CashFlowRE
Sign in Sign up
17 Stapleton St 🏷️ Likely Rental
C+ Composite 62.55
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 +21.2/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.6/10.0
  • DSCR +6.8/10.0
  • Rent growth +5.0/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$150,000

17 Stapleton St · Mount Clemens, MI 48043
4 bd · 4.0 ba · 2,072 sqft · SingleFamily public records · 88 Days on market
Built 1900 4,356 sqft lot $72/sqft · 39% below area Est $246k · 39% under

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

Listing remarks MLS

Exceptional investment opportunity in Mount Clemens’ historic district. This three-unit multifamily property offers strong income potential with separate utilities, private entrances, and flexible occupancy options. The layout includes one 2-bedroom unit, one 1-bedroom unit, and one efficiency. Unit A – Ground Level (2 Bedroom, Vacant) • Freshly painted walls • New light fixtures • Includes refrigerator Unit B – Upper Level (1 Bedroom, Occupied) • Long-term tenant since 2022, pays on time • Month-to-month lease • Well-maintained and in good condition • Tenant willing to stay or vacate if needed Unit C – Ground Level (Efficiency, Vacant) • New flooring • New light fixtures • New backsplash • Freshly painted • Includes stove and refrigerator Additional highlights: • Rental certification in 2025 • Historic building in a charming, established neighborhood • Ideal for investors seeking cash flow or owner-occupants looking to live in one unit and rent the others This is a versatile, income-producing property with immediate upside—perfect for expanding or starting your rental portfolio.

Key facts

  • Separate utilities
  • Private entrances
  • Historic district

Tags

INVESTMENT OPPORTUNITYHISTORIC DISTRICTSTRONG INCOME POTENTIALSEPARATE UTILITIESPRIVATE ENTRANCESFLEXIBLE OCCUPANCY OPTIONS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $150,000 price doesn't fit this home's estimated sale value (~$245,642) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/4.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.0% in Mount Clemens — 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 77/100 on livability (#120 in MI, #2,918 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D+, amenities D+, employment D-.
  • Mount Clemens Community School District (suburban): math 4% / reading 11% proficiency, ranked #532 of 540 in MI (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Seminole Academy (math 2% / reading 8%, grade F, #1,325 of 1,397 statewide, top 99%, 370 students, 94% FRL); Mount Clemens Middle School (math 2% / reading 12%, grade F, #481 of 493 statewide, top 98%, 151 students, 94% FRL); Mount Clemens High School (math 10% / reading 30%, grade F, #596 of 713 statewide, top 86%, 203 students, 90% FRL).
  • Market conditions: Rents rising fast (+10.8%/yr); 69 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($52k/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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 8y 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 $80k; list at $150k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.5% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $141,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
1.26%
Cap rate
8.02%
Cash-on-cash
6.18%
DSCR
1.28
GRM
6.6

CMA / ARV

ARV (median comp)
$245,642
List price
$150,000
Delta
-38.94%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
146 North Ave 0.10mi 4/3.0 1,985 (-4%) 1mo $295,000 $149 84
261 Jones St 0.19mi 4/2.0 2,198 (+6%) 2mo $310,500 $141 71
219 N Walnut St 0.37mi 4/2.0 2,114 (+2%) 7mo $175,000 $83 66
58 Kendrick St 0.26mi 3/1.5 (-1) 2,139 (+3%) 5mo $255,000 $119 63
225 Euclid St 0.34mi 4/2.5 1,949 (-6%) 8mo $285,000 $146 62
245 N Walnut St 0.44mi 3/2.0 (-1) 2,015 (-3%) 3mo $230,000 $114 60
94 Kendrick St 0.35mi 4/2.5 2,370 (+14%) 4mo $315,000 $133 50
95 High St 0.43mi 3/2.0 (-1) 1,906 (-8%) 7mo $260,000 $136 48
59 Canfield Dr 0.64mi 3/2.0 (-1) 1,826 (-12%) 2mo $245,000 $134 36
235 N Broadway St 0.54mi 3/1.0 (-1) 2,300 (+11%) 5mo $145,000 $63 36
43 Rathbone St S 0.74mi 4/2.0 1,800 (-13%) 1mo $266,000 $148 35
38 Riverside Dr 0.66mi 3/3.0 (-1) 1,800 (-13%) 5mo $300,000 $167 34

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-324
Equity at exit
$22,365
10-year hold
IRR
14.8%
Equity multiple
2.52×
Total profit
$63,807
Equity at exit
$12,969

Cash invested: $42,000 (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 48043

Rents YoY
10.8%
Active inventory
69
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,896 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$433 /mo · $5,192/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$398
Net cashflow
$216

Break-even live

Break-even rent $1,623
Max offer price $150,000
Occupancy floor 84%

Sensitivity live

Price -10% $301 -5% $259 +0% $216 +5% $174 +10% $131
Rent -10% $67 -5% $141 +0% $216 +5% $291 +10% $366
Rate -1.0pp $292 -0.5pp $255 base $216 +0.5pp $178 +1.0pp $138

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
$37,500
Closing costs
$4,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
40 Ferrin Pl Mount Clemens, MI 3.0 1.0 1400 $1,700 $1.21 0d 1 0.25mi
42510 Pinehurst Dr Clinton Twp, MI 3.0 2.5 1845 $2,600 $1.41 6d 1 1.36mi

Listing history 30 events

  1. 2026-06-21
    days on market $150,000 Active 88 DOM
  2. 2026-06-18
    days on market $150,000 Active 85 DOM
  3. 2026-06-17
    days on market $150,000 Active 84 DOM
  4. 2026-06-16
    days on market $150,000 Active 83 DOM
  5. 2026-06-15
    days on market $150,000 Active 82 DOM
  6. 2026-06-13
    days on market $150,000 Active 80 DOM
  7. 2026-06-13
    days on market $150,000 Active 79 DOM
  8. 2026-06-09
    days on market $150,000 Active 76 DOM
  9. 2026-06-08
    days on market $150,000 Active 75 DOM
  10. 2026-06-07
    days on market $150,000 Active 74 DOM
  11. 2026-06-04
    days on market $150,000 Active 71 DOM
  12. 2026-06-03
    days on market $150,000 Active 70 DOM
  13. 2026-06-02
    days on market $150,000 Active 69 DOM
  14. 2026-06-01
    days on market $150,000 Active 68 DOM
  15. 2026-05-31
    days on market $150,000 Active 67 DOM
  16. 2026-03-25
    listed $150,000 Active 1201-char remark
    Show marketing remark (1425 chars)

    Exceptional investment opportunity in Mount Clemens' historic district. This three-unit multifamily property offers strong income potential with separate utilities, private entrances, and flexible occupancy options. The layout includes one 2-bedroom unit, one 1-bedroom unit, and one efficiency. Unit A – Ground Level (2 Bedroom, Vacant) • Freshly painted walls • New light fixtures • Includes refrigerator Unit B – Upper Level (1 Bedroom, Occupied) • Long-term tenant since 2022, pays on time • Month-to-month lease • Well-maintained and in good condition • Tenant willing to stay or vacate if needed Unit C – Ground Level (Efficiency, Vacant) • New flooring • New light fixtures • New backsplash • Freshly painted • Includes stove and refrigerator Additional highlights: • Rental certification in 2025 • Historic building in a charming, established neighborhood • Ideal for investors seeking cash flow or owner-occupants looking to live in one unit and rent the others This is a versatile, income-producing property with immediate upside - perfect for expanding or starting your rental portfolio.

  17. 2026-03-25
    listed $150,000 Active 1425-char remark
    Show marketing remark (1425 chars)

    Exceptional investment opportunity in Mount Clemens' historic district. This three-unit multifamily property offers strong income potential with separate utilities, private entrances, and flexible occupancy options. The layout includes one 2-bedroom unit, one 1-bedroom unit, and one efficiency. Unit A – Ground Level (2 Bedroom, Vacant) • Freshly painted walls • New light fixtures • Includes refrigerator Unit B – Upper Level (1 Bedroom, Occupied) • Long-term tenant since 2022, pays on time • Month-to-month lease • Well-maintained and in good condition • Tenant willing to stay or vacate if needed Unit C – Ground Level (Efficiency, Vacant) • New flooring • New light fixtures • New backsplash • Freshly painted • Includes stove and refrigerator Additional highlights: • Rental certification in 2025 • Historic building in a charming, established neighborhood • Ideal for investors seeking cash flow or owner-occupants looking to live in one unit and rent the others This is a versatile, income-producing property with immediate upside - perfect for expanding or starting your rental portfolio.

  18. 2019-03-12
    soldstatus $80,000
  19. 2019-03-06
    soldstatus $80,000 Closed
  20. 2019-03-06
    soldstatus $80,000
  21. 2019-01-22
    status Pending
  22. 2018-12-26
    listed $85,000 Active
  23. 2018-12-26
    listed $85,000
  24. 2018-12-26
    historical
  25. 2018-12-26
    historical
  26. 2018-10-05
    price $90,000
  27. 2018-10-04
    status Active
  28. 2018-09-25
    status Pending
  29. 2018-08-14
    listed $95,000 Active
  30. 2018-08-14
    listed $90,000

ⓘ 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
$5,192 · $433/mo
Projected year-2 tax
$5,192 · $433/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$22,757
− Mortgage interest
−$8,402
− Property taxes
−$5,192
− Insurance
−$750
− Repairs & maintenance
−$1,821
− Management
−$1,821
− Depreciation
−$4,364
Taxable income
$408
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$98
After-tax cash flow
$2,499/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
Mount Clemens Community School District
NCES district ID
2624690
Math proficiency
4% ▼ -9.00%
Reading proficiency
11% ▼ -7.00%
Median HH income
$36,632
Composite
6.25/100
National rank
#10005
State rank
#532 of 540 in MI

Livability — Mount Clemens

Score
77/100
State rank
#120
US rank
#2918

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Clemens, MI
County
Macomb County · 638,552 people
City population
15,429
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
15,429
Household income
$52,161
Rent vs Own
40.2% rent · 59.8% own
Severe rent burden
610.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Black 22% Two or more races 10% Hispanic / Latino 4%
Common ancestry
Romanian 10% Lithuanian 4% Slovak 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -194.74%
Current HPI
260.7139
Rent YoY
▲ 10.82%
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

+57.9% since first listed
15 events — show timeline
  • 2026-03-25 Listed $150,000 MiRealSource-MiMLS
  • 2026-03-25 Listed $150,000 REALCOMP
  • 2019-03-12 Sold (Public Records) $80,000 Public Records
  • 2019-03-06 Sold (MLS) $80,000 REALCOMP
  • 2019-03-06 Sold (MLS) $80,000 MiRealSource-MiMLS
  • 2019-01-22 Pending MiRealSource-MiMLS
  • 2018-12-26 Listing Removed REALCOMP
  • 2018-12-26 Listing Removed MiRealSource-MiMLS
  • 2018-12-26 Listed $85,000 REALCOMP
  • 2018-12-26 Listed $85,000 MiRealSource-MiMLS
  • 2018-10-05 Price Changed $90,000 MiRealSource-MiMLS
  • 2018-10-04 Relisted MiRealSource-MiMLS
  • 2018-09-25 Pending MiRealSource-MiMLS
  • 2018-08-14 Listed $90,000 REALCOMP
  • 2018-08-14 Listed $95,000 MiRealSource-MiMLS

Property tax history

+7.5%/yr

Latest (2025): $5,192 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…