CashFlowRE
Sign in Sign up
24570 Quad Park Ln
D Composite 41.72
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 +11.0/30.0
  • ARV discount +7.7/15.0
  • 1% rule +5.4/10.0
  • Condition / age +3.8/5.0
  • Rent growth +3.6/5.0
  • Schools +3.6/10.0
  • Livability +3.5/5.0
  • DSCR +3.2/10.0
  • Appreciation +0.0/10.0

$152,900

24570 Quad Park Ln · Clinton, MI 48035
2 bd · 1.5 ba · 1,532 sqft · Condo · 149 Days on market
Built 1975 Good condition $100/sqft · at area comps Est $154k · at est. $266/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this well-maintained 2-bedroom , 1.5 bath condo featuring a lean fuctional floor plan designed for comfortable everyday living. Ideally located in Clinton Township within the L'Anse Creuse Public School district. Enjoy convenient access to shopping, dining, and expressways, all while being just minutes from Metro Beach park. Amotorized stair lift is included, providing easy access to the second level and adding long tem convenience ana accessibility. This is a probate sale and subject to court approval. A great opportunity for buyers seeking value in a prime location. Whether your a first-time home buyer or downsizer, this hidden gem offers comfort, location, and great potential. Schedule your showing today!

Key facts

  • $266 HOA
  • Garage
  • Built 1975

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/1.5-bath condo listed at $153k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-65 ($-779/yr) — negative.
  • To cash-flow at today's rent, offer at most $144k (6.1% below list).
  • Meets the 1% rule at list price ($2k rent vs $153k).
  • Recommended offer: $135k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.8% vs local median 3.3% in Clinton — 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 70/100 on livability (#315 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • L'Anse Creuse Public Schools (suburban): math 31% / reading 51% proficiency, ranked #184 of 540 in MI (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.2%/yr); 169 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 11y ago; this cycle's ask has dropped $17k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $134,552 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 149 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.04%
Cap rate
5.78%
Cash-on-cash
-1.82%
DSCR
0.92
GRM
8.0

CMA / ARV

ARV (median comp)
$153,683
List price
$152,900
Delta
-0.51%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.25% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.38×
Total profit
$-26,695
Equity at exit
$22,798
10-year hold
IRR
-6.5%
Equity multiple
0.55×
Total profit
$-19,272
Equity at exit
$13,220

Cash invested: $42,812 (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 48035

Home prices YoY
-29.1%
Rents YoY
4.2%
Active inventory
169
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,592 high interval (Pro) →
Mortgage (P&I)
$802
Tax est. 1.5%
$191 /mo · $2,294/yr
Insurance
$64
HOA
$266
Vacancy / Maint / Mgmt
$334
Net cashflow
$-65

Break-even live

Break-even rent $1,674
Max offer price $143,510
Occupancy floor 99%

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
$38,225
Closing costs
$4,587
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
23654 Whitley Dr Clinton Twp, MI 3.0 1.0 1513 $1,850 $1.22 24d 1 0.59mi
25675 Maritime Cir N Harrison Twp, MI 2.0 2.5 1335 $1,800 $1.35 22d 1 0.62mi
25656 Maritime Cir N Harrison Twp, MI 2.0 2.0 1077 $1,650 $1.53 44d 1 0.62mi
25855 Ashby Dr Harrison Township, MI 2.0 2.0–2.5 1405 $2,180 $1.55 2d 3 0.63mi
25169 Orchid St Harrison Twp, MI 2.0 1.5 1100 $1,000 $0.91 20d 1 1.01mi
25199 Orchid St Unit 1 Harrison Township, MI 2.0 1.5 1100 $1,000 $0.91 20d 1 1.04mi
26905 Carrington Pl Harrison Charter Township, MI 2.0 2.0 1600 $2,150 $1.34 5d 1 1.12mi

HOA detail condo

Monthly dues
$266 · $3,192/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 28 events

  1. 2026-06-18
    days on market $152,900 Active 149 DOM
  2. 2026-06-17
    days on market $152,900 Active 148 DOM
  3. 2026-06-16
    days on market $152,900 Active 147 DOM
  4. 2026-06-15
    days on market $152,900 Active 146 DOM
  5. 2026-06-13
    days on market $152,900 Active 144 DOM
  6. 2026-06-13
    days on market $152,900 Active 143 DOM
  7. 2026-06-09
    days on market $152,900 Active 140 DOM
  8. 2026-06-08
    days on market $152,900 Active 139 DOM
  9. 2026-06-07
    days on market $152,900 Active 138 DOM
  10. 2026-06-04
    days on market $152,900 Active 135 DOM
  11. 2026-06-03
    days on market $152,900 Active 134 DOM
  12. 2026-06-02
    days on market $152,900 Active 133 DOM
  13. 2026-06-01
    days on market $152,900 Active 132 DOM
  14. 2026-05-31
    days on market $152,900 Active 131 DOM
  15. 2026-03-18
    price $164,900 728-char remark
    Show marketing remark (729 chars)

    Welcome to this well-maintained 2-bedroom , 1.5 bath condo featuring a lean fuctional floor plan designed for comfortable everyday living. Ideally located in Clinton Township within the L'Anse Creuse Public School district. Enjoy convenient access to shopping, dining, and expressways, all while being just minutes from Metro Beach park. Amotorized stair lift is included, providing easy access to the second level and adding long tem convenience ana accessibility. This is a probate sale and subject to court approval. A great opportunity for buyers seeking value in a prime location. Whether your a first-time home buyer or downsizer, this hidden gem offers comfort, location, and great potential. Schedule your showing today!

  16. 2026-03-18
    price $164,900 729-char remark
    Show marketing remark (729 chars)

    Welcome to this well-maintained 2-bedroom , 1.5 bath condo featuring a lean fuctional floor plan designed for comfortable everyday living. Ideally located in Clinton Township within the L'Anse Creuse Public School district. Enjoy convenient access to shopping, dining, and expressways, all while being just minutes from Metro Beach park. Amotorized stair lift is included, providing easy access to the second level and adding long tem convenience ana accessibility. This is a probate sale and subject to court approval. A great opportunity for buyers seeking value in a prime location. Whether your a first-time home buyer or downsizer, this hidden gem offers comfort, location, and great potential. Schedule your showing today!

  17. 2026-01-21
    listed $169,900 Active 728-char remark
    Show marketing remark (729 chars)

    Welcome to this well-maintained 2-bedroom , 1.5 bath condo featuring a lean fuctional floor plan designed for comfortable everyday living. Ideally located in Clinton Township within the L'Anse Creuse Public School district. Enjoy convenient access to shopping, dining, and expressways, all while being just minutes from Metro Beach park. Amotorized stair lift is included, providing easy access to the second level and adding long tem convenience ana accessibility. This is a probate sale and subject to court approval. A great opportunity for buyers seeking value in a prime location. Whether your a first-time home buyer or downsizer, this hidden gem offers comfort, location, and great potential. Schedule your showing today!

  18. 2026-01-21
    listed $169,900 Active 729-char remark
    Show marketing remark (729 chars)

    Welcome to this well-maintained 2-bedroom , 1.5 bath condo featuring a lean fuctional floor plan designed for comfortable everyday living. Ideally located in Clinton Township within the L'Anse Creuse Public School district. Enjoy convenient access to shopping, dining, and expressways, all while being just minutes from Metro Beach park. Amotorized stair lift is included, providing easy access to the second level and adding long tem convenience ana accessibility. This is a probate sale and subject to court approval. A great opportunity for buyers seeking value in a prime location. Whether your a first-time home buyer or downsizer, this hidden gem offers comfort, location, and great potential. Schedule your showing today!

  19. 2026-01-19
    historical $169,900 728-char remark
    Show marketing remark (728 chars)

    Welcome to this well-maintained 2-bedroom , 1.5 bath condo featuring a lean fuctional floor plan designed for comfortable everyday living. Ideally located in Clinton Township within the L'Anse Creuse Public School district. Enjoy convenient access to shopping, dining, and expressways, all while being just minutes from Metro Beach park. Amotorized stair lift is included, providing easy access to the second level and adding long tem convenience ana accessibility. This is a probate sale and subject to court approval. A great opportunity for buyers seeking value in a prime location. Whether your a first-time home buyer or downsizer, this hidden gem offers comfort, location, and great potential. Schedule your showing today!

  20. 2015-10-20
    historical
  21. 2015-10-14
    historical
  22. 2015-08-28
    listed $64,999 Active
  23. 2015-08-28
    listed $64,999 Active
  24. 2015-08-24
    historical
  25. 2015-07-24
    listed $44,900
  26. 2015-07-24
    historical
  27. 2015-07-24
    historical
  28. 2015-07-24
    listed $44,900

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$19,105
− Mortgage interest
−$8,565
− Property taxes
−$2,294
− Insurance
−$764
− Repairs & maintenance
−$1,528
− Management
−$1,528
− HOA
−$3,192
− Depreciation
−$4,448
Taxable loss
−$3,214
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$771
After-tax cash flow
$-7/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 · 1 photo

Good 75/100 Cosmetic rehab

This well-maintained 2-bedroom condo is in good condition with minimal repairs needed. It offers a great opportunity for buyers seeking value in a prime location.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Interior paint touch-up — Fresh paint can make a home more appealing
  • Both Window treatments — Improves aesthetics and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Interior paint touch-up — Fresh paint can make a home more appealing
  • Both Window treatments — Improves aesthetics and energy efficiency

ⓘ 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
L'Anse Creuse Public Schools
NCES district ID
2621870
Math proficiency
31% ▼ -8.00%
Reading proficiency
51% ▼ -2.00%
Median HH income
$57,757
Composite
35.99/100
National rank
#4790
State rank
#184 of 540 in MI

Livability — Clinton

Score
70/100
State rank
#315
US rank
#7703

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Macomb County · 638,552 people
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
33,569
Household income
$73,015
Rent vs Own
33.0% rent · 67.0% own
Severe rent burden
978.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 21% Two or more races 6% Hispanic / Latino 4% Asian 2%
Common ancestry
Romanian 14% Lithuanian 5% Slovak 2%
Foreign-born
6% · Canada
Languages at home
93% English-only · Spanish 2% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -148.36%
Current HPI
362.1471
Rent YoY
▲ 4.25%
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

+267.3% since first listed
14 events — show timeline
  • 2026-03-18 Price Changed $164,900 MiRealSource-MiMLS
  • 2026-03-18 Price Changed $164,900 REALCOMP
  • 2026-01-21 Listed $169,900 MiRealSource-MiMLS
  • 2026-01-21 Listed $169,900 REALCOMP
  • 2026-01-19 Coming Soon $169,900 MiRealSource-MiMLS
  • 2015-10-20 Listing Removed REALCOMP
  • 2015-10-14 Listing Removed MiRealSource-MiMLS
  • 2015-08-28 Listed $64,999 REALCOMP
  • 2015-08-28 Listed $64,999 MiRealSource-MiMLS
  • 2015-08-24 Listing Removed REALCOMP
  • 2015-07-24 Listed $44,900 MiRealSource-MiMLS
  • 2015-07-24 Listing Removed MiRealSource-MiMLS
  • 2015-07-24 Listing Removed MiRealSource-MiMLS
  • 2015-07-24 Listed $44,900 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…