CashFlowRE
Sign in Sign up
327 W Pine St
C+ Composite 60.79
Why this score? — see what drove the C+ 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
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$50,000

327 W Pine St · Stanton, MI 48888
2 bd · 1.0 ba · 841 sqft · Manufactured public records · 1 Days on market
Built 1910 0.25 ac lot Est $34k · 49% over

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

Listing remarks MLS

Bring your vision and tools to this 3 bedroom, 1 bath home nestled in Stanton. This property is in need of significant repairs and updates but offers plenty of potential for investors, flippers or buyers looking for a project. The home is being sold AS IS. If you're looking for an affordable opportunity to build equity and make a property your own, this could be the one!

Key facts

  • 0.25 acre lot
  • Garage
  • Built 1910

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Natural gas connected
  • Home design: Ranch-style single family residence; Built in 1910; Living area approximately 820
  • Construction: Vinyl siding; Asphalt roof; Michigan basement
  • Exterior features: Paved road access; Lot of 0.25 acres

Interior

  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Radiant heating
  • Interior features: Ramped entrance; Michigan basement; Total of 6 rooms

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 manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $544 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).

Location & tenants

  • Location reads 66/100 on livability (#412 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, schools D-, amenities F.
  • Central Montcalm Public Schools (rural): math 21% / reading 38% proficiency, ranked #377 of 540 in MI (top 70%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 35 active listings in the ZIP; 273 units permitted in Montcalm County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Montcalm County population projected at -17% 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 $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,000

Questions for the listing agent

  1. Built in 1910 — 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 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?
  4. 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.
  5. 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.
  6. 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
2.25%
Cap rate
19.35%
Cash-on-cash
46.63%
DSCR
3.07
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$33,640
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
704 N Camburn St 0.31mi 2/1.0 880 (+5%) 17mo $35,000 $40 64

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
43.9%
Equity multiple
2.90×
Total profit
$26,563
Equity at exit
$7,455
10-year hold
IRR
49.9%
Equity multiple
5.84×
Total profit
$67,815
Equity at exit
$4,323

Cash invested: $14,000 (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 48888

Home prices YoY
-25.9%
Active inventory
35
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,126 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$544

Break-even live

Break-even rent $437
Max offer price $50,000
Occupancy floor 47%

Sensitivity live

Price -10% $579 -5% $561 +0% $544 +5% $527 +10% $509
Rent -10% $455 -5% $500 +0% $544 +5% $588 +10% $633
Rate -1.0pp $569 -0.5pp $557 base $544 +0.5pp $531 +1.0pp $518

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
$12,500
Closing costs
$1,500
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 2 events

  1. 2026-06-17
    remarks 373-char remark
    Show marketing remark (373 chars)

    Bring your vision and tools to this 3 bedroom, 1 bath home nestled in Stanton. This property is in need of significant repairs and updates but offers plenty of potential for investors, flippers or buyers looking for a project. The home is being sold AS IS. If you're looking for an affordable opportunity to build equity and make a property your own, this could be the one!

  2. 2026-06-17
    listed $50,000 Active 1 DOM
    Show marketing remark (373 chars)

    Bring your vision and tools to this 3 bedroom, 1 bath home nestled in Stanton. This property is in need of significant repairs and updates but offers plenty of potential for investors, flippers or buyers looking for a project. The home is being sold AS IS. If you're looking for an affordable opportunity to build equity and make a property your own, this could be the one!

ⓘ 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 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$13,512
− Mortgage interest
−$2,801
− Property taxes
−$750
− Insurance
−$250
− Repairs & maintenance
−$1,081
− Management
−$1,081
− Depreciation
−$1,455
Taxable income
$6,095
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,463
After-tax cash flow
$5,065/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
Central Montcalm Public Schools
NCES district ID
2608640
Math proficiency
21% ▼ -2.00%
Reading proficiency
38% ▼ -1.00%
Median HH income
$41,682
Composite
24.93/100
National rank
#7568
State rank
#377 of 540 in MI

Livability — Stanton

Score
66/100
State rank
#412
US rank
#11315

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stanton, MI
Population (ZIP)
5,905

Population outlook (Montcalm County) Hauer SSP2

Today (2025)
61,011 people
By 2030
59,467 · -2.5%
By 2040
55,427 · -9.2%
By 2050
50,517 · -17.2%
By 2075
38,731 · -36.5%
By 2100
26,770 · -56.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Iranian 5% Romanian 3% Slovak 3%
Foreign-born
0% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Montcalm

2024 margin
Solid R (+39.0) · D 29.8% · R 68.7% · Other 1.5%
2008→2024 swing
-38.7pp toward R · 2008: -0.3pp · 2024: -39.0pp
All cycles
2024: R+39.0 2020: R+37.7 2016: R+34.0 2012: R+8.6 2008: R+0.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.91%
Current HPI
271.3885
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
3 events — show timeline
  • 2026-06-17 Listed $50,000 REALCOMP
  • 2026-06-17 Listed $50,000 MiRealSource-MiMLS
  • 2026-06-17 Listed $50,000 SW Michigan MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…