CashFlowRE
Sign in Sign up
706 Freedom Ct
C+ Composite 61.14
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 +3.6/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$55,900

706 Freedom Ct · Potterville, MI 48876
5 bd · 2.0 ba · 2,128 sqft · Other · 547 Days on market
Built 2024 $26/sqft · 19% above area Est $47k · 19% over ↓ 38% since listing

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

Listing remarks MLS

5 BEDROOM HOUSE!!!

Key facts

  • Built 2024
  • Listed 547 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 5-bed/2.0-bath other listed at $56k.

Deal economics

  • At list price, monthly cash flow is $711 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $56k).
  • Recommended offer: $49k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.5% vs local median 1.6% in Potterville — 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 71/100 on livability (#271 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Potterville Public Schools (rural): math 20% / reading 39% proficiency, ranked #359 of 540 in MI (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 55 active listings in the ZIP; 98 units permitted in Eaton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $386 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Eaton County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $16k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 547 days — a 12% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $34k (38%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $49,192 (12.0% below list)

Questions for the listing agent

  1. It's been on market 547 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.48%
Cap rate
21.55%
Cash-on-cash
54.49%
DSCR
3.42
GRM
3.4

CMA / ARV

ARV (median comp)
$47,115
List price
$55,900
Delta
18.65%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
52.7%
Equity multiple
3.31×
Total profit
$36,229
Equity at exit
$8,335
10-year hold
IRR
57.9%
Equity multiple
6.74×
Total profit
$89,920
Equity at exit
$4,833

Cash invested: $15,652 (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 48876

Home prices YoY
-31.9%
Active inventory
55
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,389 medium interval (Pro) →
Mortgage (P&I)
$293
Tax est. 1.5%
$70 /mo · $838/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$711

Break-even live

Break-even rent $489
Max offer price $55,900
Occupancy floor 44%

Sensitivity live

Price -10% $749 -5% $730 +0% $711 +5% $691 +10% $672
Rent -10% $601 -5% $656 +0% $711 +5% $766 +10% $820
Rate -1.0pp $739 -0.5pp $725 base $711 +0.5pp $696 +1.0pp $681

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
$13,975
Closing costs
$1,677
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 35 events

  1. 2026-06-18
    days on market $55,900 Active 547 DOM
  2. 2026-06-17
    days on market $55,900 Active 546 DOM
  3. 2026-06-16
    days on market $55,900 Active 545 DOM
  4. 2026-06-15
    days on market $55,900 Active 544 DOM
  5. 2026-06-14
    days on market $55,900 Active 542 DOM
  6. 2026-06-13
    days on market $55,900 Active 541 DOM
  7. 2026-06-10
    days on market $55,900 Active 539 DOM
  8. 2026-06-09
    days on market $55,900 Active 538 DOM
  9. 2026-06-08
    days on market $55,900 Active 537 DOM
  10. 2026-06-07
    days on market $55,900 Active 536 DOM
  11. 2026-06-03
    days on market $55,900 Active 532 DOM
  12. 2026-06-02
    days on market $55,900 Active 531 DOM
  13. 2026-06-01
    days on market $55,900 Active 530 DOM
  14. 2026-05-31
    days on market $55,900 Active 529 DOM
  15. 2026-05-30
    days on market $55,900 Active 528 DOM
  16. 2025-03-30
    price $55,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  17. 2025-03-03
    price $89,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  18. 2025-03-02
    price $86,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  19. 2025-02-14
    price $89,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  20. 2025-02-02
    price $105,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  21. 2025-02-01
    status Active 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  22. 2025-02-01
    price $89,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  23. 2025-02-01
    historical 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  24. 2025-02-01
    price $55,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  25. 2025-01-28
    price $89,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  26. 2025-01-16
    price $55,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  27. 2025-01-01
    status Active 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  28. 2025-01-01
    price $89,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  29. 2025-01-01
    historical 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  30. 2024-12-31
    price $86,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  31. 2024-12-31
    status Active 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  32. 2024-12-31
    historical 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  33. 2024-12-22
    price $89,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  34. 2024-12-22
    price $45,900 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

  35. 2024-12-18
    listed $89,900 Active 18-char remark
    Show marketing remark (18 chars)

    5 BEDROOM HOUSE!!!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,664
− Mortgage interest
−$3,131
− Property taxes
−$838
− Insurance
−$280
− Repairs & maintenance
−$1,333
− Management
−$1,333
− Depreciation
−$1,626
Taxable income
$8,122
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,949
After-tax cash flow
$6,579/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
Potterville Public Schools
NCES district ID
2629160
Math proficiency
20% ▼ -11.00%
Reading proficiency
39% ▼ -5.00%
Median HH income
$51,786
Composite
25.89/100
National rank
#7341
State rank
#359 of 540 in MI

Livability — Potterville

Score
71/100
State rank
#271
US rank
#6739

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Potterville, MI
Population (ZIP)
4,301

Population outlook (Eaton County) Hauer SSP2

Today (2025)
110,811 people
By 2030
110,598 · -0.2%
By 2040
108,304 · -2.3%
By 2050
104,961 · -5.3%
By 2075
97,197 · -12.3%
By 2100
85,150 · -23.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 10% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Romanian 4% Lithuanian 2% Italian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Eaton

2024 margin
Toss-up / Even · D 47.6% · R 50.8% · Other 1.6%
2008→2024 swing
-11.6pp toward R · 2008: 8.4pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: R+0.8 2016: R+5.5 2012: D+3.1 2008: D+8.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -75.98%
Current HPI
162.0985
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

-37.8% since first listed
20 events — show timeline
  • 2025-03-30 Price Changed $55,900 Zillow
  • 2025-03-03 Price Changed $89,900 Zillow
  • 2025-03-02 Price Changed $86,900 Zillow
  • 2025-02-14 Price Changed $89,900 Zillow
  • 2025-02-02 Price Changed $105,900 Zillow
  • 2025-02-01 Price Changed $89,900 Zillow
  • 2025-02-01 Relisted Zillow
  • 2025-02-01 Delisted Zillow
  • 2025-02-01 Price Changed $55,900 Zillow
  • 2025-01-28 Price Changed $89,900 Zillow
  • 2025-01-16 Price Changed $55,900 Zillow
  • 2025-01-01 Price Changed $89,900 Zillow
  • 2025-01-01 Relisted Zillow
  • 2025-01-01 Delisted Zillow
  • 2024-12-31 Price Changed $86,900 Zillow
  • 2024-12-31 Relisted Zillow
  • 2024-12-31 Delisted Zillow
  • 2024-12-22 Price Changed $89,900 Zillow
  • 2024-12-22 Price Changed $45,900 Zillow
  • 2024-12-18 Listed $89,900 Zillow

Property tax history

-9.9%/yr

Latest (2025): $19 · -43.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…