CashFlowRE
Sign in Sign up
9965 Rising Star Ln
D- Composite 35.97
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 +10.0/30.0
  • ARV discount +8.9/15.0
  • 1% rule +3.4/10.0
  • Livability +3.1/5.0
  • DSCR +2.8/10.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,000

9965 Rising Star Ln · Canadian Lakes, MI 49346
4 bd · 1.5 ba · 1,896 sqft · SingleFamily · 7 Days on market
Built 1976 0.43 ac lot Est $246k · at est. $73/mo HOA · 4% of rent

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

Listing remarks MLS

Nestled in a peaceful setting in Canadian Lakes, this home offers the perfect blend of comfort, recreation, and tranquility. You will love hearing the songbirds and watching the deer from the large covered wrap around porch. Inside you'll find a nice layout with cathedral ceilings, a spacious open living room and dining area, two main floor bedrooms, natural gas heat and central AC. Upstairs features a roomy loft with separate bedroom and 1/2 bath, while the partially finished walkout basement offers an additional bedroom and bonus room for guests, hobbies, or entertaining. Additional highlights include a cement circle driveway, 1-stall attached garage, whole house generator, fenced backyard, and close proximity to thousands of acres of public forest plus all of the amenities that Canadian Lakes offers including FREE golf on the Pines & Highlands courses, FREE pool and fitness center, plus access to lakes, beaches, boat docking, tennis, pickleball, dog parks, shopping and more!

Key facts

  • Access to lakes
  • Cathedral ceilings
  • Fenced backyard

Tags

CATHEDRAL CEILINGSSPACIOUS OPEN LIVING ROOMCEMENT CIRCLE DRIVEWAYWHOLE HOUSE GENERATORFENCED BACKYARDACCESS TO LAKES

Property features AI

Finance

  • HOA & community: Annual association fee; Community amenities include clubhouse, fitness center, indoor pool, pool, spa/hot tub, sauna, tennis courts, playground, meeting room, library, storage, restaurant/bar, security, boat launch, airport landing strip, baseball diamond, beach area, campground, skiing, and pets allowed

Exterior

  • Parking: Attached garage (1 space)
  • Utilities: Well water; Natural gas connected; Cable connected; High-speed internet available
  • Home design: Chalet-style single-family residence; Residential property
  • Construction: Built in 1976; Wood siding; Composition roof; Partial basement
  • Exterior features: Recreational lot; Wooded setting; Located in a golf community

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Freezer
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: 9 total rooms; Partial basement
  • Laundry & utility: Washer; Dryer

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/1.5-bath single-family listed at $239k.

Deal economics

  • At list price, monthly cash flow is $-145 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $218k (8.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (16.3% below list).
  • Recommended offer: $200k (16.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 2.0% in Canadian Lakes — 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 62/100 on livability (#541 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Chippewa Hills School District (rural): math 24% / reading 42% proficiency, ranked #324 of 540 in MI (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mecosta Elementary School (math 42% / reading 52%, grade D-, #433 of 1,397 statewide, top 34%, 228 students, 66% FRL); Chippewa Hills Intermediate School (math 17% / reading 37%, grade F, #372 of 493 statewide, top 77%, 513 students, 69% FRL); Chippewa Hills High School (math 27% / reading 57%, grade F, #264 of 713 statewide, top 41%, 476 students, 59% FRL).
  • Market conditions: 198 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 116 units permitted in Mecosta County in 2024 (0 in 5+ unit buildings).

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.
  • Mecosta County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 10y 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.
Recommended offer $200,000 (16.3% 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. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
5.57%
Cash-on-cash
-2.59%
DSCR
0.88
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$246,480
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9965 Rising Star Ln 0.00mi 4/1.5 1,896 (0%) 0mo $225,000 $119 100
12480 Lone Wolf Trl 0.44mi 3/1.5 (-1) 1,856 (-2%) 10mo $200,000 $108 63
10165 Lost Canyon Dr 0.56mi 4/1.5 1,836 (-3%) 16mo $247,500 $135 56
12479 Pine Mesa Dr 0.19mi 4/2.0 2,160 (+14%) 13mo $248,000 $115 55
11982 Trail Creek Dr 0.47mi 3/2.5 (-1) 1,965 (+4%) 12mo $275,000 $140 54
12462 Lone Wolf Trl 0.42mi 3/2.0 (-1) 2,072 (+9%) 9mo $228,000 $110 50
10302 Mountain View Trl 0.45mi 3/2.0 (-1) 1,764 (-7%) 12mo $230,000 $130 50
9742 Golf Port Dr 0.58mi 3/2.5 (-1) 1,774 (-6%) 5mo $80,000 $45 49
9650 Pere Marquette Dr 0.48mi 3/2.0 (-1) 1,944 (+2%) 22mo $277,000 $142 48
12290 San Rafael Ct 0.48mi 3/2.0 (-1) 1,744 (-8%) 13mo $320,000 $183 46
9770 Golf Port Dr 0.52mi 3/2.0 (-1) 1,976 (+4%) 21mo $180,000 $91 44
9210 Timberlane Dr 0.73mi 3/2.0 (-1) 1,632 (-14%) 14mo $219,900 $135 24

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
-20.6%
Equity multiple
0.28×
Total profit
$-47,868
Equity at exit
$35,636
10-year hold
IRR
-13.7%
Equity multiple
0.20×
Total profit
$-53,243
Equity at exit
$20,664

Cash invested: $66,920 (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 49346

Home prices YoY
-27.2%
Active inventory
198
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,000 medium interval (Pro) →
Mortgage (P&I)
$1,253
Tax est. 1.5%
$299 /mo · $3,585/yr
Insurance
$100
HOA
$73
Vacancy / Maint / Mgmt
$420
Net cashflow
$-145

Break-even live

Break-even rent $2,183
Max offer price $218,065
Occupancy floor

Sensitivity live

Price -10% $20 -5% $-62 +0% $-145 +5% $-227 +10% $-310
Rent -10% $-303 -5% $-224 +0% $-145 +5% $-66 +10% $13
Rate -1.0pp $-24 -0.5pp $-84 base $-145 +0.5pp $-207 +1.0pp $-270

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
$59,750
Closing costs
$7,170
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
9210 Timberlane Dr Stanwood, MI 3.0 2.0 1632 $2,000 $1.23 5d 1 0.74mi

HOA detail

Monthly dues
$73 · $876/yr
Likely covers
gaspoolgym

Listing history 28 events

  1. 2026-05-19
    listed $239,000 Active 998-char remark
    Show marketing remark (999 chars)

    Nestled in a peaceful setting in Canadian Lakes, this home offers the perfect blend of comfort, recreation, and tranquility. You will love hearing the songbirds and watching the deer from the large covered wrap around porch. Inside you'll find a nice layout with cathedral ceilings, a spacious open living room and dining area, two main floor bedrooms, natural gas heat and central AC. Upstairs features a roomy loft with separate bedroom and 1/2 bath, while the partially finished walkout basement offers an additional bedroom and bonus room for guests, hobbies, or entertaining. Additional highlights include a cement circle driveway, 1-stall attached garage, whole house generator, fenced backyard, and close proximity to thousands of acres of public forest plus all of the amenities that Canadian Lakes offers including FREE golf on the Pines & Highlands courses, FREE pool and fitness center, plus access to lakes, beaches, boat docking, tennis, pickleball, dog parks, shopping and more!

  2. 2026-05-19
    listed $239,000 Active 999-char remark
    Show marketing remark (999 chars)

    Nestled in a peaceful setting in Canadian Lakes, this home offers the perfect blend of comfort, recreation, and tranquility. You will love hearing the songbirds and watching the deer from the large covered wrap around porch. Inside you'll find a nice layout with cathedral ceilings, a spacious open living room and dining area, two main floor bedrooms, natural gas heat and central AC. Upstairs features a roomy loft with separate bedroom and 1/2 bath, while the partially finished walkout basement offers an additional bedroom and bonus room for guests, hobbies, or entertaining. Additional highlights include a cement circle driveway, 1-stall attached garage, whole house generator, fenced backyard, and close proximity to thousands of acres of public forest plus all of the amenities that Canadian Lakes offers including FREE golf on the Pines & Highlands courses, FREE pool and fitness center, plus access to lakes, beaches, boat docking, tennis, pickleball, dog parks, shopping and more!

  3. 2026-05-19
    listed $239,000 Active
    Show marketing remark (999 chars)

    Nestled in a peaceful setting in Canadian Lakes, this home offers the perfect blend of comfort, recreation, and tranquility. You will love hearing the songbirds and watching the deer from the large covered wrap around porch. Inside you'll find a nice layout with cathedral ceilings, a spacious open living room and dining area, two main floor bedrooms, natural gas heat and central AC. Upstairs features a roomy loft with separate bedroom and 1/2 bath, while the partially finished walkout basement offers an additional bedroom and bonus room for guests, hobbies, or entertaining. Additional highlights include a cement circle driveway, 1-stall attached garage, whole house generator, fenced backyard, and close proximity to thousands of acres of public forest plus all of the amenities that Canadian Lakes offers including FREE golf on the Pines & Highlands courses, FREE pool and fitness center, plus access to lakes, beaches, boat docking, tennis, pickleball, dog parks, shopping and more!

  4. 2021-02-24
    soldstatus $164,900
  5. 2021-02-01
    soldstatus $164,900 Sold
  6. 2021-02-01
    soldstatus $164,900 Sold
  7. 2020-10-21
    status Pending
  8. 2020-10-21
    historical
  9. 2020-10-19
    listed $159,900
  10. 2020-10-19
    listed $159,900 Active
  11. 2020-10-19
    listed $159,900
  12. 2019-07-08
    soldstatus $127,600
  13. 2019-07-08
    soldstatus $127,600 Sold
  14. 2019-06-24
    status Pending
  15. 2019-06-03
    historical Active Contingent
  16. 2019-06-01
    price $127,500
  17. 2019-05-01
    price $130,000
  18. 2019-03-30
    listed $127,500
  19. 2019-03-30
    listed $135,000 Active
  20. 2019-03-30
    listed $127,500
  21. 2017-07-21
    soldstatus $114,500
  22. 2017-07-21
    soldstatus $114,500 Sold
  23. 2017-07-21
    soldstatus $114,500
  24. 2017-05-24
    historical Active Contingent
  25. 2017-05-12
    status Active
  26. 2017-05-02
    historical Active Contingent
  27. 2016-09-13
    listed $114,900 Active
  28. 2016-09-13
    listed $114,900

ⓘ 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 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥95°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$24,000
− Mortgage interest
−$13,388
− Property taxes
−$3,585
− Insurance
−$1,195
− Repairs & maintenance
−$1,920
− Management
−$1,920
− HOA
−$876
− Depreciation
−$6,953
Taxable loss
−$5,836
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,401
After-tax cash flow
$-335/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
Chippewa Hills School District
NCES district ID
2609560
Math proficiency
24% ▼ -10.00%
Reading proficiency
42% ▼ -5.00%
Median HH income
$43,598
Composite
28.01/100
National rank
#6849
State rank
#324 of 540 in MI

Livability — Canadian Lakes

Score
62/100
State rank
#541
US rank
#16622

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canadian Lakes, MI
Population (ZIP)
4,851

Population outlook (Mecosta County) Hauer SSP2

Today (2025)
42,954 people
By 2030
42,954 · +0.0%
By 2040
41,574 · -3.2%
By 2050
39,250 · -8.6%
By 2075
32,628 · -24.0%
By 2100
27,476 · -36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Iranian 8% Romanian 7% Lithuanian 4%
Foreign-born
1% · Canada
Languages at home
95% English-only · German/W. Germanic 3% Spanish 1%

Political lean MEDSL · Mecosta

2024 margin
Solid R (+30.0) · D 34.2% · R 64.2% · Other 1.6%
2008→2024 swing
-29.3pp toward R · 2008: -0.7pp · 2024: -30.0pp
All cycles
2024: R+30.0 2020: R+28.0 2016: R+26.1 2012: R+9.8 2008: R+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.43%
Current HPI
196.1356
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

+95.8% since first listed
34 events — show timeline
  • 2026-06-11 Sold (MLS) $225,000 REALCOMP
  • 2026-06-11 Sold (MLS) $225,000 SW Michigan MLS
  • 2026-06-11 Sold (MLS) $225,000 MiRealSource-MiMLS
  • 2026-05-29 Pending MiRealSource-MiMLS
  • 2026-05-29 Pending REALCOMP
  • 2026-05-29 Pending SW Michigan MLS
  • 2026-05-19 Listed $239,000 REALCOMP
  • 2026-05-19 Listed $239,000 SW Michigan MLS
  • 2026-05-19 Listed $239,000 MiRealSource-MiMLS
  • 2021-02-24 Sold (Public Records) $164,900 Public Records
  • 2021-02-01 Sold (MLS) $164,900 SW Michigan MLS
  • 2021-02-01 Sold (MLS) $164,900 REALCOMP
  • 2020-10-21 Pending SW Michigan MLS
  • 2020-10-21 Listing Removed REALCOMP
  • 2020-10-19 Listed $159,900 MiRealSource-MiMLS
  • 2020-10-19 Listed $159,900 SW Michigan MLS
  • 2020-10-19 Listed $159,900 REALCOMP
  • 2019-07-08 Sold (MLS) $127,600 SW Michigan MLS
  • 2019-07-08 Sold (MLS) $127,600 REALCOMP
  • 2019-06-24 Pending SW Michigan MLS
  • 2019-06-03 Contingent SW Michigan MLS
  • 2019-06-01 Price Changed $127,500 SW Michigan MLS
  • 2019-05-01 Price Changed $130,000 SW Michigan MLS
  • 2019-03-30 Listed $127,500 MiRealSource-MiMLS
  • 2019-03-30 Listed $135,000 SW Michigan MLS
  • 2019-03-30 Listed $127,500 REALCOMP
  • 2017-07-21 Sold (Public Records) $114,500 Public Records
  • 2017-07-21 Sold (MLS) $114,500 SW Michigan MLS
  • 2017-07-21 Sold (MLS) $114,500 REALCOMP
  • 2017-05-24 Contingent SW Michigan MLS
  • 2017-05-12 Relisted SW Michigan MLS
  • 2017-05-02 Contingent SW Michigan MLS
  • 2016-09-13 Listed $114,900 SW Michigan MLS
  • 2016-09-13 Listed $114,900 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…