CashFlowRE
Sign in Sign up
3408 Aster Ct
D+ Composite 46.77
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.9/10.0
  • Livability +4.2/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$39,900

3408 Aster Ct · Midland, MI 48642
3 bd · 2.0 ba · 1,216 sqft · Other · 89 Days on market
Built 1999

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Take advantage of 2 full months of FREE lot rent -- a huge savings for the next owner right from day one. Well-maintained 3-bedroom, 2-bath mobile home located in the desirable Alpine Village community. This home features a functional layout with a spacious living area, private primary suite, and two additional bedrooms perfect for family, guests, or office space. Located in a clean, quiet park with professional management, this home offers affordable, low-maintenance living in a welcoming neighborhood setting. Owner must relocate for work, creating a motivated opportunity for buyers looking for value, space, and comfort in a well-kept community.

Key facts

  • Built 1999
  • Listed 88 days

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 3-bed/2.0-bath other listed at $40k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Recommended offer: $38k (6.0% below list) — sets the bar for market timing.
  • Cap rate 40.5% vs local median 4.4% in Midland — 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 85/100 on livability (#28 in MI, #578 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • Midland Public Schools (urban): math 49% / reading 64% proficiency, ranked #62 of 540 in MI (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 95 active listings in the ZIP; solid renter incomes; 320 units permitted in Midland County in 2024 (204 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Midland County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 0.6% rent growth), your $11k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 89 days — a 6% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
Recommended offer $37,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 89 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
4.49%
Cap rate
40.53%
Cash-on-cash
122.26%
DSCR
6.44
GRM
1.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.6% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.54×
Total profit
$61,838
Equity at exit
$5,949
10-year hold
IRR
Equity multiple
12.71×
Total profit
$130,801
Equity at exit
$3,450

Cash invested: $11,172 (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 48642

Home prices YoY
-31.4%
Rents YoY
0.6%
Active inventory
95
Price-to-rent
1.9×

Monthly cashflow live

Estimated rent
$1,790 medium interval (Pro) →
Mortgage (P&I)
$209
Tax est. 1.5%
$50 /mo · $598/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$1,138

Break-even live

Break-even rent $349
Max offer price $39,900
Occupancy floor 31%

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
$9,975
Closing costs
$1,197
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 18 events

  1. 2026-06-19
    days on market $39,900 Active 89 DOM
  2. 2026-06-18
    days on market $39,900 Active 88 DOM
  3. 2026-06-17
    days on market $39,900 Active 87 DOM
  4. 2026-06-16
    days on market $39,900 Active 86 DOM
  5. 2026-06-15
    days on market $39,900 Active 85 DOM
  6. 2026-06-14
    days on market $39,900 Active 83 DOM
  7. 2026-06-13
    days on market $39,900 Active 82 DOM
  8. 2026-06-10
    days on market $39,900 Active 80 DOM
  9. 2026-06-09
    days on market $39,900 Active 79 DOM
  10. 2026-06-08
    days on market $39,900 Active 78 DOM
  11. 2026-06-07
    days on market $39,900 Active 77 DOM
  12. 2026-06-02
    days on market $39,900 Active 72 DOM
  13. 2026-06-01
    days on market $39,900 Active 71 DOM
  14. 2026-05-31
    days on market $39,900 Active 70 DOM
  15. 2026-05-30
    days on market $39,900 Active 69 DOM
  16. 2026-03-22
    listed $39,900 Active 654-char remark
    Show marketing remark (655 chars)

    Take advantage of 2 full months of FREE lot rent -- a huge savings for the next owner right from day one. Well-maintained 3-bedroom, 2-bath mobile home located in the desirable Alpine Village community. This home features a functional layout with a spacious living area, private primary suite, and two additional bedrooms perfect for family, guests, or office space. Located in a clean, quiet park with professional management, this home offers affordable, low-maintenance living in a welcoming neighborhood setting. Owner must relocate for work, creating a motivated opportunity for buyers looking for value, space, and comfort in a well-kept community.

  17. 2026-03-22
    listed $39,900 Active 655-char remark
    Show marketing remark (655 chars)

    Take advantage of 2 full months of FREE lot rent -- a huge savings for the next owner right from day one. Well-maintained 3-bedroom, 2-bath mobile home located in the desirable Alpine Village community. This home features a functional layout with a spacious living area, private primary suite, and two additional bedrooms perfect for family, guests, or office space. Located in a clean, quiet park with professional management, this home offers affordable, low-maintenance living in a welcoming neighborhood setting. Owner must relocate for work, creating a motivated opportunity for buyers looking for value, space, and comfort in a well-kept community.

  18. 2026-03-22
    listed $39,900 Active
    Show marketing remark (655 chars)

    Take advantage of 2 full months of FREE lot rent -- a huge savings for the next owner right from day one. Well-maintained 3-bedroom, 2-bath mobile home located in the desirable Alpine Village community. This home features a functional layout with a spacious living area, private primary suite, and two additional bedrooms perfect for family, guests, or office space. Located in a clean, quiet park with professional management, this home offers affordable, low-maintenance living in a welcoming neighborhood setting. Owner must relocate for work, creating a motivated opportunity for buyers looking for value, space, and comfort in a well-kept community.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,479
− Mortgage interest
−$2,235
− Property taxes
−$598
− Insurance
−$200
− Repairs & maintenance
−$1,718
− Management
−$1,718
− Depreciation
−$1,161
Taxable income
$13,848
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,324
After-tax cash flow
$10,336/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
Midland Public Schools
NCES district ID
2623820
Math proficiency
49% ▼ -6.00%
Reading proficiency
64% ▼ -3.00%
Median HH income
$55,844
Composite
48.67/100
National rank
#2105
State rank
#62 of 540 in MI

Livability — Midland

Score
85/100
State rank
#28
US rank
#578

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Midland, MI
County
Midland County · 66,531 people
City population
66,531
Metro
Midland, MI
Population (ZIP)
34,039
Household income
$77,847
Rent vs Own
25.3% rent · 74.7% own
Severe rent burden
935.0

Population outlook (Midland County) Hauer SSP2

Today (2025)
83,968 people
By 2030
83,368 · -0.7%
By 2040
80,713 · -3.9%
By 2050
76,698 · -8.7%
By 2075
67,617 · -19.5%
By 2100
57,529 · -31.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 4% Asian 4% Two or more races 3% Black 2%
Common ancestry
Romanian 8% Lithuanian 5% Italian 3%
Foreign-born
5% · Canada, China, Vietnam
Languages at home
95% English-only · Other Indo-European 1% Spanish 1% Chinese 1%

Political lean MEDSL · Midland

2024 margin
R (+15.2) · D 41.6% · R 56.8% · Other 1.6%
2008→2024 swing
-11.6pp toward R · 2008: -3.6pp · 2024: -15.2pp
All cycles
2024: R+15.2 2020: R+14.6 2016: R+19.4 2012: R+15.5 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.89%
Current HPI
192.0812
Rent YoY
▲ 0.60%
Metro
Midland, MI
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
3 events — show timeline
  • 2026-03-22 Listed $39,900 REALCOMP
  • 2026-03-22 Listed $39,900 MiRealSource-MiMLS
  • 2026-03-22 Listed $39,900 SW Michigan MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…