CashFlowRE
Sign in Sign up
6939 170th Ave
D- Composite 38.68
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 +10.5/30.0
  • ARV discount +6.7/15.0
  • Appreciation +5.0/10.0
  • 1% rule +3.1/10.0
  • DSCR +3.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0

$340,000

6939 170th Ave · Stanwood, MI 49326
5 bd · 3.0 ba · 1,888 sqft · SingleFamily · 33 Days on market
Built 1998 5.00 ac lot Est $334k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Here is your opportunity to own this beautifully maintained 5-bedroom, 3 full bath ranch nestled on 5 private wooded acres with peaceful countryside views from nearly every window. This spacious home features an open and inviting layout, two wood-burning fireplaces, and central air for year-round comfort. The primary suite offers a private en suite bath with granite vanity and a large walk-in closet. Enjoy outdoor living on the decks off both the dining room and primary bedroom that are overlooking a serene wooded setting. The backyard is partially cleared, making it ideal for entertaining. The full walkout basement with daylight window and two sets of sliders provides endless potential and

Key facts

  • Private wooded acres
  • Countryside views
  • Large walk-in closet

Tags

PRIVATE WOODED ACRESCOUNTRYSIDE VIEWSWOOD-BURNING FIREPLACESCENTRAL AIRPRIVATE EN SUITE BATHLARGE WALK-IN CLOSET

Property features AI

Finance

  • Other: Approximately 5 acres

Exterior

  • Utilities: Private well water; Septic system; LP/propane gas fuel
  • Home design: Residential property; Manufactured home; Single-story (1 story); Built in 1998; Faces unspecified
  • Construction: Vinyl siding; Basement with egress/daylight windows, full, walk-out, poured foundation, unfinished
  • Exterior features: Deck; Corner lot; Rolling/hilly terrain; Wooded setting

Interior

  • Kitchen: Dishwasher; Range/oven; Refrigerator; Kitchen roughly 20 x 15
  • Bedrooms: Main-level bedroom; Bedroom dimensions approximately 22 x 15, 15 x 14, and 13' (width)
  • Bathrooms: Three full bathrooms; Primary bathroom included
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Fireplace; Walk-in closet
  • Laundry & utility: Main-level laundry

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/3.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-173 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $315k (7.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $276k (18.9% below list).
  • Recommended offer: $276k (18.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#654 in MI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Morley Stanwood Community Schools (rural): math 24% / reading 33% proficiency, ranked #390 of 540 in MI (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 27 active listings in the ZIP; 116 units permitted in Mecosta County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($2k loan paydown + $318 appreciation (0.1% local appreciation)).
  • Mecosta County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 9, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($330k) is reasonable based on typical stale-listing flexibility.
  • 15 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.
  • Current owner paid $278k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $275,584 (18.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.81%
Cap rate
5.68%
Cash-on-cash
-2.18%
DSCR
0.90
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$334,176
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6939 170th Ave 0.00mi 5/3.0 1,888 (0%) 1mo $335,000 $177 100
6939 170th Ave 0.00mi 5/3.0 1,888 (0%) 1mo $335,000 $177 99

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.09% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.3%
Equity multiple
0.80×
Total profit
$-19,397
Equity at exit
$100,318
10-year hold
IRR
1.5%
Equity multiple
1.16×
Total profit
$15,429
Equity at exit
$121,865

Cash invested: $95,200 (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 49326

Home prices YoY
0.0%
Active inventory
27
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,756 medium interval (Pro) →
Mortgage (P&I)
$1,783
Tax est. 1.5%
$425 /mo · $5,100/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$579
Net cashflow
$-173

Break-even live

Break-even rent $2,974
Max offer price $315,032
Occupancy floor

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
$85,000
Closing costs
$10,200
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 33 events

  1. 2026-05-04
    status Pending
  2. 2026-04-20
    historical Accepting Backup Offers
  3. 2026-04-14
    price $340,000
  4. 2026-03-31
    listed $349,900 Active
  5. 2022-09-22
    soldstatus $277,500
  6. 2022-02-07
    historical
  7. 2022-02-07
    historical
  8. 2022-02-06
    historical
  9. 2022-02-05
    historical
  10. 2022-02-05
    historical
  11. 2021-12-27
    listed $150,000 Active
  12. 2021-12-27
    listed $150,000
  13. 2021-12-27
    listed $150,000
  14. 2021-12-27
    listed $150,000 Active
  15. 2021-12-27
    listed $150,000 Active
  16. 2018-05-16
    soldstatus $115,000
  17. 2018-05-16
    soldstatus $115,000 Sold
  18. 2018-05-16
    soldstatus $115,000
  19. 2018-05-16
    soldstatus $115,000
  20. 2018-04-23
    status Pending
  21. 2018-04-09
    listed $115,000
  22. 2018-04-09
    listed $115,000 Active
  23. 2018-04-09
    listed $115,000
  24. 2018-04-09
    listed $115,000
  25. 2018-01-11
    historical
  26. 2018-01-11
    historical
  27. 2018-01-03
    listed $63,500
  28. 2018-01-03
    listed $63,500
  29. 2018-01-03
    listed $63,500 Active
  30. 2017-09-11
    historical
  31. 2017-09-10
    historical
  32. 2017-07-21
    listed $99,900 Active
  33. 2017-07-12
    listed $99,900

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$33,070
− Mortgage interest
−$19,045
− Property taxes
−$5,100
− Insurance
−$1,700
− Repairs & maintenance
−$2,646
− Management
−$2,646
− Depreciation
−$9,891
Taxable loss
−$7,957
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,910
After-tax cash flow
$-161/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
Morley Stanwood Community Schools
NCES district ID
2624600
Math proficiency
24% ▼ -1.00%
Reading proficiency
33% ▲ 1.00%
Median HH income
$40,617
Composite
24.03/100
National rank
#7769
State rank
#390 of 540 in MI

Livability — Stanwood

Score
57/100
State rank
#654
US rank
#22265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,126

Population outlook (Mecosta County) Hauer SSP2

Today (2025)
42,954 people
By 2030
42,954 · +0.0%
By 2040
41,574 · -3.2%
By 2050
39,250 · -8.6%
By 2075
32,628 · -24.0%
By 2100
27,476 · -36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 5%
Common ancestry
Iranian 10% Romanian 3% Lithuanian 3%
Foreign-born
0% · China
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Mecosta

2024 margin
Solid R (+30.0) · D 34.2% · R 64.2% · Other 1.6%
2008→2024 swing
-29.3pp toward R · 2008: -0.7pp · 2024: -30.0pp
All cycles
2024: R+30.0 2020: R+28.0 2016: R+26.1 2012: R+9.8 2008: R+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.09%
Current HPI
379.9632
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

+240.3% since first listed
33 events — show timeline
  • 2026-05-04 Pending MiRealSource-MiMLS
  • 2026-04-20 Contingent MiRealSource-MiMLS
  • 2026-04-14 Price Changed $340,000 MiRealSource-MiMLS
  • 2026-03-31 Listed $349,900 MiRealSource-MiMLS
  • 2022-09-22 Sold (Public Records) $277,500 Public Records
  • 2022-02-07 Listing Removed MiRealSource-MiMLS
  • 2022-02-07 Listing Removed REALCOMP
  • 2022-02-06 Listing Removed REALCOMP
  • 2022-02-05 Listing Removed SW Michigan MLS
  • 2022-02-05 Listing Removed MiRealSource-MiMLS
  • 2021-12-27 Listed $150,000 SW Michigan MLS
  • 2021-12-27 Listed $150,000 MiRealSource-MiMLS
  • 2021-12-27 Listed $150,000 MiRealSource-MiMLS
  • 2021-12-27 Listed $150,000 REALCOMP
  • 2021-12-27 Listed $150,000 REALCOMP
  • 2018-05-16 Sold (Public Records) $115,000 Public Records
  • 2018-05-16 Sold (MLS) $115,000 MiRealSource-MiMLS
  • 2018-05-16 Sold (MLS) $115,000 SW Michigan MLS
  • 2018-05-16 Sold (MLS) $115,000 REALCOMP
  • 2018-04-23 Pending SW Michigan MLS
  • 2018-04-09 Listed $115,000 MiRealSource-MiMLS
  • 2018-04-09 Listed $115,000 MiRealSource-MiMLS
  • 2018-04-09 Listed $115,000 SW Michigan MLS
  • 2018-04-09 Listed $115,000 REALCOMP
  • 2018-01-11 Listing Removed SW Michigan MLS
  • 2018-01-11 Listing Removed MiRealSource-MiMLS
  • 2018-01-03 Listed $63,500 SW Michigan MLS
  • 2018-01-03 Listed $63,500 MiRealSource-MiMLS
  • 2018-01-03 Listed $63,500 REALCOMP
  • 2017-09-11 Listing Removed REALCOMP
  • 2017-09-10 Listing Removed MiRealSource-MiMLS
  • 2017-07-21 Listed $99,900 REALCOMP
  • 2017-07-12 Listed $99,900 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…