CashFlowRE
Sign in Sign up
206 Clark St
C Composite 58.64
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 +20.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$85,000

206 Clark St · Decatur, MI 49045
2 bd · 1.0 ba · 978 sqft · SingleFamily public records · 11 Days on market
Built 1955 0.25 ac lot Est $146k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

206 Clark St Decatur MI 49045 2 bedroom 1 bath ranch style home with 1 car attached garage FHA Case #263-662151 Code IE 203k eligible For More Info. including Lead Based Paint Disclosures & Condition Report, Go To Hudhomestore. gov or rainecompanies. com, Buyer to verify all info. HUD does NOT pay for title insurance. Raine makes no warranty as to the existence of mold in this property & is not liable for the potentially harmful effects thereof and makes no warranty as to the condition of the property. See attached LBP & Disclosure for HUD Homes. ASK ABOUT SPECIAL $100 DOWN FINANCING AVAILABLE ON HUD HOMES

Key facts

  • 0.25 acre lot
  • Garage
  • Built 1955

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Natural gas available and connected; Electricity available; Public water
  • Home design: Ranch-style single family home; One-story; Built in 1955
  • Construction: Vinyl and wood siding; Composition roof; Foundation details not provided
  • Exterior features: Paved road access; Lot approximately 0.25 acres; Public water

Interior

  • Kitchen: Dishwasher; Oven
  • Bedrooms: Primary bedroom; Secondary bedroom
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Central cooling
  • Interior features: Eat-in kitchen; Full basement; Five total rooms (including living areas and bedrooms)
  • Laundry & utility: Washer; Natural gas water heater

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 single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $118 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($879 rent vs $85k).

Location & tenants

  • Location reads 66/100 on livability (#437 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime C-, schools D-, amenities F.
  • Decatur Public Schools (rural): math 21% / reading 37% proficiency, ranked #381 of 540 in MI (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 35 active listings in the ZIP; 165 units permitted in Van Buren County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Van Buren County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 9y 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $85,000

Questions for the listing agent

  1. Built in 1955 — 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
1.03%
Cap rate
7.96%
Cash-on-cash
5.96%
DSCR
1.27
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$145,722
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
311 Pine St 0.19mi 2/1.0 942 (-4%) 8mo $160,000 $170 78
465 Memory Ln 0.19mi 3/1.0 (+1) 1,050 (+7%) 2mo $235,000 $224 73
316 W Delaware St 0.22mi 3/1.0 (+1) 1,056 (+8%) 3mo $156,000 $148 69
475 Douglas 0.21mi 2/1.0 1,057 (+8%) 21mo $175,000 $166 59
86416 Michigan Ave 0.58mi 2/1.0 929 (-5%) 10mo $138,000 $149 56
113 E South St 0.66mi 2/1.0 1,008 (+3%) 10mo $169,000 $168 55
310 Clark St 0.12mi 1/1.0 (-1) 1,100 (+12%) 18mo $47,500 $43 54
125 E Edgar Bergen Blvd 0.39mi 1/1.0 (-1) 1,024 (+5%) 20mo $72,000 $70 52
119 E South St 0.70mi 2/1.0 1,008 (+3%) 16mo $135,000 $134 49
45412 86th Ave 0.54mi 2/1.5 1,100 (+12%) 8mo $123,750 $113 45
560 Cherry Ln 0.46mi 2/1.5 1,100 (+12%) 15mo $175,000 $159 43

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
-7.1%
Equity multiple
0.74×
Total profit
$-6,242
Equity at exit
$12,674
10-year hold
IRR
2.5%
Equity multiple
1.18×
Total profit
$4,280
Equity at exit
$7,349

Cash invested: $23,800 (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 49045

Home prices YoY
-25.1%
Active inventory
35
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$879 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$95 /mo · $1,143/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$118

Break-even live

Break-even rent $730
Max offer price $85,000
Occupancy floor 82%

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
$21,250
Closing costs
$2,550
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 20 events

  1. 2026-04-20
    status Pending 632-char remark
    Show marketing remark (631 chars)

    206 Clark St Decatur MI 49045 2 bedroom 1 bath ranch style home with 1 car attached garage FHA Case #263-662151 Code IE 203k eligible For More Info. including Lead Based Paint Disclosures & Condition Report, Go To Hudhomestore. gov or rainecompanies. com, Buyer to verify all info. HUD does NOT pay for title insurance. Raine makes no warranty as to the existence of mold in this property & is not liable for the potentially harmful effects thereof and makes no warranty as to the condition of the property. See attached LBP & Disclosure for HUD Homes. ASK ABOUT SPECIAL $100 DOWN FINANCING AVAILABLE ON HUD HOMES

  2. 2026-04-20
    status Pending 631-char remark
    Show marketing remark (631 chars)

    206 Clark St Decatur MI 49045 2 bedroom 1 bath ranch style home with 1 car attached garage FHA Case #263-662151 Code IE 203k eligible For More Info. including Lead Based Paint Disclosures & Condition Report, Go To Hudhomestore. gov or rainecompanies. com, Buyer to verify all info. HUD does NOT pay for title insurance. Raine makes no warranty as to the existence of mold in this property & is not liable for the potentially harmful effects thereof and makes no warranty as to the condition of the property. See attached LBP & Disclosure for HUD Homes. ASK ABOUT SPECIAL $100 DOWN FINANCING AVAILABLE ON HUD HOMES

  3. 2026-04-20
    status Pending
    Show marketing remark (631 chars)

    206 Clark St Decatur MI 49045 2 bedroom 1 bath ranch style home with 1 car attached garage FHA Case #263-662151 Code IE 203k eligible For More Info. including Lead Based Paint Disclosures & Condition Report, Go To Hudhomestore. gov or rainecompanies. com, Buyer to verify all info. HUD does NOT pay for title insurance. Raine makes no warranty as to the existence of mold in this property & is not liable for the potentially harmful effects thereof and makes no warranty as to the condition of the property. See attached LBP & Disclosure for HUD Homes. ASK ABOUT SPECIAL $100 DOWN FINANCING AVAILABLE ON HUD HOMES

  4. 2026-04-09
    listed $85,000 Active 632-char remark
    Show marketing remark (631 chars)

    206 Clark St Decatur MI 49045 2 bedroom 1 bath ranch style home with 1 car attached garage FHA Case #263-662151 Code IE 203k eligible For More Info. including Lead Based Paint Disclosures & Condition Report, Go To Hudhomestore. gov or rainecompanies. com, Buyer to verify all info. HUD does NOT pay for title insurance. Raine makes no warranty as to the existence of mold in this property & is not liable for the potentially harmful effects thereof and makes no warranty as to the condition of the property. See attached LBP & Disclosure for HUD Homes. ASK ABOUT SPECIAL $100 DOWN FINANCING AVAILABLE ON HUD HOMES

  5. 2026-04-09
    listed $85,000 Active 631-char remark
    Show marketing remark (631 chars)

    206 Clark St Decatur MI 49045 2 bedroom 1 bath ranch style home with 1 car attached garage FHA Case #263-662151 Code IE 203k eligible For More Info. including Lead Based Paint Disclosures & Condition Report, Go To Hudhomestore. gov or rainecompanies. com, Buyer to verify all info. HUD does NOT pay for title insurance. Raine makes no warranty as to the existence of mold in this property & is not liable for the potentially harmful effects thereof and makes no warranty as to the condition of the property. See attached LBP & Disclosure for HUD Homes. ASK ABOUT SPECIAL $100 DOWN FINANCING AVAILABLE ON HUD HOMES

  6. 2026-04-09
    listed $85,000 Active
    Show marketing remark (631 chars)

    206 Clark St Decatur MI 49045 2 bedroom 1 bath ranch style home with 1 car attached garage FHA Case #263-662151 Code IE 203k eligible For More Info. including Lead Based Paint Disclosures & Condition Report, Go To Hudhomestore. gov or rainecompanies. com, Buyer to verify all info. HUD does NOT pay for title insurance. Raine makes no warranty as to the existence of mold in this property & is not liable for the potentially harmful effects thereof and makes no warranty as to the condition of the property. See attached LBP & Disclosure for HUD Homes. ASK ABOUT SPECIAL $100 DOWN FINANCING AVAILABLE ON HUD HOMES

  7. 2020-11-02
    soldstatus $125,000
  8. 2020-10-15
    soldstatus $125,000
  9. 2020-10-15
    soldstatus $125,000 Sold
  10. 2020-10-15
    soldstatus $125,000
  11. 2020-09-14
    status Pending
  12. 2020-09-07
    listed $124,000
  13. 2020-09-07
    listed $124,000 Active
  14. 2020-09-07
    listed $124,000
  15. 2017-11-07
    historical
  16. 2017-11-07
    soldstatus $43,000
  17. 2017-11-07
    soldstatus $43,000 Sold
  18. 2017-08-21
    status Pending
  19. 2017-07-12
    listed $62,000 Active
  20. 2017-07-12
    listed $62,000

ⓘ 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
$1,143 · $95/mo
Projected year-2 tax
$1,226 · $102/mo
Expected delta
+$83/yr (+$7/mo · 7.3%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$10,550
− Mortgage interest
−$4,761
− Property taxes
−$1,143
− Insurance
−$425
− Repairs & maintenance
−$844
− Management
−$844
− Depreciation
−$2,473
Taxable income
$60
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$14
After-tax cash flow
$1,403/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
Decatur Public Schools
NCES district ID
2611670
Math proficiency
21% ▼ -6.00%
Reading proficiency
37% ▼ -7.00%
Median HH income
$41,230
Composite
24.48/100
National rank
#7659
State rank
#381 of 540 in MI

Livability — Decatur

Score
66/100
State rank
#437
US rank
#12164

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Decatur, MI
Population (ZIP)
5,109

Population outlook (Van Buren County) Hauer SSP2

Today (2025)
71,479 people
By 2030
68,693 · -3.9%
By 2040
62,093 · -13.1%
By 2050
55,232 · -22.7%
By 2075
40,786 · -42.9%
By 2100
27,785 · -61.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 7% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Iranian 7% Romanian 6% Portuguese 2%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Van Buren

2024 margin
R (+15.1) · D 41.7% · R 56.9% · Other 1.4%
2008→2024 swing
-23.9pp toward R · 2008: 8.8pp · 2024: -15.1pp
All cycles
2024: R+15.1 2020: R+12.3 2016: R+13.9 2012: D+0.5 2008: D+8.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.63%
Current HPI
211.3353
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

+37.1% since first listed
20 events — show timeline
  • 2026-04-20 Pending REALCOMP
  • 2026-04-20 Pending MiRealSource-MiMLS
  • 2026-04-20 Pending SW Michigan MLS
  • 2026-04-09 Listed $85,000 REALCOMP
  • 2026-04-09 Listed $85,000 SW Michigan MLS
  • 2026-04-09 Listed $85,000 MiRealSource-MiMLS
  • 2020-11-02 Sold (Public Records) $125,000 Public Records
  • 2020-10-15 Sold (MLS) $125,000 MiRealSource-MiMLS
  • 2020-10-15 Sold (MLS) $125,000 SW Michigan MLS
  • 2020-10-15 Sold (MLS) $125,000 REALCOMP
  • 2020-09-14 Pending SW Michigan MLS
  • 2020-09-07 Listed $124,000 MiRealSource-MiMLS
  • 2020-09-07 Listed $124,000 SW Michigan MLS
  • 2020-09-07 Listed $124,000 REALCOMP
  • 2017-11-07 Listing Removed SW Michigan MLS
  • 2017-11-07 Sold (MLS) $43,000 SW Michigan MLS
  • 2017-11-07 Sold (MLS) $43,000 REALCOMP
  • 2017-08-21 Pending SW Michigan MLS
  • 2017-07-12 Listed $62,000 SW Michigan MLS
  • 2017-07-12 Listed $62,000 REALCOMP

Property tax history

+0.7%/yr

Latest (2025): $1,143 · -61.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…