CashFlowRE
Sign in Sign up
1112 S Park Dr
D Composite 42.15
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 +13.0/30.0
  • ARV discount +10.3/15.0
  • DSCR +3.9/10.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

1112 S Park Dr · Temperance, MI 48182
2 bd · 1.0 ba · 896 sqft · SingleFamily · 3 Days on market
Built 1957 9,583 sqft lot $179/sqft · 6% below area Est $171k · 6% under

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

Listing remarks MLS

Check out this charming 2-bedroom, 1-bath property in the heart of Temperance! Located in a peaceful, quiet neighborhood, this home offers the perfect blend of comfort and convenience. As you walk in you are met with a large living space, with an eat in kitchen towards the back of the home. Through the kitchen you'll find a three-season room which opens up to an outdoor deck. This large backyard is perfect for relaxing or entertaining. Additionally, the home features a full basement, offering plenty of storage or the potential for additional living space. This home includes a newer roof and a newer water heater to make it truly move-in ready. Enjoy the added benefit of nearby recreation, with Giant Oak Golf Club just minutes away. You’ll also love being close to Temperance Veterans Memorial Park on Lewis Avenue, providing a great space for walks, playtime, and community events. Experience the tranquility of the area while still being close to shopping, dining, and everyday amenities. Whether you’re enjoying a quiet evening at home or exploring all that Temperance has to offer, this location truly delivers.

Key facts

  • 9,583 sq ft lot
  • Garage
  • Built 1957

Property features AI

Finance

  • Other: Residential property
  • HOA & community: Homeowners association present

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Water: Private, Public, and Well available; Sewer: Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Above-grade living area approximately 896; One level
  • Exterior features: Lot approximately 50 x 192 (0.22 acres); Subdivision: GOODALE PARK LOT 43; Cross streets near Lewis Ave and Whitman Dr

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Basement

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 $160k.

Deal economics

  • At list price, monthly cash flow is $-7 ($-89/yr) — negative.
  • To cash-flow at today's rent, offer at most $159k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (25.3% below list).
  • Recommended offer: $120k (25.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#229 in MI) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Bedford Public Schools (suburban): math 33% / reading 53% proficiency, ranked #150 of 540 in MI (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Monroe Road Elementary School (math 29% / reading 54%, grade F, #581 of 1,397 statewide, top 42%, 613 students, 25% FRL); Bedford Junior High School (math 30% / reading 52%, grade F, #195 of 493 statewide, top 41%, 911 students, 29% FRL); Bedford Senior High School (math 38% / reading 64%, grade D+, #142 of 713 statewide, top 20%, 1,294 students, 27% FRL).
  • Market conditions: 82 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 264 units permitted in Monroe County in 2024 (40 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($83k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Monroe County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $119,500 (25.3% 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. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.75%
Cap rate
6.24%
Cash-on-cash
-0.20%
DSCR
0.99
GRM
11.2

CMA / ARV

ARV (median comp)
$170,603
List price
$160,000
Delta
-6.22%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1112 S Park Dr 0.00mi 2/1.0 896 (0%) 0mo $160,000 $179 100
1107 W Temperance Rd 0.15mi 2/1.0 857 (-4%) 7mo $144,900 $169 80
739 Orchard St 0.21mi 2/1.0 878 (-2%) 10mo $172,000 $196 79
641 King St 0.45mi 3/1.0 (+1) 900 (+0%) 13mo $165,900 $184 63
660 Orchard Ave 0.28mi 3/1.0 (+1) 884 (-1%) 24mo $139,900 $158 60
885 Dempster St 0.60mi 3/1.0 (+1) 960 (+7%) 7mo $185,000 $193 49
665 King St 0.45mi 2/1.0 800 (-11%) 23mo $138,000 $173 42
8828 Lewis Ave 0.38mi 3/2.0 (+1) 1,010 (+13%) 13mo $189,000 $187 41
8730 Lewis Ave 0.50mi 2/1.0 768 (-14%) 17mo $115,000 $150 39

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
-16.7%
Equity multiple
0.41×
Total profit
$-26,475
Equity at exit
$23,857
10-year hold
IRR
-8.6%
Equity multiple
0.46×
Total profit
$-23,973
Equity at exit
$13,834

Cash invested: $44,800 (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 48182

Active inventory
82
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,195 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$46 /mo · $549/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$-7

Break-even live

Break-even rent $1,204
Max offer price $158,692
Occupancy floor 96%

Sensitivity live

Price -10% $83 -5% $38 +0% $-7 +5% $-53 +10% $-98
Rent -10% $-102 -5% $-55 +0% $-7 +5% $40 +10% $87
Rate -1.0pp $73 -0.5pp $33 base $-7 +0.5pp $-49 +1.0pp $-91

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
$40,000
Closing costs
$4,800
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8150 Jackman Rd Temperance, MI 1.0–2.0 1.0 825 $1,195 $1.45 45d 3 1.40mi

Listing history 7 events

  1. 2026-05-11
    status Pending 1124-char remark
    Show marketing remark (1136 chars)

    Check out this charming 2-bedroom, 1-bath property in the heart of Temperance! Located in a peaceful, quiet neighborhood, this home offers the perfect blend of comfort and convenience. As you walk in you are met with a large living space, with an eat in kitchen towards the back of the home. Through the kitchen you'll find a three-season room which opens up to an outdoor deck. This large backyard is perfect for relaxing or entertaining. Additionally, the home features a full basement, offering plenty of storage or the potential for additional living space. This home includes a newer roof and a newer water heater to make it truly move-in ready. Enjoy the added benefit of nearby recreation, with Giant Oak Golf Club just minutes away. You’ll also love being close to Temperance Veterans Memorial Park on Lewis Avenue, providing a great space for walks, playtime, and community events. Experience the tranquility of the area while still being close to shopping, dining, and everyday amenities. Whether you’re enjoying a quiet evening at home or exploring all that Temperance has to offer, this location truly delivers.

  2. 2026-05-11
    status Pending 1136-char remark
    Show marketing remark (1136 chars)

    Check out this charming 2-bedroom, 1-bath property in the heart of Temperance! Located in a peaceful, quiet neighborhood, this home offers the perfect blend of comfort and convenience. As you walk in you are met with a large living space, with an eat in kitchen towards the back of the home. Through the kitchen you'll find a three-season room which opens up to an outdoor deck. This large backyard is perfect for relaxing or entertaining. Additionally, the home features a full basement, offering plenty of storage or the potential for additional living space. This home includes a newer roof and a newer water heater to make it truly move-in ready. Enjoy the added benefit of nearby recreation, with Giant Oak Golf Club just minutes away. You’ll also love being close to Temperance Veterans Memorial Park on Lewis Avenue, providing a great space for walks, playtime, and community events. Experience the tranquility of the area while still being close to shopping, dining, and everyday amenities. Whether you’re enjoying a quiet evening at home or exploring all that Temperance has to offer, this location truly delivers.

  3. 2026-05-08
    listed $160,000 Active 1124-char remark
    Show marketing remark (1136 chars)

    Check out this charming 2-bedroom, 1-bath property in the heart of Temperance! Located in a peaceful, quiet neighborhood, this home offers the perfect blend of comfort and convenience. As you walk in you are met with a large living space, with an eat in kitchen towards the back of the home. Through the kitchen you'll find a three-season room which opens up to an outdoor deck. This large backyard is perfect for relaxing or entertaining. Additionally, the home features a full basement, offering plenty of storage or the potential for additional living space. This home includes a newer roof and a newer water heater to make it truly move-in ready. Enjoy the added benefit of nearby recreation, with Giant Oak Golf Club just minutes away. You’ll also love being close to Temperance Veterans Memorial Park on Lewis Avenue, providing a great space for walks, playtime, and community events. Experience the tranquility of the area while still being close to shopping, dining, and everyday amenities. Whether you’re enjoying a quiet evening at home or exploring all that Temperance has to offer, this location truly delivers.

  4. 2026-05-08
    listed $160,000 Active 1136-char remark
    Show marketing remark (1136 chars)

    Check out this charming 2-bedroom, 1-bath property in the heart of Temperance! Located in a peaceful, quiet neighborhood, this home offers the perfect blend of comfort and convenience. As you walk in you are met with a large living space, with an eat in kitchen towards the back of the home. Through the kitchen you'll find a three-season room which opens up to an outdoor deck. This large backyard is perfect for relaxing or entertaining. Additionally, the home features a full basement, offering plenty of storage or the potential for additional living space. This home includes a newer roof and a newer water heater to make it truly move-in ready. Enjoy the added benefit of nearby recreation, with Giant Oak Golf Club just minutes away. You’ll also love being close to Temperance Veterans Memorial Park on Lewis Avenue, providing a great space for walks, playtime, and community events. Experience the tranquility of the area while still being close to shopping, dining, and everyday amenities. Whether you’re enjoying a quiet evening at home or exploring all that Temperance has to offer, this location truly delivers.

  5. 2026-05-02
    historical $160,000 1136-char remark
    Show marketing remark (1136 chars)

    Check out this charming 2-bedroom, 1-bath property in the heart of Temperance! Located in a peaceful, quiet neighborhood, this home offers the perfect blend of comfort and convenience. As you walk in you are met with a large living space, with an eat in kitchen towards the back of the home. Through the kitchen you'll find a three-season room which opens up to an outdoor deck. This large backyard is perfect for relaxing or entertaining. Additionally, the home features a full basement, offering plenty of storage or the potential for additional living space. This home includes a newer roof and a newer water heater to make it truly move-in ready. Enjoy the added benefit of nearby recreation, with Giant Oak Golf Club just minutes away. You’ll also love being close to Temperance Veterans Memorial Park on Lewis Avenue, providing a great space for walks, playtime, and community events. Experience the tranquility of the area while still being close to shopping, dining, and everyday amenities. Whether you’re enjoying a quiet evening at home or exploring all that Temperance has to offer, this location truly delivers.

  6. 2021-06-09
    soldstatus $135,000
  7. 1990-06-28
    soldstatus $50,500

ⓘ 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
$549 · $46/mo
Projected year-2 tax
$1,506 · $126/mo
Expected delta
+$958/yr (+$80/mo · 174.5%)

ⓘ 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 3/10 Moderate 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$14,340
− Mortgage interest
−$8,962
− Property taxes
−$549
− Insurance
−$800
− Repairs & maintenance
−$1,147
− Management
−$1,147
− Depreciation
−$4,655
Taxable loss
−$2,920
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$701
After-tax cash flow
$612/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
Bedford Public Schools
NCES district ID
2604470
Math proficiency
33% ▼ -14.00%
Reading proficiency
53% ▼ -3.00%
Median HH income
$63,784
Composite
38.22/100
National rank
#4252
State rank
#150 of 540 in MI

Livability — Temperance

Score
72/100
State rank
#229
US rank
#5788

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Temperance, MI
County
Monroe · 31,363 people
City population
20,705
Metro
Monroe, MI
Population (ZIP)
20,705
Household income
$83,155
Rent vs Own
16.9% rent · 83.1% own
Severe rent burden
12.7

Population outlook (Monroe County) Hauer SSP2

Today (2025)
144,439 people
By 2030
140,033 · -3.1%
By 2040
128,408 · -11.1%
By 2050
115,024 · -20.4%
By 2075
87,273 · -39.6%
By 2100
63,110 · -56.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 5% Black 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 14% Lithuanian 4% Italian 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Monroe

2024 margin
Strong R (+27.1) · D 35.7% · R 62.9% · Other 1.4%
2008→2024 swing
-31.5pp toward R · 2008: 4.3pp · 2024: -27.1pp
All cycles
2024: R+27.1 2020: R+22.6 2016: R+22.1 2012: D+1.0 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -140.99%
Current HPI
158.2484
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

+216.8% since first listed
10 events — show timeline
  • 2026-06-09 Sold (Public Records) $160,000 Public Records
  • 2026-06-08 Sold (MLS) $160,000 REALCOMP
  • 2026-06-08 Sold (MLS) $160,000 MiRealSource-MiMLS
  • 2026-05-11 Pending REALCOMP
  • 2026-05-11 Pending MiRealSource-MiMLS
  • 2026-05-08 Listed $160,000 REALCOMP
  • 2026-05-08 Listed $160,000 MiRealSource-MiMLS
  • 2026-05-02 Coming Soon $160,000 MiRealSource-MiMLS
  • 2021-06-09 Sold (Public Records) $135,000 Public Records
  • 1990-06-28 Sold (Public Records) $50,500 Public Records

Property tax history

-4.6%/yr

Latest (2025): $549 · -59.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…