CashFlowRE
Sign in Sign up
15562 Pine Ridge Dr
B- Composite 69.87
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 +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$77,900

15562 Pine Ridge Dr · Argentine, MI 48451
3 bd · 2.0 ba · 1,456 sqft · Other · 367 Days on market
Built 2024 ↓ 3% since listing

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

Listing remarks MLS

Welcome home to the Adventure Mojave (2018) where comfort, space, and modern style come together beautifully. This spacious three bedroom, two bathroom home is thoughtfully designed for both everyday living and effortless entertaining. Step inside to an open concept layout filled with natural light and inviting living space. The expansive kitchen is truly the heart of the home, featuring Energy Star appliances, a stylish center island with abundant storage, and generous cabinet and counter space perfect for cooking, gathering, and making memories. The private primary suite offers a peaceful retreat with a spa inspired bathroom, a large linen closet, and dual walk in closets that provide exceptional storage. Two additional bedrooms and a second full bathroom create flexibility for guests, a home office, or extra living space to fit your lifestyle. Located in the professionally managed and well maintained Pine Ridge community in Linden, residents enjoy a welcoming atmosphere within the Linden Community Schools district. You will love being close to Lobdell Lake, with convenient access to local shopping and dining. Pet friendly and peacefully situated, Pine Ridge offers comfortable living with everyday convenience. Contact the Pine Ridge community office today for additional details or current availability. Your next chapter starts here.

Key facts

  • Built 2024
  • Listed 367 days

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/2.0-bath other listed at $78k.

Deal economics

  • At list price, monthly cash flow is $668 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $78k).
  • Recommended offer: $69k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.6% vs local median 1.8% in Argentine — 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 65/100 on livability (#453 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Linden Community Schools (suburban): math 38% / reading 54% proficiency, ranked #119 of 540 in MI (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 222 active listings in the ZIP; 2 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 $539 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 $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 367 days — a 12% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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 $68,552 (12.0% below list)

Questions for the listing agent

  1. It's been on market 367 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  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
1.96%
Cap rate
16.59%
Cash-on-cash
36.77%
DSCR
2.64
GRM
4.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
32.6%
Equity multiple
2.37×
Total profit
$29,972
Equity at exit
$11,615
10-year hold
IRR
39.7%
Equity multiple
4.71×
Total profit
$81,010
Equity at exit
$6,735

Cash invested: $21,812 (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 48451

Active inventory
222
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,528 medium interval (Pro) →
Mortgage (P&I)
$409
Tax est. 1.5%
$97 /mo · $1,168/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$668

Break-even live

Break-even rent $681
Max offer price $77,900
Occupancy floor 51%

Sensitivity live

Price -10% $722 -5% $695 +0% $668 +5% $641 +10% $615
Rent -10% $548 -5% $608 +0% $668 +5% $729 +10% $789
Rate -1.0pp $708 -0.5pp $688 base $668 +0.5pp $648 +1.0pp $628

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
$19,475
Closing costs
$2,337
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
15562 Pine Ridge Dr Unit 49 Linden, MI 3.0 2.0 1456 $1,549 $1.06 0d 1 0.03mi
15588 Pine Ridge Dr Unit 92 Linden, MI 3.0 2.0 1152 $1,499 $1.30 0d 1 0.11mi

Listing history 22 events

  1. 2026-06-18
    days on market $77,900 Active 367 DOM
  2. 2026-06-17
    days on market $77,900 Active 366 DOM
  3. 2026-06-16
    days on market $77,900 Active 365 DOM
  4. 2026-06-15
    days on market $77,900 Active 364 DOM
  5. 2026-06-14
    days on market $77,900 Active 362 DOM
  6. 2026-06-13
    days on market $77,900 Active 361 DOM
  7. 2026-06-10
    days on market $77,900 Active 359 DOM
  8. 2026-06-09
    days on market $77,900 Active 358 DOM
  9. 2026-06-08
    days on market $77,900 Active 357 DOM
  10. 2026-06-07
    days on market $77,900 Active 356 DOM
  11. 2026-06-05
    days on market $77,900 Active 353 DOM
  12. 2026-06-02
    days on market $77,900 Active 351 DOM
  13. 2026-06-01
    days on market $77,900 Active 350 DOM
  14. 2026-05-31
    days on market $77,900 Active 349 DOM
  15. 2026-05-30
    days on market $77,900 Active 348 DOM
  16. 2026-05-16
    price $77,900 1356-char remark
    Show marketing remark (1356 chars)

    Welcome home to the Adventure Mojave (2018) where comfort, space, and modern style come together beautifully. This spacious three bedroom, two bathroom home is thoughtfully designed for both everyday living and effortless entertaining. Step inside to an open concept layout filled with natural light and inviting living space. The expansive kitchen is truly the heart of the home, featuring Energy Star appliances, a stylish center island with abundant storage, and generous cabinet and counter space perfect for cooking, gathering, and making memories. The private primary suite offers a peaceful retreat with a spa inspired bathroom, a large linen closet, and dual walk in closets that provide exceptional storage. Two additional bedrooms and a second full bathroom create flexibility for guests, a home office, or extra living space to fit your lifestyle. Located in the professionally managed and well maintained Pine Ridge community in Linden, residents enjoy a welcoming atmosphere within the Linden Community Schools district. You will love being close to Lobdell Lake, with convenient access to local shopping and dining. Pet friendly and peacefully situated, Pine Ridge offers comfortable living with everyday convenience. Contact the Pine Ridge community office today for additional details or current availability. Your next chapter starts here.

  17. 2026-02-13
    status Active 1356-char remark
    Show marketing remark (1356 chars)

    Welcome home to the Adventure Mojave (2018) where comfort, space, and modern style come together beautifully. This spacious three bedroom, two bathroom home is thoughtfully designed for both everyday living and effortless entertaining. Step inside to an open concept layout filled with natural light and inviting living space. The expansive kitchen is truly the heart of the home, featuring Energy Star appliances, a stylish center island with abundant storage, and generous cabinet and counter space perfect for cooking, gathering, and making memories. The private primary suite offers a peaceful retreat with a spa inspired bathroom, a large linen closet, and dual walk in closets that provide exceptional storage. Two additional bedrooms and a second full bathroom create flexibility for guests, a home office, or extra living space to fit your lifestyle. Located in the professionally managed and well maintained Pine Ridge community in Linden, residents enjoy a welcoming atmosphere within the Linden Community Schools district. You will love being close to Lobdell Lake, with convenient access to local shopping and dining. Pet friendly and peacefully situated, Pine Ridge offers comfortable living with everyday convenience. Contact the Pine Ridge community office today for additional details or current availability. Your next chapter starts here.

  18. 2024-10-30
    historical 1356-char remark
    Show marketing remark (1356 chars)

    Welcome home to the Adventure Mojave (2018) where comfort, space, and modern style come together beautifully. This spacious three bedroom, two bathroom home is thoughtfully designed for both everyday living and effortless entertaining. Step inside to an open concept layout filled with natural light and inviting living space. The expansive kitchen is truly the heart of the home, featuring Energy Star appliances, a stylish center island with abundant storage, and generous cabinet and counter space perfect for cooking, gathering, and making memories. The private primary suite offers a peaceful retreat with a spa inspired bathroom, a large linen closet, and dual walk in closets that provide exceptional storage. Two additional bedrooms and a second full bathroom create flexibility for guests, a home office, or extra living space to fit your lifestyle. Located in the professionally managed and well maintained Pine Ridge community in Linden, residents enjoy a welcoming atmosphere within the Linden Community Schools district. You will love being close to Lobdell Lake, with convenient access to local shopping and dining. Pet friendly and peacefully situated, Pine Ridge offers comfortable living with everyday convenience. Contact the Pine Ridge community office today for additional details or current availability. Your next chapter starts here.

  19. 2024-10-11
    price $80,900 1356-char remark
    Show marketing remark (1356 chars)

    Welcome home to the Adventure Mojave (2018) where comfort, space, and modern style come together beautifully. This spacious three bedroom, two bathroom home is thoughtfully designed for both everyday living and effortless entertaining. Step inside to an open concept layout filled with natural light and inviting living space. The expansive kitchen is truly the heart of the home, featuring Energy Star appliances, a stylish center island with abundant storage, and generous cabinet and counter space perfect for cooking, gathering, and making memories. The private primary suite offers a peaceful retreat with a spa inspired bathroom, a large linen closet, and dual walk in closets that provide exceptional storage. Two additional bedrooms and a second full bathroom create flexibility for guests, a home office, or extra living space to fit your lifestyle. Located in the professionally managed and well maintained Pine Ridge community in Linden, residents enjoy a welcoming atmosphere within the Linden Community Schools district. You will love being close to Lobdell Lake, with convenient access to local shopping and dining. Pet friendly and peacefully situated, Pine Ridge offers comfortable living with everyday convenience. Contact the Pine Ridge community office today for additional details or current availability. Your next chapter starts here.

  20. 2024-09-13
    price $79,900 1356-char remark
    Show marketing remark (1356 chars)

    Welcome home to the Adventure Mojave (2018) where comfort, space, and modern style come together beautifully. This spacious three bedroom, two bathroom home is thoughtfully designed for both everyday living and effortless entertaining. Step inside to an open concept layout filled with natural light and inviting living space. The expansive kitchen is truly the heart of the home, featuring Energy Star appliances, a stylish center island with abundant storage, and generous cabinet and counter space perfect for cooking, gathering, and making memories. The private primary suite offers a peaceful retreat with a spa inspired bathroom, a large linen closet, and dual walk in closets that provide exceptional storage. Two additional bedrooms and a second full bathroom create flexibility for guests, a home office, or extra living space to fit your lifestyle. Located in the professionally managed and well maintained Pine Ridge community in Linden, residents enjoy a welcoming atmosphere within the Linden Community Schools district. You will love being close to Lobdell Lake, with convenient access to local shopping and dining. Pet friendly and peacefully situated, Pine Ridge offers comfortable living with everyday convenience. Contact the Pine Ridge community office today for additional details or current availability. Your next chapter starts here.

  21. 2024-07-03
    price $80,900 1356-char remark
    Show marketing remark (1356 chars)

    Welcome home to the Adventure Mojave (2018) where comfort, space, and modern style come together beautifully. This spacious three bedroom, two bathroom home is thoughtfully designed for both everyday living and effortless entertaining. Step inside to an open concept layout filled with natural light and inviting living space. The expansive kitchen is truly the heart of the home, featuring Energy Star appliances, a stylish center island with abundant storage, and generous cabinet and counter space perfect for cooking, gathering, and making memories. The private primary suite offers a peaceful retreat with a spa inspired bathroom, a large linen closet, and dual walk in closets that provide exceptional storage. Two additional bedrooms and a second full bathroom create flexibility for guests, a home office, or extra living space to fit your lifestyle. Located in the professionally managed and well maintained Pine Ridge community in Linden, residents enjoy a welcoming atmosphere within the Linden Community Schools district. You will love being close to Lobdell Lake, with convenient access to local shopping and dining. Pet friendly and peacefully situated, Pine Ridge offers comfortable living with everyday convenience. Contact the Pine Ridge community office today for additional details or current availability. Your next chapter starts here.

  22. 2024-03-01
    listed $79,900 Active 1356-char remark
    Show marketing remark (1356 chars)

    Welcome home to the Adventure Mojave (2018) where comfort, space, and modern style come together beautifully. This spacious three bedroom, two bathroom home is thoughtfully designed for both everyday living and effortless entertaining. Step inside to an open concept layout filled with natural light and inviting living space. The expansive kitchen is truly the heart of the home, featuring Energy Star appliances, a stylish center island with abundant storage, and generous cabinet and counter space perfect for cooking, gathering, and making memories. The private primary suite offers a peaceful retreat with a spa inspired bathroom, a large linen closet, and dual walk in closets that provide exceptional storage. Two additional bedrooms and a second full bathroom create flexibility for guests, a home office, or extra living space to fit your lifestyle. Located in the professionally managed and well maintained Pine Ridge community in Linden, residents enjoy a welcoming atmosphere within the Linden Community Schools district. You will love being close to Lobdell Lake, with convenient access to local shopping and dining. Pet friendly and peacefully situated, Pine Ridge offers comfortable living with everyday convenience. Contact the Pine Ridge community office today for additional details or current availability. Your next chapter starts here.

ⓘ 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
$18,331
− Mortgage interest
−$4,364
− Property taxes
−$1,168
− Insurance
−$390
− Repairs & maintenance
−$1,466
− Management
−$1,466
− Depreciation
−$2,266
Taxable income
$7,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,730
After-tax cash flow
$6,291/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
Linden Community Schools
NCES district ID
2621690
Math proficiency
38% ▼ -18.00%
Reading proficiency
54% ▼ -10.00%
Median HH income
$69,129
Composite
41.24/100
National rank
#3532
State rank
#119 of 540 in MI

Livability — Argentine

Score
65/100
State rank
#453
US rank
#12693

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
15,993

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 (92%)
Race & ethnicity
White 92% Two or more races 3% Black 2% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 4%
Foreign-born
2% · Canada
Languages at home
97% English-only · Arabic 2% Spanish 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
▼ -218.03%
Current HPI
260.4332
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

-2.5% since first listed
7 events — show timeline
  • 2026-05-16 Price Changed $77,900 Zillow
  • 2026-02-13 Relisted Zillow
  • 2024-10-30 Delisted Zillow
  • 2024-10-11 Price Changed $80,900 Zillow
  • 2024-09-13 Price Changed $79,900 Zillow
  • 2024-07-03 Price Changed $80,900 Zillow
  • 2024-03-01 Listed $79,900 Zillow

Property tax history

+1.6%/yr

Latest (2016): $65 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…