CashFlowRE
Sign in Sign up
532 Fox St
D Composite 44.07
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 +15.5/30.0
  • ARV discount +8.7/15.0
  • DSCR +4.8/10.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

532 Fox St · Lapeer, MI 48446
4 bd · 1.0 ba · 1,344 sqft · SingleFamily · 159 Days on market
Built 1880 3,485 sqft lot $141/sqft · at area comps Est $195k · at est.

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

Listing remarks MLS

Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

Key facts

  • Updated bath
  • Newly-sided shed
  • Steps from downtown

Tags

FULLY REMODELED KITCHENUPDATED BATHNEWLY-SIDED SHEDSTEPS FROM DOWNTOWN

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 4-bed/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $76 ($915/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 $153k (19.7% below list).
  • Recommended offer: $153k (19.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.5% in Lapeer — 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 72/100 on livability (#231 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: employment D, commute F.
  • Lapeer Community Schools (town): math 31% / reading 49% proficiency, ranked #202 of 540 in MI (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ck Schickler Elementary School (math 47% / reading 57%, grade C-, #328 of 1,397 statewide, top 26%, 512 students, 69% FRL); Rolland Warner Campus 67 (math 25% / reading 39%, grade F, #317 of 493 statewide, top 65%, 576 students, 58% FRL); Lapeer High School (math 29% / reading 55%, grade F, #264 of 713 statewide, top 41%, 1,196 students, 41% FRL) — zoned schools average 56% FRL vs 41% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 196 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 152 units permitted in Lapeer County in 2024 (0 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 $6k of value loss. Plan a longer hold.
  • Lapeer County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 159 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 16y 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.
  • Current owner paid $68k; list at $190k implies a 179% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $152,510 (19.7% below list)

Questions for the listing agent

  1. It's been on market 159 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.80%
Cap rate
6.77%
Cash-on-cash
1.72%
DSCR
1.08
GRM
10.4

CMA / ARV

ARV (median comp)
$195,118
List price
$189,900
Delta
-2.67%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
717 N Madison St 0.20mi 3/1.0 (-1) 1,340 (-0%) 1mo $150,000 $112 85
617 N Madison St 0.19mi 3/1.5 (-1) 1,364 (+2%) 10mo $191,000 $140 74
706 N Main St 0.26mi 5/2.0 (+1) 1,372 (+2%) 8mo $202,000 $147 69
183 Higgins St 0.25mi 4/2.0 1,490 (+11%) 1mo $142,500 $96 65
1256 Pine St 0.38mi 3/1.0 (-1) 1,250 (-7%) 1mo $225,000 $180 65
1120 W Oregon St 0.41mi 3/1.0 (-1) 1,414 (+5%) 4mo $150,000 $106 64
1020 N Monroe St 0.26mi 3/1.0 (-1) 1,440 (+7%) 10mo $195,000 $135 63
33 Union St 0.43mi 3/2.0 (-1) 1,400 (+4%) 7mo $257,000 $184 59
295 Oriole St 0.51mi 3/1.5 (-1) 1,232 (-8%) 2mo $185,000 $150 53
1225 N Saginaw St W 0.37mi 4/3.0 1,522 (+13%) 7mo $205,000 $135 47
282 Harrison St 0.56mi 3/1.5 (-1) 1,184 (-12%) 3mo $215,000 $182 44
753 Lincoln St 0.62mi 3/1.5 (-1) 1,518 (+13%) 9mo $215,000 $142 35

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
-13.6%
Equity multiple
0.51×
Total profit
$-26,004
Equity at exit
$28,315
10-year hold
IRR
-4.8%
Equity multiple
0.68×
Total profit
$-16,754
Equity at exit
$16,419

Cash invested: $53,172 (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 48446

Active inventory
196
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,525 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$54 /mo · $643/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$76

Break-even live

Break-even rent $1,429
Max offer price $189,900
Occupancy floor 90%

Sensitivity live

Price -10% $184 -5% $130 +0% $76 +5% $23 +10% $-31
Rent -10% $-44 -5% $16 +0% $76 +5% $137 +10% $197
Rate -1.0pp $172 -0.5pp $125 base $76 +0.5pp $27 +1.0pp $-23

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
$47,475
Closing costs
$5,697
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
189 Jessie Lee Dr Lapeer, MI 3.0 2.0 1152 $1,200 $1.04 25d 1 1.00mi
287 Jacqualyn Dr Lapeer, MI 3.0 1.0 1120 $1,075 $0.96 45d 1 1.10mi

Listing history 28 events

  1. 2026-06-21
    days on market $189,900 Active 159 DOM
  2. 2026-06-18
    days on market $189,900 Active 156 DOM
  3. 2026-06-17
    days on market $189,900 Active 155 DOM
  4. 2026-06-16
    days on market $189,900 Active 154 DOM
  5. 2026-06-15
    days on market $189,900 Active 153 DOM
  6. 2026-06-13
    days on market $189,900 Active 151 DOM
  7. 2026-06-09
    days on market $189,900 Active 147 DOM
  8. 2026-06-08
    days on market $189,900 Active 146 DOM
  9. 2026-06-07
    days on market $189,900 Active 145 DOM
  10. 2026-06-04
    days on market $189,900 Active 142 DOM
  11. 2026-06-03
    days on market $189,900 Active 141 DOM
  12. 2026-06-02
    days on market $189,900 Active 140 DOM
  13. 2026-06-01
    days on market $189,900 Active 139 DOM
  14. 2026-05-31
    days on market $189,900 Active 138 DOM
  15. 2026-04-06
    price $189,900 458-char remark
    Show marketing remark (459 chars)

    Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

  16. 2026-04-06
    price $189,900 459-char remark
    Show marketing remark (459 chars)

    Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

  17. 2026-02-06
    status Active 458-char remark
    Show marketing remark (459 chars)

    Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

  18. 2026-02-06
    status Active 459-char remark
    Show marketing remark (459 chars)

    Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

  19. 2026-01-19
    historical Accepting Backup Offers 458-char remark
    Show marketing remark (459 chars)

    Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

  20. 2026-01-19
    historical Active Under Contract 459-char remark
    Show marketing remark (459 chars)

    Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

  21. 2026-01-13
    listed $194,900 Active 459-char remark
    Show marketing remark (458 chars)

    Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

  22. 2026-01-13
    listed $194,900 Active 458-char remark
    Show marketing remark (458 chars)

    Beautifully updated and move-in ready! This charming 1880s home in the heart of downtown Lapeer features 4 bedrooms, a fully remodeled kitchen and an updated bath. The home was freshly painted and has new flooring and lighting throughout. The newly-sided shed with electricity provides added storage or workshop potential. Just steps from downtown shops, dining, and community events, this historic gem offers small-town charm with modern convenience. BATVAI

  23. 2025-06-12
    soldstatus $68,000
  24. 2011-02-22
    soldstatus $47,400
  25. 2011-02-22
    soldstatus $47,400
  26. 2011-02-08
    historical
  27. 2010-10-27
    listed $49,900
  28. 2010-10-27
    listed $49,900

ⓘ 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
$643 · $54/mo
Projected year-2 tax
$1,784 · $149/mo
Expected delta
+$1,141/yr (+$95/mo · 177.5%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% 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 3/10 Moderate 2 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
$18,301
− Mortgage interest
−$10,637
− Property taxes
−$643
− Insurance
−$950
− Repairs & maintenance
−$1,464
− Management
−$1,464
− Depreciation
−$5,524
Taxable loss
−$2,381
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$571
After-tax cash flow
$1,487/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
Lapeer Community Schools
NCES district ID
2621180
Math proficiency
31% ▼ -9.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$53,749
Composite
34.79/100
National rank
#5113
State rank
#202 of 540 in MI

Livability — Lapeer

Score
72/100
State rank
#231
US rank
#5855

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lapeer, MI
County
Lapeer County · 30,581 people
City population
30,581
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
30,581
Household income
$66,062
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
908.0

Population outlook (Lapeer County) Hauer SSP2

Today (2025)
89,826 people
By 2030
89,535 · -0.3%
By 2040
86,695 · -3.5%
By 2050
80,566 · -10.3%
By 2075
65,783 · -26.8%
By 2100
46,584 · -48.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Lapeer

2024 margin
Solid R (+39.8) · D 29.5% · R 69.3% · Other 1.3%
2008→2024 swing
-36.8pp toward R · 2008: -3.0pp · 2024: -39.8pp
All cycles
2024: R+39.8 2020: R+36.3 2016: R+38.3 2012: R+11.5 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -243.58%
Current HPI
212.3665
Rent YoY
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

+280.6% since first listed
14 events — show timeline
  • 2026-04-06 Price Changed $189,900 MiRealSource-MiMLS
  • 2026-04-06 Price Changed $189,900 REALCOMP
  • 2026-02-06 Relisted MiRealSource-MiMLS
  • 2026-02-06 Relisted REALCOMP
  • 2026-01-19 Contingent MiRealSource-MiMLS
  • 2026-01-19 Contingent REALCOMP
  • 2026-01-13 Listed $194,900 REALCOMP
  • 2026-01-13 Listed $194,900 MiRealSource-MiMLS
  • 2025-06-12 Sold (Public Records) $68,000 Public Records
  • 2011-02-22 Sold (MLS) $47,400 MiRealSource-MiMLS
  • 2011-02-22 Sold (MLS) $47,400 REALCOMP
  • 2011-02-08 Listing Removed MiRealSource-MiMLS
  • 2010-10-27 Listed $49,900 MiRealSource-MiMLS
  • 2010-10-27 Listed $49,900 REALCOMP

Property tax history

-0.9%/yr

Latest (2025): $643 · -31.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…