CashFlowRE
Sign in Sign up
217 Clyde St
D+ Composite 47.37
Why this score? — see what drove the D+ 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 +17.1/30.0
  • Appreciation +9.2/10.0
  • DSCR +5.3/10.0
  • 1% rule +4.2/10.0
  • Schools +3.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$94,900

217 Clyde St · Omer, MI 48749
2 bd · 1.0 ba · 770 sqft · SingleFamily public records · 2 Days on market
Built 1930 8,712 sqft lot Est $69k · 38% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

With a little imagination, this turn-of-the-century two-bedroom, one-bath home with two bonus rooms, an upstairs loft, and a walk-in attic could be super cute! Farmhouse-style kitchen. Newer furnace and hot water heater. This house sits on a large, nicely landscaped corner lot within the City Limits and has a two-car attached garage. The home also comes with the attached solar panels

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 1930

Property features AI

Finance

  • Other: Solar feature; Approximately 0.2 acre lot

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Septic system; Electric water heater; Electric service
  • Home design: Residential property; 1 1/2-story; Built in 1930
  • Construction: Aluminum construction; Crawlspace foundation; Roof type not specified
  • Exterior features: Aluminum exterior; Subdivision lot; Sloping lot

Interior

  • Kitchen: Kitchen (14 x 12); Range/Oven; Refrigerator; Dishwasher not listed
  • Bedrooms: Main-level bedroom (10 x 10)
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air heating; Electric heat/fuel
  • Interior features: Bay window; Window treatments
  • Laundry & utility: Washer; Dryer; Main-level laundry

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 $95k.

Deal economics

  • At list price, monthly cash flow is $66 ($787/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $87k (8.2% below list).
  • Recommended offer: $87k (8.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#629 in MI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety C-, schools F, crime F.
  • Standish-Sterling Community Schools (rural): math 37% / reading 51% proficiency, ranked #168 of 540 in MI (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 13 active listings in the ZIP; 30 units permitted in Arenac County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($656 loan paydown + $8k appreciation (8.4% local appreciation)).
  • Arenac County population projected at -32% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (8.4% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 17 sale attempts since 11y 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.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,079 (8.2% below list)

Questions for the listing agent

  1. Built in 1930 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
7.12%
Cash-on-cash
2.96%
DSCR
1.13
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$68,530
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
205 Pine Street St 0.05mi 2/1.0 700 (-9%) 18mo $62,000 $89 67

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

8.44% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.2%
Equity multiple
2.73×
Total profit
$45,977
Equity at exit
$74,985
10-year hold
IRR
21.0%
Equity multiple
5.91×
Total profit
$130,460
Equity at exit
$151,686

Cash invested: $26,572 (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 48749

Home prices YoY
4.9%
Active inventory
13
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$871 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$85 /mo · $1,022/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$66

Break-even live

Break-even rent $788
Max offer price $94,900
Occupancy floor 87%

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
$23,725
Closing costs
$2,847
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 3 events

  1. 2026-06-18
    days on market $94,900 Active 2 DOM
  2. 2026-06-17
    remarks 386-char remark
  3. 2026-06-17
    listed $94,900 Active 1 DOM

ⓘ 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
$1,022 · $85/mo
Projected year-2 tax
$1,242 · $103/mo
Expected delta
+$220/yr (+$18/mo · 21.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥94°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$10,449
− Mortgage interest
−$5,316
− Property taxes
−$1,022
− Insurance
−$474
− Repairs & maintenance
−$836
− Management
−$836
− Depreciation
−$2,761
Taxable loss
−$795
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$191
After-tax cash flow
$978/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
Standish-Sterling Community Schools
NCES district ID
2632940
Math proficiency
37% ▼ -6.00%
Reading proficiency
51% ▼ -3.00%
Median HH income
$39,526
Composite
36.76/100
National rank
#4573
State rank
#168 of 540 in MI

Livability — Omer

Score
58/100
State rank
#629
US rank
#21172

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Omer, MI
Population (ZIP)
1,214

Population outlook (Arenac County) Hauer SSP2

Today (2025)
14,036 people
By 2030
13,189 · -6.0%
By 2040
11,309 · -19.4%
By 2050
9,616 · -31.5%
By 2075
6,776 · -51.7%
By 2100
4,997 · -64.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Black 4% Hispanic / Latino 3%
Common ancestry
Romanian 11% Lithuanian 6% Iranian 3%
Foreign-born
1%
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Arenac

2024 margin
Solid R (+40.6) · D 29.1% · R 69.7% · Other 1.3%
2008→2024 swing
-44.9pp toward R · 2008: 4.3pp · 2024: -40.6pp
All cycles
2024: R+40.6 2020: R+35.7 2016: R+33.1 2012: R+4.9 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.44%
Current HPI
182.1014
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

+954.4% since first listed
37 events — show timeline
  • 2026-06-16 Listed $94,900 REALCOMP
  • 2026-06-16 Listed $94,900 MiRealSource-MiMLS
  • 2025-01-21 Sold (Public Records) $86,000 Public Records
  • 2025-01-21 Sold (MLS) $86,000 MiRealSource-MiMLS
  • 2025-01-21 Sold (MLS) $86,000 REALCOMP
  • 2025-01-21 Sold (MLS) $86,000 MiRealSource-MiMLS
  • 2025-01-21 Sold (MLS) $86,000 REALCOMP
  • 2025-01-20 Listed $89,000 MiRealSource-MiMLS
  • 2025-01-11 Pending MiRealSource-MiMLS
  • 2025-01-10 Listed $89,000 REALCOMP
  • 2025-01-09 Listed $89,000 MiRealSource-MiMLS
  • 2022-12-28 Sold (Public Records) $21,900 Public Records
  • 2021-07-16 Sold (Public Records) $21,900 Public Records
  • 2018-03-12 Sold (MLS) $6,500 MiRealSource-MiMLS
  • 2018-03-12 Sold (MLS) $6,500 MiRealSource-MiMLS
  • 2018-03-12 Sold (MLS) $6,500 REALCOMP
  • 2018-03-09 Sold (MLS) $6,500 MiRealSource-MiMLS
  • 2018-03-09 Sold (MLS) $6,500 REALCOMP
  • 2017-10-30 Listed $8,900 MiRealSource-MiMLS
  • 2017-10-30 Listed $8,900 REALCOMP
  • 2017-10-30 Listed $8,900 MiRealSource-MiMLS
  • 2017-10-30 Listed $8,900 MiRealSource-MiMLS
  • 2017-10-30 Listed $8,900 REALCOMP
  • 2017-06-27 Listing Removed MiRealSource-MiMLS
  • 2017-06-27 Listing Removed MiRealSource-MiMLS
  • 2017-06-27 Listing Removed REALCOMP
  • 2017-03-01 Listed $11,900 MiRealSource-MiMLS
  • 2017-03-01 Listed $11,900 MiRealSource-MiMLS
  • 2017-03-01 Listed $11,900 REALCOMP
  • 2015-11-21 Sold (MLS) $9,000 REALCOMP
  • 2015-11-21 Listing Removed MiRealSource-MiMLS
  • 2015-11-21 Sold (MLS) $9,000 MiRealSource-MiMLS
  • 2015-11-21 Listing Removed REALCOMP
  • 2015-11-13 Listed $9,000 REALCOMP
  • 2015-11-13 Listed $9,000 MiRealSource-MiMLS
  • 2015-09-09 Listed $9,000 MiRealSource-MiMLS
  • 2015-09-09 Listed $9,000 REALCOMP

Property tax history

+2.1%/yr

Latest (2025): $1,022 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…