CashFlowRE
Sign in Sign up
4855 Juniper Ave
D+ Composite 45.51
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).

  • ARV discount +14.7/15.0
  • Cash flow +13.5/30.0
  • DSCR +4.1/10.0
  • 1% rule +3.0/10.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

4855 Juniper Ave · Croton, MI 49337
2 bd · 2.0 ba · 1,220 sqft · SingleFamily · 49 Days on market
Built 1979 0.50 ac lot $119/sqft · 16% below area Est $173k · 16% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 4855 Juniper Ridge Avenue, nestled between the Croton and Hardy Dams in beautiful Newaygo, MI. This rustic 2-bedroom, 2-bathroom mobile home offers a rare blend of comfort, character, and outdoor access -- perfect for first-time buyers, savvy investors, or those seeking a peaceful cottage getaway. Enjoy your morning coffee on the cozy front porch, then head down to your private deeded access on the Muskegon River for a day of fishing, kayaking, or simply soaking up the serenity. The home sits on a partially fenced lot and includes a 24x28 pole barn, ideal for storing all your outdoor gear, tools, or toys. With its wooded charm and unbeatable location between two of Michigan's most popular recreational dams, this property is a must-see. Whether you're looking to settle in, invest, or escape for the weekend, this home delivers the rustic lifestyle you've been searching for. Schedule your private tour today. Opportunities like this don't last long!

Key facts

  • Partially fenced lot
  • Wooded charm
  • 24x28 pole barn

Tags

PRIVATE DEEDED ACCESSCOZY FRONT PORCHPARTIALLY FENCED LOT24X28 POLE BARNWOODED CHARM

Property features AI

Exterior

  • Utilities: Well water; Electricity available; High-speed internet
  • Home design: Ranch-style residence; Built in 1979
  • Construction: Aluminum siding; Metal roof
  • Exterior features: Located on 0.5-acre lot; Pole barn on property; Waterfront on Muskegon River

Interior

  • Kitchen: Dishwasher; Oven; Refrigerator
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Has central cooling
  • Interior features: Ramped entrance; Replacement windows; Seven total rooms; Slab basement
  • Laundry & utility: Dryer; Electric water heater

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 $145k.

Deal economics

  • At list price, monthly cash flow is $6 ($68/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (19.8% below list).
  • Recommended offer: $116k (19.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Newaygo Public School District (town): math 23% / reading 40% proficiency, ranked #349 of 540 in MI (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 108 active listings in the ZIP; 155 units permitted in Newaygo County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Newaygo County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 8 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 $116,316 (19.8% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — 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
0.80%
Cap rate
6.34%
Cash-on-cash
0.17%
DSCR
1.01
GRM
10.4

CMA / ARV

ARV (median comp)
$172,837
List price
$145,000
Delta
-16.11%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6390 Lake St 0.73mi 2/2.0 1,245 (+2%) 18mo $332,500 $267 48
6264 Lake St 0.67mi 3/1.0 (+1) 1,138 (-7%) 22mo $374,725 $329 30

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
-16.1%
Equity multiple
0.43×
Total profit
$-23,171
Equity at exit
$21,620
10-year hold
IRR
-7.8%
Equity multiple
0.51×
Total profit
$-19,861
Equity at exit
$12,537

Cash invested: $40,600 (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 49337

Home prices YoY
-16.9%
Active inventory
108
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,163 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$92 /mo · $1,109/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$6

Break-even live

Break-even rent $1,156
Max offer price $145,000
Occupancy floor 95%

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
$36,250
Closing costs
$4,350
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 28 events

  1. 2026-06-18
    days on market $145,000 Active 49 DOM
  2. 2026-06-17
    days on market $145,000 Active 48 DOM
  3. 2026-06-16
    days on market $145,000 Active 47 DOM
  4. 2026-06-15
    days on market $145,000 Active 46 DOM
  5. 2026-06-13
    days on market $145,000 Active 44 DOM
  6. 2026-06-12
    days on market $145,000 Active 43 DOM
  7. 2026-06-09
    days on market $145,000 Active 40 DOM
  8. 2026-06-08
    days on market $145,000 Active 39 DOM
  9. 2026-06-07
    days on market $145,000 Active 38 DOM
  10. 2026-06-07
    days on market $145,000 Active 37 DOM
  11. 2026-06-04
    days on market $145,000 Active 34 DOM
  12. 2026-06-02
    pricedays on market $145,000 Active 33 DOM
    Show marketing remark (970 chars)

    Welcome to 4855 Juniper Ridge Avenue, nestled between the Croton and Hardy Dams in beautiful Newaygo, MI. This rustic 2-bedroom, 2-bathroom mobile home offers a rare blend of comfort, character, and outdoor access -- perfect for first-time buyers, savvy investors, or those seeking a peaceful cottage getaway. Enjoy your morning coffee on the cozy front porch, then head down to your private deeded access on the Muskegon River for a day of fishing, kayaking, or simply soaking up the serenity. The home sits on a partially fenced lot and includes a 24x28 pole barn, ideal for storing all your outdoor gear, tools, or toys. With its wooded charm and unbeatable location between two of Michigan's most popular recreational dams, this property is a must-see. Whether you're looking to settle in, invest, or escape for the weekend, this home delivers the rustic lifestyle you've been searching for. Schedule your private tour today. Opportunities like this don't last long!

  13. 2026-06-01
    days on market $150,000 Active 32 DOM
  14. 2026-05-31
    days on market $150,000 Active 31 DOM
  15. 2026-05-31
    days on market $150,000 Active 30 DOM
  16. 2026-05-05
    status Active 970-char remark
    Show marketing remark (970 chars)

    Welcome to 4855 Juniper Ridge Avenue, nestled between the Croton and Hardy Dams in beautiful Newaygo, MI. This rustic 2-bedroom, 2-bathroom mobile home offers a rare blend of comfort, character, and outdoor access -- perfect for first-time buyers, savvy investors, or those seeking a peaceful cottage getaway. Enjoy your morning coffee on the cozy front porch, then head down to your private deeded access on the Muskegon River for a day of fishing, kayaking, or simply soaking up the serenity. The home sits on a partially fenced lot and includes a 24x28 pole barn, ideal for storing all your outdoor gear, tools, or toys. With its wooded charm and unbeatable location between two of Michigan's most popular recreational dams, this property is a must-see. Whether you're looking to settle in, invest, or escape for the weekend, this home delivers the rustic lifestyle you've been searching for. Schedule your private tour today. Opportunities like this don't last long!

  17. 2026-05-04
    historical 970-char remark
    Show marketing remark (970 chars)

    Welcome to 4855 Juniper Ridge Avenue, nestled between the Croton and Hardy Dams in beautiful Newaygo, MI. This rustic 2-bedroom, 2-bathroom mobile home offers a rare blend of comfort, character, and outdoor access -- perfect for first-time buyers, savvy investors, or those seeking a peaceful cottage getaway. Enjoy your morning coffee on the cozy front porch, then head down to your private deeded access on the Muskegon River for a day of fishing, kayaking, or simply soaking up the serenity. The home sits on a partially fenced lot and includes a 24x28 pole barn, ideal for storing all your outdoor gear, tools, or toys. With its wooded charm and unbeatable location between two of Michigan's most popular recreational dams, this property is a must-see. Whether you're looking to settle in, invest, or escape for the weekend, this home delivers the rustic lifestyle you've been searching for. Schedule your private tour today. Opportunities like this don't last long!

  18. 2026-04-30
    listed $150,000 Active 970-char remark
    Show marketing remark (970 chars)

    Welcome to 4855 Juniper Ridge Avenue, nestled between the Croton and Hardy Dams in beautiful Newaygo, MI. This rustic 2-bedroom, 2-bathroom mobile home offers a rare blend of comfort, character, and outdoor access -- perfect for first-time buyers, savvy investors, or those seeking a peaceful cottage getaway. Enjoy your morning coffee on the cozy front porch, then head down to your private deeded access on the Muskegon River for a day of fishing, kayaking, or simply soaking up the serenity. The home sits on a partially fenced lot and includes a 24x28 pole barn, ideal for storing all your outdoor gear, tools, or toys. With its wooded charm and unbeatable location between two of Michigan's most popular recreational dams, this property is a must-see. Whether you're looking to settle in, invest, or escape for the weekend, this home delivers the rustic lifestyle you've been searching for. Schedule your private tour today. Opportunities like this don't last long!

  19. 2026-04-30
    listed $150,000 Active 970-char remark
    Show marketing remark (970 chars)

    Welcome to 4855 Juniper Ridge Avenue, nestled between the Croton and Hardy Dams in beautiful Newaygo, MI. This rustic 2-bedroom, 2-bathroom mobile home offers a rare blend of comfort, character, and outdoor access -- perfect for first-time buyers, savvy investors, or those seeking a peaceful cottage getaway. Enjoy your morning coffee on the cozy front porch, then head down to your private deeded access on the Muskegon River for a day of fishing, kayaking, or simply soaking up the serenity. The home sits on a partially fenced lot and includes a 24x28 pole barn, ideal for storing all your outdoor gear, tools, or toys. With its wooded charm and unbeatable location between two of Michigan's most popular recreational dams, this property is a must-see. Whether you're looking to settle in, invest, or escape for the weekend, this home delivers the rustic lifestyle you've been searching for. Schedule your private tour today. Opportunities like this don't last long!

  20. 2026-04-30
    listed $150,000 Active
    Show marketing remark (970 chars)

    Welcome to 4855 Juniper Ridge Avenue, nestled between the Croton and Hardy Dams in beautiful Newaygo, MI. This rustic 2-bedroom, 2-bathroom mobile home offers a rare blend of comfort, character, and outdoor access -- perfect for first-time buyers, savvy investors, or those seeking a peaceful cottage getaway. Enjoy your morning coffee on the cozy front porch, then head down to your private deeded access on the Muskegon River for a day of fishing, kayaking, or simply soaking up the serenity. The home sits on a partially fenced lot and includes a 24x28 pole barn, ideal for storing all your outdoor gear, tools, or toys. With its wooded charm and unbeatable location between two of Michigan's most popular recreational dams, this property is a must-see. Whether you're looking to settle in, invest, or escape for the weekend, this home delivers the rustic lifestyle you've been searching for. Schedule your private tour today. Opportunities like this don't last long!

  21. 2025-12-04
    historical
  22. 2025-08-08
    status Active
  23. 2025-08-08
    status Active
  24. 2025-07-28
    status Pending
  25. 2025-07-28
    status Pending
  26. 2025-07-28
    historical
  27. 2025-07-17
    listed $150,000 Active
  28. 2025-07-17
    listed $150,000 Active

ⓘ 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
$1,109 · $92/mo
Projected year-2 tax
$1,671 · $139/mo
Expected delta
+$562/yr (+$47/mo · 50.7%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°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
$13,958
− Mortgage interest
−$8,122
− Property taxes
−$1,109
− Insurance
−$725
− Repairs & maintenance
−$1,117
− Management
−$1,117
− Depreciation
−$4,218
Taxable loss
−$2,450
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$588
After-tax cash flow
$656/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
Newaygo Public School District
NCES district ID
2625320
Math proficiency
23% ▼ -8.00%
Reading proficiency
40% ▲ 1.00%
Median HH income
$41,018
Composite
26.52/100
National rank
#7199
State rank
#349 of 540 in MI

Livability — Croton

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
13,030

Population outlook (Newaygo County) Hauer SSP2

Today (2025)
46,371 people
By 2030
44,879 · -3.2%
By 2040
41,107 · -11.4%
By 2050
36,800 · -20.6%
By 2075
27,507 · -40.7%
By 2100
18,600 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 14% Romanian 5% Lithuanian 4%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Newaygo

2024 margin
Solid R (+42.8) · D 27.9% · R 70.7% · Other 1.5%
2008→2024 swing
-38.2pp toward R · 2008: -4.6pp · 2024: -42.8pp
All cycles
2024: R+42.8 2020: R+40.4 2016: R+39.6 2012: R+17.4 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -62.83%
Current HPI
310.1533
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

-3.3% since first listed
16 events — show timeline
  • 2026-06-02 Price Changed $145,000 MiRealSource-MiMLS
  • 2026-06-02 Price Changed $145,000 REALCOMP
  • 2026-06-02 Price Changed $145,000 SW Michigan MLS
  • 2026-05-05 Relisted REALCOMP
  • 2026-05-04 Listing Removed REALCOMP
  • 2026-04-30 Listed $150,000 SW Michigan MLS
  • 2026-04-30 Listed $150,000 REALCOMP
  • 2026-04-30 Listed $150,000 MiRealSource-MiMLS
  • 2025-12-04 Listing Removed MiRealSource-MiMLS
  • 2025-08-08 Relisted REALCOMP
  • 2025-08-08 Relisted MiRealSource-MiMLS
  • 2025-07-28 Pending REALCOMP
  • 2025-07-28 Pending MiRealSource-MiMLS
  • 2025-07-28 Listing Removed REALCOMP
  • 2025-07-17 Listed $150,000 REALCOMP
  • 2025-07-17 Listed $150,000 MiRealSource-MiMLS

Property tax history

+2.2%/yr

Latest (2025): $1,109 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…