CashFlowRE
Sign in Sign up
2010 Carol Dr
C- Composite 50.16
Why this score? — see what drove the C- 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 +15.6/30.0
  • ARV discount +14.2/15.0
  • DSCR +4.8/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

2010 Carol Dr · Lapeer, MI 48446
3 bd · 1.5 ba · 1,624 sqft · SingleFamily public records · 3 Days on market
Built 1961 0.46 ac lot $117/sqft · 15% below area Est $223k · 15% under

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

Listing remarks MLS

* * MULTIPLE OFFERS. HIGHEST & BEST BY 2:00 PM SAT 5/2 * * Welcome to this well-maintained, one-owner 3-bedroom, 1.5-bath ranch offering spacious rooms and a comfortable, flowing layout. The spacious full bath was updated with a new walk-in shower and new vinyl plank flooring in 2025, and a new boiler was installed in 2023. The kitchen features durable laminate flooring, and a versatile flex room provides options for a home office, playroom, or additional living space to fit your needs. The half bath also serves as a laundry and utility room with both gas and electric dryer hookups, and the home features excellent storage throughout, including easy pull-down ladder access to attic storage. Additional highlights include a whole-house attic fan for cooling the home, a finished 1-car garage with workshop space, a spacious front porch, and a desirable location within an established neighborhood in the Lapeer School District. Situated on a generous . 46-acre corner lot, this home features a beautiful tulip tree just outside the dining room window, creating a peaceful and inviting setting. Ideally located with quick access to M-24 and just minutes from the City of Lapeer, you'll be close to shopping, dining, and everyday amenities. Seller is offering a one-year America's Preferred Home Warranty with a $100 deductible.

Key facts

  • 0.46 acre lot
  • Garage
  • Built 1961

Property features AI

Exterior

  • Parking: Attached garage; Garage with 1 car space; Driveway; Garage door opener; Workshop area in garage; Garage faces front and side
  • Utilities: Private well water; Septic tank sewer; Cable available
  • Home design: Single-family residence; One level; Ground-level entry with steps; Cedar construction; Asphalt roof
  • Construction: Built with cedar construction; Asphalt roof; Crawl space foundation; Home warranty included
  • Exterior features: Porch; Corner, level lot; Paved road access

Interior

  • Kitchen: Dishwasher; Free-standing electric range; Microwave; Free-standing refrigerator
  • Bedrooms: Total of 7 rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Natural gas heating; Hot water heating; Baseboard heat
  • Interior features: Water softener (owned); Exhaust fan; Attic fan; Ceiling fans; Crawl space basement
  • Laundry & utility: Washer; Dryer; Gas water heater

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/1.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $82 ($980/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (15.7% below list).
  • Recommended offer: $160k (15.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.
Recommended offer $160,258 (15.7% below list)

Questions for the listing agent

  1. Built in 1961 — 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 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?
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.81%
Cash-on-cash
1.84%
DSCR
1.08
GRM
9.9

CMA / ARV

ARV (median comp)
$223,137
List price
$190,000
Delta
-14.85%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2010 Carol Dr 0.00mi 3/1.5 1,624 (0%) 0mo $201,000 $124 100
17 Riverview Dr 0.66mi 3/2.0 1,400 (-14%) 8mo $24,400 $17 38

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
-13.4%
Equity multiple
0.52×
Total profit
$-25,642
Equity at exit
$28,330
10-year hold
IRR
-4.5%
Equity multiple
0.70×
Total profit
$-15,854
Equity at exit
$16,428

Cash invested: $53,200 (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
9.9×

Monthly cashflow live

Estimated rent
$1,603 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$109 /mo · $1,306/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$82

Break-even live

Break-even rent $1,499
Max offer price $190,000
Occupancy floor 90%

Sensitivity live

Price -10% $189 -5% $135 +0% $82 +5% $28 +10% $-26
Rent -10% $-45 -5% $18 +0% $82 +5% $145 +10% $208
Rate -1.0pp $177 -0.5pp $130 base $82 +0.5pp $32 +1.0pp $-18

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
$47,500
Closing costs
$5,700
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 5 events

  1. 2026-05-03
    status Pending 1344-char remark
    Show marketing remark (1344 chars)

    * * MULTIPLE OFFERS. HIGHEST & BEST BY 2:00 PM SAT 5/2 * * Welcome to this well-maintained, one-owner 3-bedroom, 1.5-bath ranch offering spacious rooms and a comfortable, flowing layout. The spacious full bath was updated with a new walk-in shower and new vinyl plank flooring in 2025, and a new boiler was installed in 2023. The kitchen features durable laminate flooring, and a versatile flex room provides options for a home office, playroom, or additional living space to fit your needs. The half bath also serves as a laundry and utility room with both gas and electric dryer hookups, and the home features excellent storage throughout, including easy pull-down ladder access to attic storage. Additional highlights include a whole-house attic fan for cooling the home, a finished 1-car garage with workshop space, a spacious front porch, and a desirable location within an established neighborhood in the Lapeer School District. Situated on a generous . 46-acre corner lot, this home features a beautiful tulip tree just outside the dining room window, creating a peaceful and inviting setting. Ideally located with quick access to M-24 and just minutes from the City of Lapeer, you'll be close to shopping, dining, and everyday amenities. Seller is offering a one-year America's Preferred Home Warranty with a $100 deductible.

  2. 2026-05-03
    status Pending 1356-char remark
    Show marketing remark (1344 chars)

    * * MULTIPLE OFFERS. HIGHEST & BEST BY 2:00 PM SAT 5/2 * * Welcome to this well-maintained, one-owner 3-bedroom, 1.5-bath ranch offering spacious rooms and a comfortable, flowing layout. The spacious full bath was updated with a new walk-in shower and new vinyl plank flooring in 2025, and a new boiler was installed in 2023. The kitchen features durable laminate flooring, and a versatile flex room provides options for a home office, playroom, or additional living space to fit your needs. The half bath also serves as a laundry and utility room with both gas and electric dryer hookups, and the home features excellent storage throughout, including easy pull-down ladder access to attic storage. Additional highlights include a whole-house attic fan for cooling the home, a finished 1-car garage with workshop space, a spacious front porch, and a desirable location within an established neighborhood in the Lapeer School District. Situated on a generous . 46-acre corner lot, this home features a beautiful tulip tree just outside the dining room window, creating a peaceful and inviting setting. Ideally located with quick access to M-24 and just minutes from the City of Lapeer, you'll be close to shopping, dining, and everyday amenities. Seller is offering a one-year America's Preferred Home Warranty with a $100 deductible.

  3. 2026-05-01
    listed $190,000 Active 1344-char remark
    Show marketing remark (1344 chars)

    * * MULTIPLE OFFERS. HIGHEST & BEST BY 2:00 PM SAT 5/2 * * Welcome to this well-maintained, one-owner 3-bedroom, 1.5-bath ranch offering spacious rooms and a comfortable, flowing layout. The spacious full bath was updated with a new walk-in shower and new vinyl plank flooring in 2025, and a new boiler was installed in 2023. The kitchen features durable laminate flooring, and a versatile flex room provides options for a home office, playroom, or additional living space to fit your needs. The half bath also serves as a laundry and utility room with both gas and electric dryer hookups, and the home features excellent storage throughout, including easy pull-down ladder access to attic storage. Additional highlights include a whole-house attic fan for cooling the home, a finished 1-car garage with workshop space, a spacious front porch, and a desirable location within an established neighborhood in the Lapeer School District. Situated on a generous . 46-acre corner lot, this home features a beautiful tulip tree just outside the dining room window, creating a peaceful and inviting setting. Ideally located with quick access to M-24 and just minutes from the City of Lapeer, you'll be close to shopping, dining, and everyday amenities. Seller is offering a one-year America's Preferred Home Warranty with a $100 deductible.

  4. 2026-05-01
    listed $190,000 Active 1356-char remark
    Show marketing remark (1344 chars)

    * * MULTIPLE OFFERS. HIGHEST & BEST BY 2:00 PM SAT 5/2 * * Welcome to this well-maintained, one-owner 3-bedroom, 1.5-bath ranch offering spacious rooms and a comfortable, flowing layout. The spacious full bath was updated with a new walk-in shower and new vinyl plank flooring in 2025, and a new boiler was installed in 2023. The kitchen features durable laminate flooring, and a versatile flex room provides options for a home office, playroom, or additional living space to fit your needs. The half bath also serves as a laundry and utility room with both gas and electric dryer hookups, and the home features excellent storage throughout, including easy pull-down ladder access to attic storage. Additional highlights include a whole-house attic fan for cooling the home, a finished 1-car garage with workshop space, a spacious front porch, and a desirable location within an established neighborhood in the Lapeer School District. Situated on a generous . 46-acre corner lot, this home features a beautiful tulip tree just outside the dining room window, creating a peaceful and inviting setting. Ideally located with quick access to M-24 and just minutes from the City of Lapeer, you'll be close to shopping, dining, and everyday amenities. Seller is offering a one-year America's Preferred Home Warranty with a $100 deductible.

  5. 2026-04-30
    historical $190,000 1344-char remark
    Show marketing remark (1344 chars)

    * * MULTIPLE OFFERS. HIGHEST & BEST BY 2:00 PM SAT 5/2 * * Welcome to this well-maintained, one-owner 3-bedroom, 1.5-bath ranch offering spacious rooms and a comfortable, flowing layout. The spacious full bath was updated with a new walk-in shower and new vinyl plank flooring in 2025, and a new boiler was installed in 2023. The kitchen features durable laminate flooring, and a versatile flex room provides options for a home office, playroom, or additional living space to fit your needs. The half bath also serves as a laundry and utility room with both gas and electric dryer hookups, and the home features excellent storage throughout, including easy pull-down ladder access to attic storage. Additional highlights include a whole-house attic fan for cooling the home, a finished 1-car garage with workshop space, a spacious front porch, and a desirable location within an established neighborhood in the Lapeer School District. Situated on a generous . 46-acre corner lot, this home features a beautiful tulip tree just outside the dining room window, creating a peaceful and inviting setting. Ideally located with quick access to M-24 and just minutes from the City of Lapeer, you'll be close to shopping, dining, and everyday amenities. Seller is offering a one-year America's Preferred Home Warranty with a $100 deductible.

ⓘ 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
$1,306 · $109/mo
Projected year-2 tax
$2,116 · $176/mo
Expected delta
+$810/yr (+$68/mo · 62.0%)

ⓘ 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 ≥98°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
$19,231
− Mortgage interest
−$10,643
− Property taxes
−$1,306
− Insurance
−$950
− Repairs & maintenance
−$1,538
− Management
−$1,538
− Depreciation
−$5,527
Taxable loss
−$2,272
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$545
After-tax cash flow
$1,525/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

+5.8% since first listed
7 events — show timeline
  • 2026-06-09 Sold (MLS) $201,000 MiRealSource-MiMLS
  • 2026-06-09 Sold (MLS) $201,000 REALCOMP
  • 2026-05-03 Pending MiRealSource-MiMLS
  • 2026-05-03 Pending REALCOMP
  • 2026-05-01 Listed $190,000 MiRealSource-MiMLS
  • 2026-05-01 Listed $190,000 REALCOMP
  • 2026-04-30 Coming Soon $190,000 MiRealSource-MiMLS

Property tax history

+3.0%/yr

Latest (2025): $1,306 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…