CashFlowRE
Sign in Sign up
1701 Home Dr
B+ Composite 79.33
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
  • Appreciation +9.6/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$75,000

1701 Home Dr · Mio, MI 48621
8 bd · 2.0 ba · 3,210 sqft · SingleFamily public records · 34 Days on market
Built 1950 1.36 ac lot ↓ 50% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Priced To Move! This property ready for someone who has a vision and a passion for fixing up and rehabbing homes. Lots of rooms in the house have been touched, and ready to be finished. This house may even be able to be converted to a split unit. I have attached a flyer for a lender who is well vested in the renovation loan process and would be happy to assist any prospective buyers.

Key facts

  • 1.36 acre lot
  • Built 1950
  • Listed 34 days

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Utilities: Private well water; Septic tank sewer
  • Home design: Single-family residence; Two levels
  • Construction: Aluminum siding, brick, and stone exterior; Block and slab foundation; Built with above-grade finished area of about 3,210 square feet
  • Exterior features: Corner lot; Lot dimensions approximately 246 x 240; Approximately 1.36 acres

Interior

  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating; Propane heating; Steam heating; No central air
  • Interior features: Wood-burning fireplace; Basement (block foundation)

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 8-bed/2.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $544 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#557 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools F, amenities F, commute F.
  • Fairview Area School District (rural): math 45% / reading 50% proficiency, ranked #244 of 760 in MI (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 28 active listings in the ZIP; 29 units permitted in Oscoda County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($519 loan paydown + $7k appreciation (9.3% local appreciation)).
  • Oscoda County population projected at -32% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (9.3% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.75%
Cap rate
14.99%
Cash-on-cash
31.08%
DSCR
2.38
GRM
4.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

9.27% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
46.8%
Equity multiple
4.42×
Total profit
$71,767
Equity at exit
$63,609
10-year hold
IRR
41.2%
Equity multiple
9.73×
Total profit
$183,280
Equity at exit
$133,173

Cash invested: $21,000 (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 48621

Home prices YoY
4.6%
Active inventory
28
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,310 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$66 /mo · $798/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$544

Break-even live

Break-even rent $622
Max offer price $75,000
Occupancy floor 53%

Sensitivity live

Price -10% $586 -5% $565 +0% $544 +5% $523 +10% $501
Rent -10% $440 -5% $492 +0% $544 +5% $596 +10% $647
Rate -1.0pp $582 -0.5pp $563 base $544 +0.5pp $524 +1.0pp $505

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
$18,750
Closing costs
$2,250
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 29 events

  1. 2026-06-21
    days on market $75,000 Active 34 DOM
  2. 2026-06-18
    days on market $75,000 Active 32 DOM
  3. 2026-06-17
    days on market $75,000 Active 31 DOM
  4. 2026-06-16
    days on market $75,000 Active 30 DOM
  5. 2026-06-15
    days on market $75,000 Active 29 DOM
  6. 2026-06-13
    days on market $75,000 Active 27 DOM
  7. 2026-06-12
    days on market $75,000 Active 26 DOM
  8. 2026-06-09
    days on market $75,000 Active 23 DOM
  9. 2026-06-08
    days on market $75,000 Active 22 DOM
  10. 2026-06-07
    days on market $75,000 Active 21 DOM
  11. 2026-06-07
    days on market $75,000 Active 20 DOM
  12. 2026-06-04
    days on market $75,000 Active 17 DOM
  13. 2026-06-02
    days on market $75,000 Active 16 DOM
  14. 2026-06-01
    days on market $75,000 Active 15 DOM
  15. 2026-05-31
    days on market $75,000 Active 14 DOM
  16. 2026-05-31
    days on market $75,000 Active 13 DOM
  17. 2026-05-17
    listed $75,000 Active
    Show marketing remark (386 chars)

    Priced To Move! This property ready for someone who has a vision and a passion for fixing up and rehabbing homes. Lots of rooms in the house have been touched, and ready to be finished. This house may even be able to be converted to a split unit. I have attached a flyer for a lender who is well vested in the renovation loan process and would be happy to assist any prospective buyers.

  18. 2026-05-17
    listed $75,000 Active 386-char remark
    Show marketing remark (386 chars)

    Priced To Move! This property ready for someone who has a vision and a passion for fixing up and rehabbing homes. Lots of rooms in the house have been touched, and ready to be finished. This house may even be able to be converted to a split unit. I have attached a flyer for a lender who is well vested in the renovation loan process and would be happy to assist any prospective buyers.

  19. 2025-12-01
    historical
  20. 2025-12-01
    historical
  21. 2025-06-08
    listed $99,900 Active
  22. 2025-06-08
    listed $99,900 Active
  23. 2025-06-01
    historical
  24. 2025-06-01
    historical
  25. 2024-11-11
    listed $99,900 Active
  26. 2024-11-11
    listed $99,900 Active
  27. 2024-07-08
    price $90,000
  28. 2024-07-01
    price $120,000
  29. 2024-04-15
    listed $150,000 Active

ⓘ 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
$798 · $66/mo
Projected year-2 tax
$976 · $81/mo
Expected delta
+$179/yr (+$15/mo · 22.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥94°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,720
− Mortgage interest
−$4,201
− Property taxes
−$798
− Insurance
−$375
− Repairs & maintenance
−$1,258
− Management
−$1,258
− Depreciation
−$2,182
Taxable income
$5,649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,356
After-tax cash flow
$5,170/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
Fairview Area School District
NCES district ID
2610560
Math proficiency
45% ▲ 5.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$35,353
Composite
41.42/100
National rank
#7306
State rank
#244 of 760 in MI

Livability — Mio

Score
61/100
State rank
#557
US rank
#17534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,087

Population outlook (Oscoda County) Hauer SSP2

Today (2025)
7,410 people
By 2030
6,884 · -7.1%
By 2040
5,853 · -21.0%
By 2050
5,055 · -31.8%
By 2075
3,832 · -48.3%
By 2100
2,863 · -61.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Lithuanian 6% Romanian 5% Italian 4%
Foreign-born
1% · Vietnam
Languages at home
96% English-only · German/W. Germanic 2% Spanish 1%

Political lean MEDSL · Oscoda

2024 margin
Solid R (+44.3) · D 27.2% · R 71.6% · Other 1.2%
2008→2024 swing
-34.3pp toward R · 2008: -10.0pp · 2024: -44.3pp
All cycles
2024: R+44.3 2020: R+43.6 2016: R+44.3 2012: R+16.2 2008: R+10.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.27%
Current HPI
210.9497
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

-50.0% since first listed
13 events — show timeline
  • 2026-05-17 Listed $75,000 REALCOMP
  • 2026-05-17 Listed $75,000 MiRealSource-MiMLS
  • 2025-12-01 Listing Removed REALCOMP
  • 2025-12-01 Listing Removed MiRealSource-MiMLS
  • 2025-06-08 Listed $99,900 REALCOMP
  • 2025-06-08 Listed $99,900 MiRealSource-MiMLS
  • 2025-06-01 Listing Removed REALCOMP
  • 2025-06-01 Listing Removed MiRealSource-MiMLS
  • 2024-11-11 Listed $99,900 REALCOMP
  • 2024-11-11 Listed $99,900 MiRealSource-MiMLS
  • 2024-07-08 Price Changed $90,000 WWMLS
  • 2024-07-01 Price Changed $120,000 WWMLS
  • 2024-04-15 Listed $150,000 WWMLS

Property tax history

+3.9%/yr

Latest (2025): $798 · -70.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…