CashFlowRE
Sign in Sign up
216 Crane St
B+ Composite 75.11
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

216 Crane St · Union, MI 49094
3 bd · 2.0 ba · 1,472 sqft · SingleFamily public records · 150 Days on market
Built 1900 0.31 ac lot $78/sqft · 24% below area Est $151k · 24% under ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special with potential! This 3-bedroom, 1-full-bath home at 216 Crane St. offers a great opportunity for the right buyer ready to bring it back to life. The property is in need of significant updates and repairs and is being sold AS IS, with no repairs to be made by the seller. Ideal for investors, flippers, or buyers with renovation experience looking to add value and build equity. With the right vision and work, this home has the potential to be transformed into something special. A great opportunity for those seeking a project with upside.

Key facts

  • 0.31 acre lot
  • Built 1900
  • Listed 149 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 single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $723 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Union City Community Schools (rural): math 22% / reading 39% proficiency, ranked #354 of 540 in MI (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 33 active listings in the ZIP; 43 units permitted in Branch County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Branch County population projected at -18% 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 $32k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 150 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $25k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 150 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.63%
Cap rate
14.42%
Cash-on-cash
29.01%
DSCR
2.29
GRM
5.1

CMA / ARV

ARV (median comp)
$151,035
List price
$115,000
Delta
-23.86%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
321 E Fenton St 0.05mi 4/1.0 (+1) 1,420 (-4%) 1mo $180,000 $127 82
403 S Broadway St 0.13mi 4/1.5 (+1) 1,600 (+9%) 9mo $165,804 $104 65
434 Ann St 0.43mi 3/2.0 1,356 (-8%) 2mo $175,000 $129 65
122 Hammond St 0.27mi 3/1.0 1,607 (+9%) 7mo $154,000 $96 62
126 Barry St 0.60mi 3/1.0 1,490 (+1%) 7mo $215,500 $145 60
322 St Joseph St 0.34mi 3/1.0 1,350 (-8%) 7mo $145,000 $107 60
520 S Broadway St 0.38mi 3/1.0 1,300 (-12%) 2mo $125,001 $96 58
113 S Park St 0.35mi 3/1.0 1,650 (+12%) 8mo $155,000 $94 53
7 Palmer Dr 0.31mi 3/2.0 1,625 (+10%) 24mo $200,000 $123 48
402 Division St 0.68mi 2/1.0 (-1) 1,356 (-8%) 10mo $164,000 $121 38
203 Barry St 0.60mi 3/1.0 1,350 (-8%) 21mo $140,000 $104 37
609 Thomas St 0.70mi 4/1.0 (+1) 1,300 (-12%) 24mo $183,000 $141 19

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
20.9%
Equity multiple
1.85×
Total profit
$27,411
Equity at exit
$17,147
10-year hold
IRR
29.0%
Equity multiple
3.58×
Total profit
$83,182
Equity at exit
$9,943

Cash invested: $32,200 (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 49094

Home prices YoY
-28.8%
Active inventory
33
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,878 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$55 /mo · $655/yr
Insurance
$48
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$723

Break-even live

Break-even rent $963
Max offer price $115,000
Occupancy floor 57%

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
$28,750
Closing costs
$3,450
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 21 events

  1. 2026-06-18
    days on market $115,000 Active 150 DOM
  2. 2026-06-17
    days on market $115,000 Active 149 DOM
  3. 2026-06-16
    days on market $115,000 Active 148 DOM
  4. 2026-06-15
    days on market $115,000 Active 147 DOM
  5. 2026-06-13
    days on market $115,000 Active 145 DOM
  6. 2026-06-12
    days on market $115,000 Active 144 DOM
  7. 2026-06-09
    days on market $115,000 Active 141 DOM
  8. 2026-06-08
    days on market $115,000 Active 140 DOM
  9. 2026-06-07
    days on market $115,000 Active 139 DOM
  10. 2026-06-07
    days on market $115,000 Active 138 DOM
  11. 2026-06-04
    days on market $115,000 Active 135 DOM
  12. 2026-06-02
    days on market $115,000 Active 134 DOM
  13. 2026-06-01
    days on market $115,000 Active 133 DOM
  14. 2026-05-31
    days on market $115,000 Active 132 DOM
  15. 2026-05-31
    days on market $115,000 Active 131 DOM
  16. 2026-02-17
    price $115,000 557-char remark
    Show marketing remark (557 chars)

    Investor special with potential! This 3-bedroom, 1-full-bath home at 216 Crane St. offers a great opportunity for the right buyer ready to bring it back to life. The property is in need of significant updates and repairs and is being sold AS IS, with no repairs to be made by the seller. Ideal for investors, flippers, or buyers with renovation experience looking to add value and build equity. With the right vision and work, this home has the potential to be transformed into something special. A great opportunity for those seeking a project with upside.

  17. 2026-02-16
    price $115,000 557-char remark
    Show marketing remark (557 chars)

    Investor special with potential! This 3-bedroom, 1-full-bath home at 216 Crane St. offers a great opportunity for the right buyer ready to bring it back to life. The property is in need of significant updates and repairs and is being sold AS IS, with no repairs to be made by the seller. Ideal for investors, flippers, or buyers with renovation experience looking to add value and build equity. With the right vision and work, this home has the potential to be transformed into something special. A great opportunity for those seeking a project with upside.

  18. 2026-02-16
    price $115,000
    Show marketing remark (557 chars)

    Investor special with potential! This 3-bedroom, 1-full-bath home at 216 Crane St. offers a great opportunity for the right buyer ready to bring it back to life. The property is in need of significant updates and repairs and is being sold AS IS, with no repairs to be made by the seller. Ideal for investors, flippers, or buyers with renovation experience looking to add value and build equity. With the right vision and work, this home has the potential to be transformed into something special. A great opportunity for those seeking a project with upside.

  19. 2026-01-19
    listed $140,000 Active 557-char remark
    Show marketing remark (557 chars)

    Investor special with potential! This 3-bedroom, 1-full-bath home at 216 Crane St. offers a great opportunity for the right buyer ready to bring it back to life. The property is in need of significant updates and repairs and is being sold AS IS, with no repairs to be made by the seller. Ideal for investors, flippers, or buyers with renovation experience looking to add value and build equity. With the right vision and work, this home has the potential to be transformed into something special. A great opportunity for those seeking a project with upside.

  20. 2026-01-18
    listed $140,000 Active 557-char remark
    Show marketing remark (557 chars)

    Investor special with potential! This 3-bedroom, 1-full-bath home at 216 Crane St. offers a great opportunity for the right buyer ready to bring it back to life. The property is in need of significant updates and repairs and is being sold AS IS, with no repairs to be made by the seller. Ideal for investors, flippers, or buyers with renovation experience looking to add value and build equity. With the right vision and work, this home has the potential to be transformed into something special. A great opportunity for those seeking a project with upside.

  21. 2026-01-18
    listed $140,000 Active
    Show marketing remark (557 chars)

    Investor special with potential! This 3-bedroom, 1-full-bath home at 216 Crane St. offers a great opportunity for the right buyer ready to bring it back to life. The property is in need of significant updates and repairs and is being sold AS IS, with no repairs to be made by the seller. Ideal for investors, flippers, or buyers with renovation experience looking to add value and build equity. With the right vision and work, this home has the potential to be transformed into something special. A great opportunity for those seeking a project with upside.

ⓘ 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
$655 · $55/mo
Projected year-2 tax
$1,213 · $101/mo
Expected delta
+$558/yr (+$47/mo · 85.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$22,541
− Mortgage interest
−$6,442
− Property taxes
−$655
− Insurance
−$1,242
− Repairs & maintenance
−$1,803
− Management
−$1,803
− Depreciation
−$3,345
Taxable income
$7,251
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,740
After-tax cash flow
$6,934/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
Union City Community Schools
NCES district ID
2634410
Math proficiency
22% ▼ -9.00%
Reading proficiency
39% ▼ -5.00%
Median HH income
$45,302
Composite
26.1/100
National rank
#7288
State rank
#354 of 540 in MI

Livability — Union

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Union City, MI
Population (ZIP)
3,755

Population outlook (Branch County) Hauer SSP2

Today (2025)
41,079 people
By 2030
39,622 · -3.5%
By 2040
36,584 · -10.9%
By 2050
33,462 · -18.5%
By 2075
26,612 · -35.2%
By 2100
18,580 · -54.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 13% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 4% Italian 2% Slovak 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Branch

2024 margin
Solid R (+42.4) · D 28.0% · R 70.4% · Other 1.6%
2008→2024 swing
-36.2pp toward R · 2008: -6.1pp · 2024: -42.4pp
All cycles
2024: R+42.4 2020: R+38.5 2016: R+38.1 2012: R+18.7 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.02%
Current HPI
165.9347
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

-17.9% since first listed
6 events — show timeline
  • 2026-02-17 Price Changed $115,000 MiRealSource-MiMLS
  • 2026-02-16 Price Changed $115,000 REALCOMP
  • 2026-02-16 Price Changed $115,000 SW Michigan MLS
  • 2026-01-19 Listed $140,000 REALCOMP
  • 2026-01-18 Listed $140,000 SW Michigan MLS
  • 2026-01-18 Listed $140,000 MiRealSource-MiMLS

Property tax history

+121.4%/yr

Latest (2024): $655 · +390.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…