. The layout features both a comfortable living room and a separate family room, offering plenty of space to relax or entertain. The kitchen with adjoining dining area provides a warm and inviting place to gather with family and friends. A full basement adds valuable extra space for storage, hobbies, or the potential to finish for additional living area. Outside, you'll find a large two-car garage and a nearly half-acre corner lot with plenty of room to enjoy. The property includes a swing set and multi-level deck, perfect for outdoor entertaining. A mature peach tree offers a fresh taste of summer right in your own backyard. For added peace of mind, the home also features a Generac generator system. Don't miss your chance to make this wonderful home your own!

Key facts

  • Full basement
  • Multi-level deck
  • Mature peach tree

Tags

FULL BASEMENTLARGE TWO-CAR GARAGENEARLY HALF-ACRE CORNER LOTMULTI-LEVEL DECKMATURE PEACH TREEGENERAC GENERATOR SYSTEM

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 $250k.

Deal economics

  • At list price, monthly cash flow is $-60 ($-726/yr) — negative.
  • To cash-flow at today's rent, offer at most $239k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (29.3% below list).
  • Recommended offer: $177k (29.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.6% in Lapeer — 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 72/100 on livability (#231 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: schools D+, employment D, commute F.
  • Lapeer Community Schools (town): math 31% / reading 49% proficiency, ranked #202 of 540 in MI (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 186 active listings in the ZIP; 152 units permitted in Lapeer County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Lapeer County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 25y 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 $81k; list at $250k implies a 209% gain — meaningful room to come down on a strong offer.
Recommended offer $176,803 (29.3% 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 37 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.71%
Cap rate
6.00%
Cash-on-cash
-1.04%
DSCR
0.95
GRM
11.8

CMA / ARV

ARV (median comp)
$274,852
List price
$249,900
Delta
-9.08%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3886 Poit Dr 0.00mi 4/2.0 1,760 (0%) 0mo $230,000 $131 100
3530 Davison Rd 0.70mi 3/2.0 (-1) 1,703 (-3%) 6mo $255,000 $150 52
70 Sterling Dr 0.72mi 3/1.5 (-1) 1,700 (-3%) 9mo $242,800 $143 46

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
-18.1%
Equity multiple
0.36×
Total profit
$-44,486
Equity at exit
$37,261
10-year hold
IRR
-10.4%
Equity multiple
0.37×
Total profit
$-44,263
Equity at exit
$21,607

Cash invested: $69,972 (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 48446

Active inventory
186
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$1,768 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$43 /mo · $511/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$-60

Break-even live

Break-even rent $1,845
Max offer price $239,216
Occupancy floor 98%

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
$62,475
Closing costs
$7,497
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.

Listing history 22 events

  1. 2026-05-16
    status Pending 889-char remark
    Show marketing remark (901 chars)

    Welcome home! This spacious four-bedroom, two full-bath home is ready for it's new owners complete with keys at closing. The layout features both a comfortable living room and a separate family room, offering plenty of space to relax or entertain. The kitchen with adjoining dining area provides a warm and inviting place to gather with family and friends. A full basement adds valuable extra space for storage, hobbies, or the potential to finish for additional living area. Outside, you’ll find a large two-car garage and a nearly half-acre corner lot with plenty of room to enjoy. The property includes a swing set and multi-level deck, perfect for outdoor entertaining. A mature peach tree offers a fresh taste of summer right in your own backyard. For added peace of mind, the home also features a Generac generator system. Don’t miss your chance to make this wonderful home your own!

  2. 2026-05-16
    status Pending 901-char remark
    Show marketing remark (901 chars)

    Welcome home! This spacious four-bedroom, two full-bath home is ready for it's new owners complete with keys at closing. The layout features both a comfortable living room and a separate family room, offering plenty of space to relax or entertain. The kitchen with adjoining dining area provides a warm and inviting place to gather with family and friends. A full basement adds valuable extra space for storage, hobbies, or the potential to finish for additional living area. Outside, you’ll find a large two-car garage and a nearly half-acre corner lot with plenty of room to enjoy. The property includes a swing set and multi-level deck, perfect for outdoor entertaining. A mature peach tree offers a fresh taste of summer right in your own backyard. For added peace of mind, the home also features a Generac generator system. Don’t miss your chance to make this wonderful home your own!

  3. 2026-04-09
    listed $249,900 Active 901-char remark
    Show marketing remark (889 chars)

    Welcome home! This spacious four-bedroom, two full-bath home is ready for it's new owners complete with keys at closing. The layout features both a comfortable living room and a separate family room, offering plenty of space to relax or entertain. The kitchen with adjoining dining area provides a warm and inviting place to gather with family and friends. A full basement adds valuable extra space for storage, hobbies, or the potential to finish for additional living area. Outside, you'll find a large two-car garage and a nearly half-acre corner lot with plenty of room to enjoy. The property includes a swing set and multi-level deck, perfect for outdoor entertaining. A mature peach tree offers a fresh taste of summer right in your own backyard. For added peace of mind, the home also features a Generac generator system. Don't miss your chance to make this wonderful home your own!

  4. 2026-04-09
    listed $249,900 Active 889-char remark
    Show marketing remark (889 chars)

    Welcome home! This spacious four-bedroom, two full-bath home is ready for it's new owners complete with keys at closing. The layout features both a comfortable living room and a separate family room, offering plenty of space to relax or entertain. The kitchen with adjoining dining area provides a warm and inviting place to gather with family and friends. A full basement adds valuable extra space for storage, hobbies, or the potential to finish for additional living area. Outside, you'll find a large two-car garage and a nearly half-acre corner lot with plenty of room to enjoy. The property includes a swing set and multi-level deck, perfect for outdoor entertaining. A mature peach tree offers a fresh taste of summer right in your own backyard. For added peace of mind, the home also features a Generac generator system. Don't miss your chance to make this wonderful home your own!

  5. 2026-04-09
    historical
    Show marketing remark (889 chars)

    Welcome home! This spacious four-bedroom, two full-bath home is ready for it's new owners complete with keys at closing. The layout features both a comfortable living room and a separate family room, offering plenty of space to relax or entertain. The kitchen with adjoining dining area provides a warm and inviting place to gather with family and friends. A full basement adds valuable extra space for storage, hobbies, or the potential to finish for additional living area. Outside, you'll find a large two-car garage and a nearly half-acre corner lot with plenty of room to enjoy. The property includes a swing set and multi-level deck, perfect for outdoor entertaining. A mature peach tree offers a fresh taste of summer right in your own backyard. For added peace of mind, the home also features a Generac generator system. Don't miss your chance to make this wonderful home your own!

  6. 2026-04-09
    historical
    Show marketing remark (889 chars)

    Welcome home! This spacious four-bedroom, two full-bath home is ready for it's new owners complete with keys at closing. The layout features both a comfortable living room and a separate family room, offering plenty of space to relax or entertain. The kitchen with adjoining dining area provides a warm and inviting place to gather with family and friends. A full basement adds valuable extra space for storage, hobbies, or the potential to finish for additional living area. Outside, you'll find a large two-car garage and a nearly half-acre corner lot with plenty of room to enjoy. The property includes a swing set and multi-level deck, perfect for outdoor entertaining. A mature peach tree offers a fresh taste of summer right in your own backyard. For added peace of mind, the home also features a Generac generator system. Don't miss your chance to make this wonderful home your own!

  7. 2026-03-17
    listed $274,900 Active
  8. 2026-03-17
    listed $274,900 Active
  9. 2026-03-13
    historical
  10. 2009-10-23
    soldstatus $81,000
  11. 2009-10-23
    soldstatus $81,000
  12. 2009-09-04
    historical
  13. 2009-09-01
    listed $71,000
  14. 2009-09-01
    listed $71,000
  15. 2007-06-26
    historical
  16. 2007-01-10
    listed $179,900
  17. 2007-01-09
    historical
  18. 2006-11-16
    listed $179,900
  19. 2006-11-13
    historical
  20. 2006-06-22
    listed $179,900
  21. 2002-03-04
    historical
  22. 2001-07-27
    listed $164,900

ⓘ 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
$511 · $43/mo
Projected year-2 tax
$2,180 · $182/mo
Expected delta
+$1,669/yr (+$139/mo · 326.4%)

ⓘ 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 · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$21,216
− Mortgage interest
−$13,998
− Property taxes
−$511
− Insurance
−$1,250
− Repairs & maintenance
−$1,697
− Management
−$1,697
− Depreciation
−$7,270
Taxable loss
−$5,207
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,250
After-tax cash flow
$524/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
Lapeer Community Schools
NCES district ID
2621180
Math proficiency
31% ▼ -9.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$53,749
Composite
34.79/100
National rank
#5113
State rank
#202 of 540 in MI

Livability — Lapeer

Score
72/100
State rank
#231
US rank
#5855

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Lapeer County · 30,581 people
City population
30,581
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
30,581
Household income
$66,062
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
908.0

Population outlook (Lapeer County) Hauer SSP2

Today (2025)
89,826 people
By 2030
89,535 · -0.3%
By 2040
86,695 · -3.5%
By 2050
80,566 · -10.3%
By 2075
65,783 · -26.8%
By 2100
46,584 · -48.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Lapeer

2024 margin
Solid R (+39.8) · D 29.5% · R 69.3% · Other 1.3%
2008→2024 swing
-36.8pp toward R · 2008: -3.0pp · 2024: -39.8pp
All cycles
2024: R+39.8 2020: R+36.3 2016: R+38.3 2012: R+11.5 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -243.58%
Current HPI
212.3665
Rent YoY
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+51.5% since first listed
22 events — show timeline
  • 2026-05-16 Pending MiRealSource-MiMLS
  • 2026-05-16 Pending REALCOMP
  • 2026-04-09 Listed $249,900 REALCOMP
  • 2026-04-09 Listing Removed MiRealSource-MiMLS
  • 2026-04-09 Listing Removed REALCOMP
  • 2026-04-09 Listed $249,900 MiRealSource-MiMLS
  • 2026-03-17 Listed $274,900 MiRealSource-MiMLS
  • 2026-03-17 Listed $274,900 REALCOMP
  • 2026-03-13 Coming Soon MiRealSource-MiMLS
  • 2009-10-23 Sold (MLS) $81,000 MiRealSource-MiMLS
  • 2009-10-23 Sold (MLS) $81,000 REALCOMP
  • 2009-09-04 Listing Removed MiRealSource-MiMLS
  • 2009-09-01 Listed $71,000 MiRealSource-MiMLS
  • 2009-09-01 Listed $71,000 REALCOMP
  • 2007-06-26 Listing Removed REALCOMP
  • 2007-01-10 Listed $179,900 REALCOMP
  • 2007-01-09 Listing Removed REALCOMP
  • 2006-11-16 Listed $179,900 REALCOMP
  • 2006-11-13 Listing Removed REALCOMP
  • 2006-06-22 Listed $179,900 REALCOMP
  • 2002-03-04 Listing Removed REALCOMP
  • 2001-07-27 Listed $164,900 REALCOMP

Property tax history

-4.7%/yr

Latest (2025): $511 · -55.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…