3 bd · 2.0 ba ·
1,400 sqft ·
Built 1991
· SingleFamily
· Active
· 357 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,324/mo
Mortgage (P&I)
−$194
Tax + insurance
−$62
HOA
−$460
Vac / Maint / Mgmt
−$278
Net cashflow
$331/mo
Annual
$3,966/yr
Cap rate
17.01%
Cash-on-cash
38.28%
DSCR
2.70
1% rule
3.58%
Cash to close
$10,360
Investor read
This is a 3-bed/2.0-bath single-family listed at $37k.
At list price, monthly cash flow is $331 ($4k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $37k).
It's been on market 357 days — a 12% lower offer ($33k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $33k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $256 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
Location reads 64/100 on livability (#502 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
Croswell-Lexington Community Schools (rural): math 30% / reading 47% proficiency, ranked #239 of 540 in MI (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Frostick School (math 42% / reading 37%, grade F, #606 of 1,397 statewide, top 48%, 344 students, 67% FRL); Croswelllexington Middle School (math 21% / reading 45%, grade F, #306 of 493 statewide, top 63%, 553 students, 56% FRL); Croswelllexington High School (math 32% / reading 57%, grade F, #214 of 713 statewide, top 36%, 579 students, 45% FRL).
Watch-outs: HOA is 35% of rent.
Market conditions: 51 active listings in the ZIP; 63 units permitted in Sanilac County in 2024 (0 in 5+ unit buildings).
Sanilac County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
5 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.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~4 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 357 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-NYVBFEEFJPPKY9
· Data 20 h agocashflowre.app · 2026-05-29