CashFlowRE
Sign in Sign up
3009 Bay View Dr 🏷️ Likely Rental
B Composite 71.41
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
  • Schools +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.8/5.0
  • Appreciation +0.0/10.0

$42,000

3009 Bay View Dr · Fenton, MI 48430
3 bd · 2.0 ba · 1,200 sqft · SingleFamily · 66 Days on market
Built 1989 Average condition 6,534 sqft lot $35/sqft · 86% below area ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Bay View Drive! This adorable 3- bedroom , 2-bath home offers about 1,200 sq. ft. of living space in East Bay, a quiet and friendly community with shared lake access! Located just off Lake Ponemah , a charming all sports lake nestled north-northwest Fenton. Perfect for someone who is looking for an affordable place to call home while still enjoying the perks of lake living. * Subject to parks approval * Lot Rent-$850 per month

Key facts

  • Shared lake access
  • All sports lake
  • Quiet community

Tags

SHARED LAKE ACCESSALL SPORTS LAKEQUIET COMMUNITY

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 $42,000 price doesn't fit this home's estimated sale value (~$296,545) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $42k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $990 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $42k).
  • Recommended offer: $39k (6.0% below list) — sets the bar for market timing.
  • Cap rate 34.6% vs local median 3.0% in Fenton — 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 (#130 in MI, #3,197 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: amenities F, commute F.
  • Fenton Area Public Schools (suburban): math 38% / reading 57% proficiency, ranked #112 of 540 in MI (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.6%/yr); 311 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $290 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Genesee County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 2.6% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $17k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $39,480 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
3.86%
Cap rate
34.57%
Cash-on-cash
100.99%
DSCR
5.49
GRM
2.2

CMA / ARV

ARV (median comp)
$296,545
List price
$42,000
Delta
-85.84%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3036 E Bay Dr Dr 0.07mi 3/2.0 1,344 (+12%) 7mo $76,000 $57 70
14286 Eastview Dr 0.26mi 3/2.0 1,201 (+0%) 23mo $485,000 $404 69
3188 Ponemah Dr 0.44mi 3/1.5 1,350 (+12%) 1mo $595,000 $441 56
3087 Torrey Beach Dr 0.17mi 3/1.0 1,020 (-15%) 15mo $210,000 $206 51
3127 Ponemah Dr 0.37mi 3/2.0 1,291 (+8%) 24mo $342,000 $265 50
3187 Ponemah Dr 0.45mi 3/1.0 1,260 (+5%) 23mo $220,000 $175 48

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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
5.73×
Total profit
$55,587
Equity at exit
$6,262
10-year hold
IRR
Equity multiple
11.80×
Total profit
$126,962
Equity at exit
$3,631

Cash invested: $11,760 (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 48430

Rents YoY
2.6%
Active inventory
311
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,620 high interval (Pro) →
Mortgage (P&I)
$220
Tax est. 1.5%
$52 /mo · $630/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$990

Break-even live

Break-even rent $367
Max offer price $42,000
Occupancy floor 34%

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
$10,500
Closing costs
$1,260
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2100 Georgetown Pkwy Fenton, MI 2.0 2.0 1130 $1,340 $1.19 1d 27 0.69mi
3200 Foley Glen Dr Fenton, MI 1.0–2.0 1.0–2.0 1137 $1,828 $1.61 1d 5 0.93mi
1024 North Rd Fenton, MI 1.0–2.0 1.0–2.0 815 $1,400 $1.72 43d 3 0.94mi
1024 North Rd Fenton, MI 1.0–2.0 1.0–2.0 815 $1,400 $1.72 1d 1 0.94mi
3800 Arbor Dr Fenton, MI 2.0 1.0–2.0 762 $1,749 $2.29 1d 1 1.16mi

Listing history 19 events

  1. 2026-06-18
    days on market $42,000 Active 66 DOM
  2. 2026-06-17
    days on market $42,000 Active 65 DOM
  3. 2026-06-16
    days on market $42,000 Active 64 DOM
  4. 2026-06-15
    days on market $42,000 Active 63 DOM
  5. 2026-06-13
    days on market $42,000 Active 61 DOM
  6. 2026-06-09
    days on market $42,000 Active 57 DOM
  7. 2026-06-08
    days on market $42,000 Active 56 DOM
  8. 2026-06-07
    days on market $42,000 Active 55 DOM
  9. 2026-06-04
    days on market $42,000 Active 52 DOM
  10. 2026-06-02
    days on market $42,000 Active 50 DOM
  11. 2026-06-02
    price $42,000 Active 49 DOM
  12. 2026-06-01
    days on market $45,000 Active 49 DOM
  13. 2026-05-31
    days on market $45,000 Active 48 DOM
  14. 2026-05-13
    price $45,000 444-char remark
    Show marketing remark (445 chars)

    Welcome to Bay View Drive! This adorable 3- bedroom , 2-bath home offers about 1,200 sq. ft. of living space in East Bay, a quiet and friendly community with shared lake access! Located just off Lake Ponemah , a charming all sports lake nestled north-northwest Fenton. Perfect for someone who is looking for an affordable place to call home while still enjoying the perks of lake living. * Subject to parks approval * Lot Rent-$850 per month

  15. 2026-05-13
    price $45,000 445-char remark
    Show marketing remark (445 chars)

    Welcome to Bay View Drive! This adorable 3- bedroom , 2-bath home offers about 1,200 sq. ft. of living space in East Bay, a quiet and friendly community with shared lake access! Located just off Lake Ponemah , a charming all sports lake nestled north-northwest Fenton. Perfect for someone who is looking for an affordable place to call home while still enjoying the perks of lake living. * Subject to parks approval * Lot Rent-$850 per month

  16. 2026-04-20
    price $49,000 444-char remark
    Show marketing remark (445 chars)

    Welcome to Bay View Drive! This adorable 3- bedroom , 2-bath home offers about 1,200 sq. ft. of living space in East Bay, a quiet and friendly community with shared lake access! Located just off Lake Ponemah , a charming all sports lake nestled north-northwest Fenton. Perfect for someone who is looking for an affordable place to call home while still enjoying the perks of lake living. * Subject to parks approval * Lot Rent-$850 per month

  17. 2026-04-20
    price $49,000 445-char remark
    Show marketing remark (445 chars)

    Welcome to Bay View Drive! This adorable 3- bedroom , 2-bath home offers about 1,200 sq. ft. of living space in East Bay, a quiet and friendly community with shared lake access! Located just off Lake Ponemah , a charming all sports lake nestled north-northwest Fenton. Perfect for someone who is looking for an affordable place to call home while still enjoying the perks of lake living. * Subject to parks approval * Lot Rent-$850 per month

  18. 2026-04-13
    listed $59,000 Active 445-char remark
    Show marketing remark (445 chars)

    Welcome to Bay View Drive! This adorable 3- bedroom , 2-bath home offers about 1,200 sq. ft. of living space in East Bay, a quiet and friendly community with shared lake access! Located just off Lake Ponemah , a charming all sports lake nestled north-northwest Fenton. Perfect for someone who is looking for an affordable place to call home while still enjoying the perks of lake living. * Subject to parks approval * Lot Rent-$850 per month

  19. 2026-04-09
    listed $59,000 Active 444-char remark
    Show marketing remark (444 chars)

    Welcome to Bay View Drive! This adorable 3- bedroom , 2-bath home offers about 1,200 sq. ft. of living space in East Bay, a quiet and friendly community with shared lake access! Located just off Lake Ponemah , a charming all sports lake nestled north-northwest Fenton. Perfect for someone who is looking for an affordable place to call home while still enjoying the perks of lake living. * Subject to parks approval * Lot Rent-$850 per month

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,442
− Mortgage interest
−$2,353
− Property taxes
−$630
− Insurance
−$210
− Repairs & maintenance
−$1,555
− Management
−$1,555
− Depreciation
−$1,222
Taxable income
$11,917
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,860
After-tax cash flow
$9,016/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

Average 55/100 Moderate rehab

This 3-bedroom, 2-bath home in East Bay, Fenton, MI, requires moderate repairs and maintenance to improve its condition and value. Key areas for attention include the deck, exterior siding, and interior walls. With some updates, it could be a great investment for both resale and rental.

Repairs flagged

  • Major deck — rotting wood
  • Moderate exterior siding — some discoloration

Value-add opportunities

  • Both paint interior walls — enhances curb appeal and interior aesthetics
  • Both repair deck — improves functionality and enhances curb appeal
  • Both trim exterior siding — enhances curb appeal and improves home value

Renovation cost estimate screening

Repair itemSeverityEst. cost
deck · rotting wood Major $15,000–50,000
exterior siding · some discoloration Moderate $3,000–15,000
Total estimated repair cost · 2 items $18,000–65,000

Value-add ROI direction

  • Both paint interior walls — enhances curb appeal and interior aesthetics
  • Both repair deck — improves functionality and enhances curb appeal
  • Both trim exterior siding — enhances curb appeal and improves home value

ⓘ 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
Fenton Area Public Schools
NCES district ID
2614250
Math proficiency
38% ▼ -7.00%
Reading proficiency
57% ▼ -2.00%
Median HH income
$60,377
Composite
41.63/100
National rank
#3426
State rank
#112 of 540 in MI

Livability — Fenton

Score
77/100
State rank
#130
US rank
#3197

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Livingston County · 121,626 people
City population
39,309
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,309
Household income
$100,193
Rent vs Own
18.6% rent · 81.4% own
Severe rent burden
642.0

Population outlook (Genesee County) Hauer SSP2

Today (2025)
381,312 people
By 2030
362,731 · -4.9%
By 2040
321,550 · -15.7%
By 2050
279,212 · -26.8%
By 2075
193,336 · -49.3%
By 2100
128,118 · -66.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 3% Asian 1% Black 1%
Common ancestry
Romanian 10% Lithuanian 5% Slovak 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1% Other Indo-European 1%

Political lean MEDSL · Genesee

2024 margin
Toss-up / Even · D 51.4% · R 47.2% · Other 1.4%
2008→2024 swing
-28.3pp toward R · 2008: 32.5pp · 2024: 4.2pp
All cycles
2024: D+4.2 2020: D+9.3 2016: D+9.5 2012: D+28.2 2008: D+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -298.66%
Current HPI
238.8371
Rent YoY
▲ 2.59%
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

-23.7% since first listed
6 events — show timeline
  • 2026-05-13 Price Changed $45,000 MiRealSource-MiMLS
  • 2026-05-13 Price Changed $45,000 REALCOMP
  • 2026-04-20 Price Changed $49,000 MiRealSource-MiMLS
  • 2026-04-20 Price Changed $49,000 REALCOMP
  • 2026-04-13 Listed $59,000 REALCOMP
  • 2026-04-09 Listed $59,000 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…