CashFlowRE
Sign in Sign up
N17375 Co Rd 579 Rd
B Composite 73.6
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
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • Schools +4.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +1.0/5.0

$62,500

N17375 Co Rd 579 Rd · Meyer, MI 49847
3 bd · 1.0 ba · 1,015 sqft · SingleFamily · 359 Days on market
Poor condition 30 ac lot $62/sqft · 75% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here we have a 29.77 acre parcel with a higher wooded strip along a paved county road with a large amount of wetland acreage behind it going to the rear of the parcel. There presently exists a three bedroom, one bath home with a metal roof and an oversized two car garage with space for a workshop. The home and garage are in poor condition and, I believe, most prospects would likely consider it a tear down. With that said, an adventurous and optimistic person may be tempted to salvage the structures. One should exercise extreme caution if they decide to enter either of the structures. There is evidence of a driven point for water and I've been told the old septic tank is damaged and non-functioning.

Key facts

  • Paved county road
  • Metal roof
  • 29.77 acre parcel

Tags

29.77 ACRE PARCELWOODED STRIPPAVED COUNTY ROADMETAL ROOFOVERSIZED TWO CAR GARAGESPACE FOR A WORKSHOP

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/1.0-bath single-family listed at $62k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $393 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $62k).
  • Recommended offer: $55k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • North Central Area Schools (rural): math 40% / reading 60% proficiency, ranked #202 of 760 in MI (top 27%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 6 active listings in the ZIP; 26 units permitted in Menominee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($432 loan paydown + $931 appreciation (1.5% local appreciation)).
  • Menominee County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.5% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 359 days — a 12% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $55,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 359 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.67%
Cap rate
13.85%
Cash-on-cash
26.97%
DSCR
2.20
GRM
5.0

CMA / ARV

ARV (median comp)
$246,668
List price
$62,500
Delta
-74.66%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

1.49% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.2%
Equity multiple
2.59×
Total profit
$27,749
Equity at exit
$22,942
10-year hold
IRR
32.1%
Equity multiple
5.01×
Total profit
$70,123
Equity at exit
$31,771

Cash invested: $17,500 (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 49847

Home prices YoY
1.4%
Active inventory
6
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,045 medium interval (Pro) →
Mortgage (P&I)
$328
Tax est. 1.5%
$78 /mo · $938/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$393

Break-even live

Break-even rent $547
Max offer price $62,500
Occupancy floor 57%

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
$15,625
Closing costs
$1,875
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 17 events

  1. 2026-06-18
    days on market $62,500 Active 359 DOM
  2. 2026-06-17
    days on market $62,500 Active 358 DOM
  3. 2026-06-16
    days on market $62,500 Active 357 DOM
  4. 2026-06-15
    days on market $62,500 Active 356 DOM
  5. 2026-06-13
    days on market $62,500 Active 354 DOM
  6. 2026-06-12
    days on market $62,500 Active 353 DOM
  7. 2026-06-09
    days on market $62,500 Active 350 DOM
  8. 2026-06-08
    days on market $62,500 Active 349 DOM
  9. 2026-06-07
    days on market $62,500 Active 348 DOM
  10. 2026-06-07
    days on market $62,500 Active 347 DOM
  11. 2026-06-04
    days on market $62,500 Active 344 DOM
  12. 2026-06-02
    days on market $62,500 Active 343 DOM
  13. 2026-06-01
    days on market $62,500 Active 342 DOM
  14. 2026-05-31
    days on market $62,500 Active 341 DOM
  15. 2026-05-31
    days on market $62,500 Active 340 DOM
  16. 2025-06-25
    listed $62,500 Active 707-char remark
    Show marketing remark (707 chars)

    Here we have a 29.77 acre parcel with a higher wooded strip along a paved county road with a large amount of wetland acreage behind it going to the rear of the parcel. There presently exists a three bedroom, one bath home with a metal roof and an oversized two car garage with space for a workshop. The home and garage are in poor condition and, I believe, most prospects would likely consider it a tear down. With that said, an adventurous and optimistic person may be tempted to salvage the structures. One should exercise extreme caution if they decide to enter either of the structures. There is evidence of a driven point for water and I've been told the old septic tank is damaged and non-functioning.

  17. 2025-06-20
    listed $62,500 Active 707-char remark
    Show marketing remark (707 chars)

    Here we have a 29.77 acre parcel with a higher wooded strip along a paved county road with a large amount of wetland acreage behind it going to the rear of the parcel. There presently exists a three bedroom, one bath home with a metal roof and an oversized two car garage with space for a workshop. The home and garage are in poor condition and, I believe, most prospects would likely consider it a tear down. With that said, an adventurous and optimistic person may be tempted to salvage the structures. One should exercise extreme caution if they decide to enter either of the structures. There is evidence of a driven point for water and I've been told the old septic tank is damaged and non-functioning.

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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
$12,536
− Mortgage interest
−$3,501
− Property taxes
−$938
− Insurance
−$312
− Repairs & maintenance
−$1,003
− Management
−$1,003
− Depreciation
−$1,818
Taxable income
$3,961
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$951
After-tax cash flow
$3,770/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and improvements to become move-in ready. Significant work is needed in the exterior, roof, flooring, HVAC, and landscaping to increase its value.

Repairs flagged

  • Major roof — Rusted and damaged
  • Major exterior walls — Peeling paint and exposed drywall
  • Major flooring — Worn carpet and exposed subfloor
  • Major HVAC/mechanicals — Exposed ductwork and old appliances
  • Major landscaping — Overgrown vegetation and unkempt appearance

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances property's visual appeal and could attract more buyers
  • Both HVAC and mechanical upgrades — Improves comfort and energy efficiency, attracting more renters
  • Both Exterior and interior repairs — Restores the home's structural integrity and enhances its overall appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Rusted and damaged Major $15,000–50,000
exterior walls · Peeling paint and exposed drywall Major $15,000–50,000
flooring · Worn carpet and exposed subfloor Major $15,000–50,000
HVAC/mechanicals · Exposed ductwork and old appliances Major $15,000–50,000
landscaping · Overgrown vegetation and unkempt appearance Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances property's visual appeal and could attract more buyers
  • Both HVAC and mechanical upgrades — Improves comfort and energy efficiency, attracting more renters
  • Both Exterior and interior repairs — Restores the home's structural integrity and enhances its overall appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
North Central Area Schools
NCES district ID
2629220
Math proficiency
40% ▲ 5.00%
Reading proficiency
60% ▲ 5.00%
Median HH income
$36,865
Composite
43.51/100
National rank
#6455
State rank
#202 of 760 in MI

Livability — Meyer

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
1,063

Population outlook (Menominee County) Hauer SSP2

Today (2025)
22,668 people
By 2030
21,986 · -3.0%
By 2040
20,196 · -10.9%
By 2050
18,335 · -19.1%
By 2075
14,771 · -34.8%
By 2100
10,999 · -51.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3%
Common ancestry
Lithuanian 21% Romanian 7% Italian 3%
Foreign-born
1% · Canada
Languages at home
96% English-only · Other Asian/Pacific 2% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Menominee

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-43.8pp toward R · 2008: 10.2pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+30.1 2016: R+29.4 2012: R+2.9 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.49%
Current HPI
109.1389
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

+0.0% since first listed
2 events — show timeline
  • 2025-06-25 Listed $62,500 REALCOMP
  • 2025-06-20 Listed $62,500 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…