CashFlowRE
Sign in Sign up
1396 Potter Blvd
B- Composite 67.2
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
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$74,000

1396 Potter Blvd · Burton, MI 48509
2 bd · 1.0 ba · 1,046 sqft · SingleFamily · 11 Days on market
Built 1953 0.26 ac lot

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

Listing remarks MLS

Located at 1396 Potter Blvd in Burton, MI, this 1953 single-family home offers a solid foundation with timeless character and opportunity. Featuring 2 comfortable bedrooms, the layout provides a cozy and functional living space ideal for a variety of buyers. The home's classic charm reflects its era while still allowing room for updates and personal touches to make it your own. Please note: This property is subject to short sale approval, presenting a great opportunity for buyers looking for value and potential in today's market.

Key facts

  • 0.26 acre lot
  • 2 garage spots
  • Built 1953

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 2-bed/1.0-bath single-family listed at $74k.

Deal economics

  • At list price, monthly cash flow is $788 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $74k).
  • Cap rate 19.1% vs local median 3.8% in Burton — 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 61/100 on livability (#555 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, crime F.
  • Bentley Community School District (suburban): math 10% / reading 27% proficiency, ranked #473 of 540 in MI (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 83 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $512 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 11 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.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,000

Questions for the listing agent

  1. Built in 1953 — 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 F-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. Crime grade is F 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?
  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
2.26%
Cap rate
19.07%
Cash-on-cash
45.64%
DSCR
3.03
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$169,452
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1413 Martha Ave 0.20mi 3/1.0 (+1) 1,062 (+2%) 4mo $135,000 $127 80
1501 Merle Ave 0.25mi 2/1.0 1,096 (+5%) 8mo $165,000 $151 74
1166 Forest Ave 0.49mi 2/1.0 1,109 (+6%) 2mo $100,000 $90 66
1475 Cutler St 0.17mi 3/1.0 (+1) 912 (-13%) 2mo $165,000 $181 64
6149 Roberta St 0.53mi 3/1.0 (+1) 1,032 (-1%) 8mo $175,000 $170 62
6088 Lapeer Rd 0.45mi 3/1.0 (+1) 992 (-5%) 6mo $161,000 $162 60
2186 S Belsay Rd 0.63mi 2/1.0 1,132 (+8%) 5mo $140,000 $124 53
6041 Roberta St 0.32mi 3/1.0 (+1) 912 (-13%) 7mo $155,000 $170 53
1451 Lasalle Ave 0.68mi 3/1.5 (+1) 1,032 (-1%) 9mo $174,000 $169 51
6141 Sandy Ln N 0.62mi 3/1.0 (+1) 1,152 (+10%) 0mo $176,000 $153 49
1064 Forest Ave 0.66mi 3/1.0 (+1) 1,172 (+12%) 3mo $165,000 $141 41
2249 Legacy Dr 0.72mi 3/2.0 (+1) 1,200 (+15%) 1mo $210,000 $175 32

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
42.8%
Equity multiple
2.85×
Total profit
$38,243
Equity at exit
$11,034
10-year hold
IRR
48.9%
Equity multiple
5.73×
Total profit
$98,097
Equity at exit
$6,398

Cash invested: $20,720 (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 48509

Active inventory
83
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,675 medium interval (Pro) →
Mortgage (P&I)
$388
Tax from tax record
$116 /mo · $1,395/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$788

Break-even live

Break-even rent $677
Max offer price $74,000
Occupancy floor 48%

Sensitivity live

Price -10% $830 -5% $809 +0% $788 +5% $767 +10% $746
Rent -10% $656 -5% $722 +0% $788 +5% $854 +10% $920
Rate -1.0pp $825 -0.5pp $807 base $788 +0.5pp $769 +1.0pp $749

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
$18,500
Closing costs
$2,220
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
1442 Lasalle Ave Burton, MI 3.0 1.5 942 $1,675 $1.78 44d 1 0.65mi

Listing history 4 events

  1. 2026-04-26
    status Pending 535-char remark
    Show marketing remark (535 chars)

    Located at 1396 Potter Blvd in Burton, MI, this 1953 single-family home offers a solid foundation with timeless character and opportunity. Featuring 2 comfortable bedrooms, the layout provides a cozy and functional living space ideal for a variety of buyers. The home's classic charm reflects its era while still allowing room for updates and personal touches to make it your own. Please note: This property is subject to short sale approval, presenting a great opportunity for buyers looking for value and potential in today's market.

  2. 2026-04-26
    status Pending
    Show marketing remark (535 chars)

    Located at 1396 Potter Blvd in Burton, MI, this 1953 single-family home offers a solid foundation with timeless character and opportunity. Featuring 2 comfortable bedrooms, the layout provides a cozy and functional living space ideal for a variety of buyers. The home's classic charm reflects its era while still allowing room for updates and personal touches to make it your own. Please note: This property is subject to short sale approval, presenting a great opportunity for buyers looking for value and potential in today's market.

  3. 2026-04-15
    listed $74,000 Active
    Show marketing remark (535 chars)

    Located at 1396 Potter Blvd in Burton, MI, this 1953 single-family home offers a solid foundation with timeless character and opportunity. Featuring 2 comfortable bedrooms, the layout provides a cozy and functional living space ideal for a variety of buyers. The home's classic charm reflects its era while still allowing room for updates and personal touches to make it your own. Please note: This property is subject to short sale approval, presenting a great opportunity for buyers looking for value and potential in today's market.

  4. 2026-04-15
    listed $74,000 Active 535-char remark
    Show marketing remark (535 chars)

    Located at 1396 Potter Blvd in Burton, MI, this 1953 single-family home offers a solid foundation with timeless character and opportunity. Featuring 2 comfortable bedrooms, the layout provides a cozy and functional living space ideal for a variety of buyers. The home's classic charm reflects its era while still allowing room for updates and personal touches to make it your own. Please note: This property is subject to short sale approval, presenting a great opportunity for buyers looking for value and potential in today's market.

ⓘ 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
$1,395 · $116/mo
Projected year-2 tax
$1,395 · $116/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$20,100
− Mortgage interest
−$4,145
− Property taxes
−$1,395
− Insurance
−$370
− Repairs & maintenance
−$1,608
− Management
−$1,608
− Depreciation
−$2,153
Taxable income
$8,821
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,117
After-tax cash flow
$7,340/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
Bentley Community School District
NCES district ID
2604800
Math proficiency
10% ▼ -7.00%
Reading proficiency
27% ▼ -7.00%
Median HH income
$48,977
Composite
16.51/100
National rank
#9183
State rank
#473 of 540 in MI

Livability — Burton

Score
61/100
State rank
#555
US rank
#17380

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burton, MI
City population
26,014
Population (ZIP)
9,532

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 (79%)
Race & ethnicity
White 79% Two or more races 10% Black 7% Hispanic / Latino 4%
Common ancestry
Romanian 5% Lithuanian 3% Iranian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% Other Indo-European 1% German/W. Germanic 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
▼ -148.63%
Current HPI
210.1588
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
4 events — show timeline
  • 2026-04-26 Pending MiRealSource-MiMLS
  • 2026-04-26 Pending REALCOMP
  • 2026-04-15 Listed $74,000 REALCOMP
  • 2026-04-15 Listed $74,000 MiRealSource-MiMLS

Property tax history

-0.2%/yr

Latest (2025): $1,395 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…