CashFlowRE
Sign in Sign up
6335 Silver Lake Rd
C+ Composite 61.85
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 +21.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.2/10.0
  • Schools +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$234,999

6335 Silver Lake Rd · Linden, MI 48451
2 bd · 2.0 ba · 2,104 sqft · SingleFamily · 4 Days on market
Built 1920 0.41 ac lot Est $320k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this charming Downtown Linden gem! Full of character and timeless appeal, this 2 bedroom home offers the perfect blend of 1920s charm and modern updates. Beautiful hardwood floors, fresh paint, updated windows, and thoughtful improvements throughout create a move-in ready space you'll love coming home to. The spacious living areas are filled with natural light and classic details, while the finished lower level offers a third bedroom, home office, or flex space to fit your needs. Egress window with a full bathroom. Step outside and enjoy the large yard, detached garage, and inviting neighborhood setting. As an added bonus, residents enjoy access to Walnut Lake Park on Byram Lake, providing opportunities for swimming, fishing, kayaking, and enjoying the outdoors all summer long. Located just a short walk, bike ride, or golf cart ride from vibrant Downtown Linden, you'll love being close to local restaurants, shops, parks, and community events. If you've been searching for a home with charm, updates, and lake access, this is one you won't want to miss

Key facts

  • 0.41 acre lot
  • 2 garage spots
  • Built 1920

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Private well water; Public sewer
  • Home design: Single family residence; Two levels; Ground-level entry with steps
  • Construction: Vinyl siding; Block foundation; Built with two levels
  • Exterior features: Porch; Paved road access

Interior

  • Kitchen: Free-standing electric oven; Free-standing refrigerator
  • Bedrooms: 4 rooms total (bedroom count not specified)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Gas water heater; Awning(s)
  • Laundry & utility: Has heating (forced air, natural gas)

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/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $368 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $235k).
  • Cap rate 8.2% vs local median 1.8% in Linden — 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 74/100 on livability (#170 in MI, #4,456 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Linden Community Schools (suburban): math 38% / reading 54% proficiency, ranked #119 of 540 in MI (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 222 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Genesee County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 14 sale attempts since 29y 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 $52k; list at $235k implies a 352% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $234,999

Questions for the listing agent

  1. Built in 1920 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.02%
Cap rate
8.17%
Cash-on-cash
6.71%
DSCR
1.30
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$319,808
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6324 Restwood Dr 0.27mi 2/1.5 2,102 (-0%) 6mo $303,000 $144 80
6344 Robins Nest Ct 0.38mi 3/2.5 (+1) 2,138 (+2%) 16mo $345,000 $161 59
15123 Meadow Ln 0.26mi 3/2.5 (+1) 2,368 (+12%) 3mo $340,000 $144 58
316 Valleyview Dr 0.52mi 3/2.5 (+1) 2,160 (+3%) 10mo $350,000 $162 56
6300 Silver Lake Rd 0.08mi 3/2.0 (+1) 1,808 (-14%) 15mo $275,000 $152 55
6354 Oak Leaf Trl 0.16mi 3/3.0 (+1) 2,298 (+9%) 18mo $350,000 $152 53
401 W Broad St 0.70mi 3/2.0 (+1) 2,204 (+5%) 7mo $325,000 $147 48
14388 Oak Leaf Trl 0.29mi 3/2.5 (+1) 1,806 (-14%) 14mo $350,000 $194 44
14479 Oak Leaf Trl 0.17mi 3/2.5 (+1) 1,828 (-13%) 24mo $360,000 $197 43
315 Valleyview Dr 0.51mi 3/2.5 (+1) 2,400 (+14%) 11mo $330,000 $138 37
5497 Dooley Dr 0.74mi 3/2.0 (+1) 2,336 (+11%) 23mo $300,000 $128 23

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
-6.0%
Equity multiple
0.78×
Total profit
$-14,684
Equity at exit
$35,039
10-year hold
IRR
3.6%
Equity multiple
1.26×
Total profit
$17,269
Equity at exit
$20,318

Cash invested: $65,800 (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 48451

Active inventory
222
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,395 medium interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$194 /mo · $2,329/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$503
Net cashflow
$368

Break-even live

Break-even rent $1,930
Max offer price $234,999
Occupancy floor 80%

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
$58,750
Closing costs
$7,050
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
16530 Bedington Dr Linden, MI 3.0 2.0 1736 $2,395 $1.38 5d 1 1.15mi

Listing history 37 events

  1. 2026-06-02
    status $234,999 Pending 4 DOM
  2. 2026-06-01
    days on market $234,999 Active 4 DOM
  3. 2026-05-31
    days on market $234,999 Active 3 DOM
  4. 2026-05-30
    days on market $234,999 Active 2 DOM
  5. 2026-05-29
    listed $234,999 Active 1081-char remark
    Show marketing remark (1081 chars)

    Welcome home to this charming Downtown Linden gem! Full of character and timeless appeal, this 2 bedroom home offers the perfect blend of 1920s charm and modern updates. Beautiful hardwood floors, fresh paint, updated windows, and thoughtful improvements throughout create a move-in ready space you'll love coming home to. The spacious living areas are filled with natural light and classic details, while the finished lower level offers a third bedroom, home office, or flex space to fit your needs. Egress window with a full bathroom. Step outside and enjoy the large yard, detached garage, and inviting neighborhood setting. As an added bonus, residents enjoy access to Walnut Lake Park on Byram Lake, providing opportunities for swimming, fishing, kayaking, and enjoying the outdoors all summer long. Located just a short walk, bike ride, or golf cart ride from vibrant Downtown Linden, you'll love being close to local restaurants, shops, parks, and community events. If you've been searching for a home with charm, updates, and lake access, this is one you won't want to miss

  6. 2026-05-29
    listed $234,999 Active
    Show marketing remark (1081 chars)

    Welcome home to this charming Downtown Linden gem! Full of character and timeless appeal, this 2 bedroom home offers the perfect blend of 1920s charm and modern updates. Beautiful hardwood floors, fresh paint, updated windows, and thoughtful improvements throughout create a move-in ready space you'll love coming home to. The spacious living areas are filled with natural light and classic details, while the finished lower level offers a third bedroom, home office, or flex space to fit your needs. Egress window with a full bathroom. Step outside and enjoy the large yard, detached garage, and inviting neighborhood setting. As an added bonus, residents enjoy access to Walnut Lake Park on Byram Lake, providing opportunities for swimming, fishing, kayaking, and enjoying the outdoors all summer long. Located just a short walk, bike ride, or golf cart ride from vibrant Downtown Linden, you'll love being close to local restaurants, shops, parks, and community events. If you've been searching for a home with charm, updates, and lake access, this is one you won't want to miss

  7. 2026-05-28
    historical $234,999 1081-char remark
    Show marketing remark (1081 chars)

    Welcome home to this charming Downtown Linden gem! Full of character and timeless appeal, this 2 bedroom home offers the perfect blend of 1920s charm and modern updates. Beautiful hardwood floors, fresh paint, updated windows, and thoughtful improvements throughout create a move-in ready space you'll love coming home to. The spacious living areas are filled with natural light and classic details, while the finished lower level offers a third bedroom, home office, or flex space to fit your needs. Egress window with a full bathroom. Step outside and enjoy the large yard, detached garage, and inviting neighborhood setting. As an added bonus, residents enjoy access to Walnut Lake Park on Byram Lake, providing opportunities for swimming, fishing, kayaking, and enjoying the outdoors all summer long. Located just a short walk, bike ride, or golf cart ride from vibrant Downtown Linden, you'll love being close to local restaurants, shops, parks, and community events. If you've been searching for a home with charm, updates, and lake access, this is one you won't want to miss

  8. 2012-10-05
    soldstatus $52,000 276-char remark
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  9. 2012-10-05
    soldstatus $52,000
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  10. 2012-10-05
    soldstatus $52,000
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  11. 2012-10-05
    soldstatus $52,000
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  12. 2012-07-30
    historical 276-char remark
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  13. 2012-07-30
    historical
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  14. 2012-05-02
    listed $63,000 276-char remark
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  15. 2012-05-02
    listed $63,000
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  16. 2012-05-02
    listed $63,000
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  17. 2012-05-02
    listed $63,000
    Show marketing remark (276 chars)

    This is the one you have been waiting for! Wonderful home close to schools and the beautiful downtown of the city of Linden. This home has it all. From the cozy interior to the beautiful baths, this one is a must see, but you must see it today or this gem is sure to be gone!

  18. 2003-06-10
    soldstatus $130,000
  19. 2003-05-14
    soldstatus $130,000
  20. 2003-02-18
    listed $132,000
  21. 2000-11-09
    soldstatus $119,000
  22. 2000-10-31
    soldstatus $119,000
  23. 2000-10-31
    soldstatus $119,000
  24. 2000-09-29
    historical
  25. 2000-09-18
    listed $119,900
  26. 2000-09-18
    listed $119,900
  27. 1998-06-02
    soldstatus $100,000
  28. 1998-05-22
    soldstatus $100,000
  29. 1998-05-22
    soldstatus $100,000
  30. 1998-04-22
    historical
  31. 1997-10-24
    listed $105,900
  32. 1997-10-24
    listed $105,900
  33. 1997-10-23
    listed $105,900
  34. 1997-08-14
    historical
  35. 1997-08-14
    historical
  36. 1997-06-16
    listed $109,500
  37. 1997-06-14
    listed $109,500

ⓘ 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
$2,329 · $194/mo
Projected year-2 tax
$2,974 · $248/mo
Expected delta
+$645/yr (+$54/mo · 27.7%)

ⓘ 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 ≥96°F today · 15 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
$28,740
− Mortgage interest
−$13,164
− Property taxes
−$2,329
− Insurance
−$1,175
− Repairs & maintenance
−$2,299
− Management
−$2,299
− Depreciation
−$6,836
Taxable income
$638
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$153
After-tax cash flow
$4,260/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
Linden Community Schools
NCES district ID
2621690
Math proficiency
38% ▼ -18.00%
Reading proficiency
54% ▼ -10.00%
Median HH income
$69,129
Composite
41.24/100
National rank
#3532
State rank
#119 of 540 in MI

Livability — Linden

Score
74/100
State rank
#170
US rank
#4456

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
15,993

Population outlook (Genesee County) Hauer SSP2

Today (2025)
381,312 people
By 2030
362,731 · -4.9%
By 2040
321,550 · -15.7%
By 2050
279,212 · -26.8%
By 2075
193,336 · -49.3%
By 2100
128,118 · -66.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 3% Black 2% Hispanic / Latino 2%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 4%
Foreign-born
2% · Canada
Languages at home
97% English-only · Arabic 2% Spanish 1%

Political lean MEDSL · Genesee

2024 margin
Toss-up / Even · D 51.4% · R 47.2% · Other 1.4%
2008→2024 swing
-28.3pp toward R · 2008: 32.5pp · 2024: 4.2pp
All cycles
2024: D+4.2 2020: D+9.3 2016: D+9.5 2012: D+28.2 2008: D+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -218.03%
Current HPI
260.4332
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

+114.6% since first listed
33 events — show timeline
  • 2026-05-29 Listed $234,999 MiRealSource-MiMLS
  • 2026-05-29 Listed $234,999 REALCOMP
  • 2026-05-28 Coming Soon $234,999 MiRealSource-MiMLS
  • 2012-10-05 Sold (MLS) $52,000 MiRealSource-MiMLS
  • 2012-10-05 Sold (MLS) $52,000 MiRealSource-MiMLS
  • 2012-10-05 Sold (MLS) $52,000 REALCOMP
  • 2012-10-05 Sold (MLS) $52,000 REALCOMP
  • 2012-07-30 Listing Removed MiRealSource-MiMLS
  • 2012-07-30 Listing Removed REALCOMP
  • 2012-05-02 Listed $63,000 MiRealSource-MiMLS
  • 2012-05-02 Listed $63,000 MiRealSource-MiMLS
  • 2012-05-02 Listed $63,000 REALCOMP
  • 2012-05-02 Listed $63,000 REALCOMP
  • 2003-06-10 Sold (Public Records) $130,000 Public Records
  • 2003-05-14 Sold (MLS) $130,000 REALCOMP
  • 2003-02-18 Listed $132,000 REALCOMP
  • 2000-11-09 Sold (Public Records) $119,000 Public Records
  • 2000-10-31 Sold (MLS) $119,000 REALCOMP
  • 2000-10-31 Sold (MLS) $119,000 MiRealSource-MiMLS
  • 2000-09-29 Listing Removed MiRealSource-MiMLS
  • 2000-09-18 Listed $119,900 REALCOMP
  • 2000-09-18 Listed $119,900 MiRealSource-MiMLS
  • 1998-06-02 Sold (MLS) $100,000 REALCOMP
  • 1998-05-22 Sold (MLS) $100,000 REALCOMP
  • 1998-05-22 Sold (MLS) $100,000 MiRealSource-MiMLS
  • 1998-04-22 Listing Removed MiRealSource-MiMLS
  • 1997-10-24 Listed $105,900 REALCOMP
  • 1997-10-24 Listed $105,900 MiRealSource-MiMLS
  • 1997-10-23 Listed $105,900 REALCOMP
  • 1997-08-14 Listing Removed REALCOMP
  • 1997-08-14 Listing Removed MiRealSource-MiMLS
  • 1997-06-16 Listed $109,500 MiRealSource-MiMLS
  • 1997-06-14 Listed $109,500 REALCOMP

Property tax history

+2.8%/yr

Latest (2025): $2,329 · -8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…