CashFlowRE
Sign in Sign up
209 E Corunna Ave
B+ Composite 75.38
Why this score? — see what drove the B+ 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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$85,000

209 E Corunna Ave · Corunna, MI 48817
4 bd · 1.5 ba · 1,784 sqft · SingleFamily public records · 43 Days on market
Built 1925 6,970 sqft lot $48/sqft · 48% below area Est $162k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention investors and DIY enthusiasts! This 4-bedroom, 1.5-bath home in Corunna, MI is sold as-is and offers great potential for those ready to make improvements. Whether you're looking to flip, rent, or move in, this property provides multiple exit strategies.

Key facts

  • 6,970 sq ft lot
  • Built 1925
  • Listed 42 days

Property features AI

Finance

  • Other: Pets are allowed

Exterior

  • Parking: Driveway only (no garage)
  • Utilities: Public water; Public sewer / sewer available
  • Home design: Single-family residence; Two levels; Ground-level entry; Original of City of Corunna subdivision
  • Construction: Vinyl siding and wood siding; Asphalt roof; Built area above grade approximately 1,784 square feet
  • Exterior features: Porch; Corner, level lot; Paved road frontage

Interior

  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Unfurnished; Accessible entrance, accessible common areas, accessible doors, accessible full bath and accessible kitchen; Crawl space basement; Six total rooms
  • Laundry & utility: Washer hookup

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 4-bed/1.5-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $334 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 2.1% in Corunna — 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 69/100 on livability (#349 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, employment D, amenities F.
  • Corunna Public Schools (town): math 24% / reading 40% proficiency, ranked #330 of 540 in MI (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 51 active listings in the ZIP; 74 units permitted in Shiawassee 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.
  • Shiawassee County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 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 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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. 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?
  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
1.42%
Cap rate
11.01%
Cash-on-cash
16.84%
DSCR
1.75
GRM
5.9

CMA / ARV

ARV (median comp)
$162,435
List price
$85,000
Delta
-47.67%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
302 E State St 0.18mi 4/1.0 1,678 (-6%) 1mo $149,900 $89 79
219 S Mizner St 0.40mi 4/1.5 1,836 (+3%) 2mo $165,000 $90 74
105 S Comstock St 0.22mi 4/3.5 1,824 (+2%) 6mo $250,000 $137 73
110 E Mcneil St 0.38mi 4/2.5 1,700 (-5%) 0mo $182,000 $107 70
412 S Woodworth St 0.46mi 4/2.0 1,819 (+2%) 10mo $259,500 $143 65
1225 E King St 0.74mi 4/1.5 1,775 (-0%) 1mo $248,750 $140 64
625 Park Ln 0.57mi 3/1.5 (-1) 1,768 (-1%) 11mo $296,000 $167 58
180 Ash St 0.62mi 4/3.0 1,811 (+2%) 6mo $270,000 $149 58
448 E Oliver St 0.34mi 3/1.0 (-1) 1,600 (-10%) 9mo $26,000 $16 52
280 Ash St 0.60mi 4/2.5 2,009 (+13%) 4mo $250,000 $124 43
703 Cary St 0.47mi 3/1.0 (-1) 1,536 (-14%) 9mo $180,000 $117 41
609 White Tail Ln 0.67mi 4/3.0 2,009 (+13%) 13mo $275,000 $137 31

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
8.1%
Equity multiple
1.32×
Total profit
$7,539
Equity at exit
$12,674
10-year hold
IRR
17.4%
Equity multiple
2.43×
Total profit
$34,110
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 48817

Home prices YoY
-26.9%
Active inventory
51
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,205 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$136 /mo · $1,636/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$334

Break-even live

Break-even rent $782
Max offer price $85,000
Occupancy floor 67%

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 17 events

  1. 2026-06-18
    days on market $85,000 Active 43 DOM
  2. 2026-06-17
    days on market $85,000 Active 42 DOM
  3. 2026-06-16
    days on market $85,000 Active 41 DOM
  4. 2026-06-15
    days on market $85,000 Active 40 DOM
  5. 2026-06-13
    days on market $85,000 Active 38 DOM
  6. 2026-06-12
    days on market $85,000 Active 37 DOM
  7. 2026-06-09
    days on market $85,000 Active 34 DOM
  8. 2026-06-08
    days on market $85,000 Active 33 DOM
  9. 2026-06-07
    days on market $85,000 Active 32 DOM
  10. 2026-06-05
    days on market $85,000 Active 30 DOM
  11. 2026-06-04
    days on market $85,000 Active 28 DOM
  12. 2026-06-02
    days on market $85,000 Active 27 DOM
  13. 2026-06-01
    days on market $85,000 Active 26 DOM
  14. 2026-05-31
    days on market $85,000 Active 25 DOM
  15. 2026-05-31
    days on market $85,000 Active 24 DOM
  16. 2026-05-06
    listed $85,000 Active 263-char remark
    Show marketing remark (263 chars)

    Attention investors and DIY enthusiasts! This 4-bedroom, 1.5-bath home in Corunna, MI is sold as-is and offers great potential for those ready to make improvements. Whether you're looking to flip, rent, or move in, this property provides multiple exit strategies.

  17. 2026-05-06
    listed $85,000 Active 263-char remark
    Show marketing remark (263 chars)

    Attention investors and DIY enthusiasts! This 4-bedroom, 1.5-bath home in Corunna, MI is sold as-is and offers great potential for those ready to make improvements. Whether you're looking to flip, rent, or move in, this property provides multiple exit strategies.

ⓘ 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
$1,636 · $136/mo
Projected year-2 tax
$1,636 · $136/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$14,454
− Mortgage interest
−$4,761
− Property taxes
−$1,636
− Insurance
−$425
− Repairs & maintenance
−$1,156
− Management
−$1,156
− Depreciation
−$2,473
Taxable income
$2,846
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$683
After-tax cash flow
$3,326/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
Corunna Public Schools
NCES district ID
2610860
Math proficiency
24% ▲ 1.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$47,801
Composite
27.59/100
National rank
#6935
State rank
#330 of 540 in MI

Livability — Corunna

Score
69/100
State rank
#349
US rank
#8909

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corunna, MI
Population (ZIP)
5,451

Population outlook (Shiawassee County) Hauer SSP2

Today (2025)
64,238 people
By 2030
61,434 · -4.4%
By 2040
55,054 · -14.3%
By 2050
48,426 · -24.6%
By 2075
35,995 · -44.0%
By 2100
26,678 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 3% Asian 2% Two or more races 2%
Common ancestry
Lithuanian 5% Romanian 5% Iranian 4%
Foreign-born
1% · Philippines, Canada
Languages at home
98% English-only · Spanish 1% Arabic 1%

Political lean MEDSL · Shiawassee

2024 margin
Strong R (+23.1) · D 37.7% · R 60.8% · Other 1.6%
2008→2024 swing
-31.7pp toward R · 2008: 8.6pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+19.9 2016: R+19.6 2012: D+3.7 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -91.76%
Current HPI
249.693
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-06 Listed $85,000 REALCOMP
  • 2026-05-06 Listed $85,000 MiRealSource-MiMLS

Property tax history

+1.6%/yr

Latest (2025): $1,636 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…