CashFlowRE
Sign in Sign up
4281 Louie Ln 🏷️ Likely Rental
B- Composite 69.57
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$82,500

4281 Louie Ln · North Branch, MI 48461
4 bd · 2.0 ba · 1,381 sqft · Other · 93 Days on market
Built 2000 1.88 ac lot $60/sqft · 52% below area ↓ 21% since listing

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

Listing remarks MLS

Four bedrooms at this price point is a rare find - making 4281 Louie Ln one of the best value opportunities currently available in the North Branch area. This spacious 4-bedroom, 2-bath manufactured home offers over 1,300 square feet of living space with a practical open layout designed for comfortable everyday living and easy entertaining. The main living area flows naturally into the kitchen and dining spaces, creating a setup that feels open, functional, and welcoming. The flexible four-bedroom layout provides options for guests, hobbies, storage, or a dedicated home office setup that is difficult to find at this price point. Built in 2000, the home offers a comfortable single-level design with room to personalize over time while still being move-in ready for its next owner. Located within the North Branch Meadows community, residents enjoy a peaceful neighborhood setting with access to amenities that may include a clubhouse, playground, basketball court, and common recreation areas, all while remaining close to nearby shopping, dining, and major roadways. Lot rent is approximately $490 per month; buyer to verify all information with the park. All residents must be approved by the community following an accepted offer or during the inspection period. Contact the community office for verification at North Branch Meadows, (248) 636-3282. Financing for homes located in parks does differ from traditional mortgage programs and typically requires specialized lenders; mobile-home-specific lenders are available to assist qualified buyers with the pre-approval process. If you're looking for an affordable, practical place to call home with room to make it your own, this is an opportunity you won't want to miss.

Key facts

  • Ample cabinetry
  • Full bathroom
  • Open layout

Tags

OPEN LAYOUTAMPLE CABINETRYFULL BATHROOMPEACEFUL COMMUNITY SETTINGQUIET NEIGHBORHOOD ATMOSPHERECONVENIENT ACCESS TO SHOPPING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $82,500 price doesn't fit this home's estimated sale value (~$170,419) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath other listed at $82k.

Deal economics

  • At list price, monthly cash flow is $567 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $82k).
  • Recommended offer: $75k (9.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% vs local median 3.6% in North Branch — 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 67/100 on livability (#393 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, amenities F.
  • North Branch Area Schools (rural): math 37% / reading 49% proficiency, ranked #163 of 540 in MI (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 48 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 152 units permitted in Lapeer County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $570 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lapeer County population projected at -10% 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 $23k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $22k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $75,075 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.75%
Cap rate
14.55%
Cash-on-cash
29.48%
DSCR
2.31
GRM
4.8

CMA / ARV

ARV (median comp)
$170,419
List price
$82,500
Delta
-51.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
24.0%
Equity multiple
1.99×
Total profit
$22,795
Equity at exit
$12,301
10-year hold
IRR
31.8%
Equity multiple
3.88×
Total profit
$66,476
Equity at exit
$7,133

Cash invested: $23,100 (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 48461

Home prices YoY
-33.3%
Active inventory
48
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,440 medium interval (Pro) →
Mortgage (P&I)
$433
Tax est. 1.5%
$103 /mo · $1,238/yr
Insurance
$34
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$567

Break-even live

Break-even rent $722
Max offer price $82,500
Occupancy floor 56%

Sensitivity live

Price -10% $624 -5% $596 +0% $567 +5% $539 +10% $510
Rent -10% $454 -5% $511 +0% $567 +5% $624 +10% $681
Rate -1.0pp $609 -0.5pp $588 base $567 +0.5pp $546 +1.0pp $524

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
$20,625
Closing costs
$2,475
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
6800 Lydia Blvd North Branch, MI 3.0 2.0 1456 $1,440 $0.99 0d 2 0.09mi

Listing history 21 events

  1. 2026-06-21
    days on market $82,500 Active 93 DOM
  2. 2026-06-18
    days on market $82,500 Active 90 DOM
  3. 2026-06-17
    days on market $82,500 Active 89 DOM
  4. 2026-06-16
    days on market $82,500 Active 88 DOM
  5. 2026-06-15
    days on market $82,500 Active 87 DOM
  6. 2026-06-13
    days on market $82,500 Active 85 DOM
  7. 2026-06-13
    days on market $82,500 Active 84 DOM
  8. 2026-06-09
    days on market $82,500 Active 81 DOM
  9. 2026-06-08
    days on market $82,500 Active 80 DOM
  10. 2026-06-07
    days on market $82,500 Active 79 DOM
  11. 2026-06-04
    days on market $82,500 Active 76 DOM
  12. 2026-06-03
    days on market $82,500 Active 75 DOM
  13. 2026-06-02
    days on market $82,500 Active 74 DOM
  14. 2026-06-01
    days on market $82,500 Active 73 DOM
  15. 2026-05-31
    days on market $82,500 Active 72 DOM
  16. 2026-05-12
    price $82,500 1733-char remark
    Show marketing remark (1733 chars)

    Four bedrooms at this price point is a rare find - making 4281 Louie Ln one of the best value opportunities currently available in the North Branch area. This spacious 4-bedroom, 2-bath manufactured home offers over 1,300 square feet of living space with a practical open layout designed for comfortable everyday living and easy entertaining. The main living area flows naturally into the kitchen and dining spaces, creating a setup that feels open, functional, and welcoming. The flexible four-bedroom layout provides options for guests, hobbies, storage, or a dedicated home office setup that is difficult to find at this price point. Built in 2000, the home offers a comfortable single-level design with room to personalize over time while still being move-in ready for its next owner. Located within the North Branch Meadows community, residents enjoy a peaceful neighborhood setting with access to amenities that may include a clubhouse, playground, basketball court, and common recreation areas, all while remaining close to nearby shopping, dining, and major roadways. Lot rent is approximately $490 per month; buyer to verify all information with the park. All residents must be approved by the community following an accepted offer or during the inspection period. Contact the community office for verification at North Branch Meadows, (248) 636-3282. Financing for homes located in parks does differ from traditional mortgage programs and typically requires specialized lenders; mobile-home-specific lenders are available to assist qualified buyers with the pre-approval process. If you're looking for an affordable, practical place to call home with room to make it your own, this is an opportunity you won't want to miss.

  17. 2026-05-11
    price $82,500 1749-char remark
    Show marketing remark (1749 chars)

    Four bedrooms at this price point is a rare find—making 4281 Louie Ln one of the best value opportunities currently available in the North Branch area. This spacious 4-bedroom, 2-bath manufactured home offers over 1,300 square feet of living space with a practical open layout designed for comfortable everyday living and easy entertaining. The main living area flows naturally into the kitchen and dining spaces, creating a setup that feels open, functional, and welcoming. The flexible four-bedroom layout provides options for guests, hobbies, storage, or a dedicated home office setup that is difficult to find at this price point. Built in 2000, the home offers a comfortable single-level design with room to personalize over time while still being move-in ready for its next owner. Located within the North Branch Meadows community, residents enjoy a peaceful neighborhood setting with access to amenities that may include a clubhouse, playground, basketball court, and common recreation areas, all while remaining close to nearby shopping, dining, and major roadways. Lot rent is approximately $490 per month; buyer to verify all information with the park. All residents must be approved by the community following an accepted offer or during the inspection period. Contact the community office for verification at North Branch Meadows, (248) 636-3282. Financing for homes located in parks does differ from traditional mortgage programs and typically requires specialized lenders; mobile-home-specific lenders are available to assist qualified buyers with the pre-approval process. If you’re looking for an affordable, practical place to call home with room to make it your own, this is an opportunity you won’t want to miss.

  18. 2026-04-01
    price $98,900 1733-char remark
    Show marketing remark (1733 chars)

    Four bedrooms at this price point is a rare find - making 4281 Louie Ln one of the best value opportunities currently available in the North Branch area. This spacious 4-bedroom, 2-bath manufactured home offers over 1,300 square feet of living space with a practical open layout designed for comfortable everyday living and easy entertaining. The main living area flows naturally into the kitchen and dining spaces, creating a setup that feels open, functional, and welcoming. The flexible four-bedroom layout provides options for guests, hobbies, storage, or a dedicated home office setup that is difficult to find at this price point. Built in 2000, the home offers a comfortable single-level design with room to personalize over time while still being move-in ready for its next owner. Located within the North Branch Meadows community, residents enjoy a peaceful neighborhood setting with access to amenities that may include a clubhouse, playground, basketball court, and common recreation areas, all while remaining close to nearby shopping, dining, and major roadways. Lot rent is approximately $490 per month; buyer to verify all information with the park. All residents must be approved by the community following an accepted offer or during the inspection period. Contact the community office for verification at North Branch Meadows, (248) 636-3282. Financing for homes located in parks does differ from traditional mortgage programs and typically requires specialized lenders; mobile-home-specific lenders are available to assist qualified buyers with the pre-approval process. If you're looking for an affordable, practical place to call home with room to make it your own, this is an opportunity you won't want to miss.

  19. 2026-03-31
    price $98,900 1749-char remark
    Show marketing remark (1749 chars)

    Four bedrooms at this price point is a rare find—making 4281 Louie Ln one of the best value opportunities currently available in the North Branch area. This spacious 4-bedroom, 2-bath manufactured home offers over 1,300 square feet of living space with a practical open layout designed for comfortable everyday living and easy entertaining. The main living area flows naturally into the kitchen and dining spaces, creating a setup that feels open, functional, and welcoming. The flexible four-bedroom layout provides options for guests, hobbies, storage, or a dedicated home office setup that is difficult to find at this price point. Built in 2000, the home offers a comfortable single-level design with room to personalize over time while still being move-in ready for its next owner. Located within the North Branch Meadows community, residents enjoy a peaceful neighborhood setting with access to amenities that may include a clubhouse, playground, basketball court, and common recreation areas, all while remaining close to nearby shopping, dining, and major roadways. Lot rent is approximately $490 per month; buyer to verify all information with the park. All residents must be approved by the community following an accepted offer or during the inspection period. Contact the community office for verification at North Branch Meadows, (248) 636-3282. Financing for homes located in parks does differ from traditional mortgage programs and typically requires specialized lenders; mobile-home-specific lenders are available to assist qualified buyers with the pre-approval process. If you’re looking for an affordable, practical place to call home with room to make it your own, this is an opportunity you won’t want to miss.

  20. 2026-03-18
    listed $105,000 Active 1733-char remark
    Show marketing remark (1749 chars)

    Four bedrooms at this price point is a rare find—making 4281 Louie Ln one of the best value opportunities currently available in the North Branch area. This spacious 4-bedroom, 2-bath manufactured home offers over 1,300 square feet of living space with a practical open layout designed for comfortable everyday living and easy entertaining. The main living area flows naturally into the kitchen and dining spaces, creating a setup that feels open, functional, and welcoming. The flexible four-bedroom layout provides options for guests, hobbies, storage, or a dedicated home office setup that is difficult to find at this price point. Built in 2000, the home offers a comfortable single-level design with room to personalize over time while still being move-in ready for its next owner. Located within the North Branch Meadows community, residents enjoy a peaceful neighborhood setting with access to amenities that may include a clubhouse, playground, basketball court, and common recreation areas, all while remaining close to nearby shopping, dining, and major roadways. Lot rent is approximately $490 per month; buyer to verify all information with the park. All residents must be approved by the community following an accepted offer or during the inspection period. Contact the community office for verification at North Branch Meadows, (248) 636-3282. Financing for homes located in parks does differ from traditional mortgage programs and typically requires specialized lenders; mobile-home-specific lenders are available to assist qualified buyers with the pre-approval process. If you’re looking for an affordable, practical place to call home with room to make it your own, this is an opportunity you won’t want to miss.

  21. 2026-03-18
    listed $105,000 Active 1749-char remark
    Show marketing remark (1749 chars)

    Four bedrooms at this price point is a rare find—making 4281 Louie Ln one of the best value opportunities currently available in the North Branch area. This spacious 4-bedroom, 2-bath manufactured home offers over 1,300 square feet of living space with a practical open layout designed for comfortable everyday living and easy entertaining. The main living area flows naturally into the kitchen and dining spaces, creating a setup that feels open, functional, and welcoming. The flexible four-bedroom layout provides options for guests, hobbies, storage, or a dedicated home office setup that is difficult to find at this price point. Built in 2000, the home offers a comfortable single-level design with room to personalize over time while still being move-in ready for its next owner. Located within the North Branch Meadows community, residents enjoy a peaceful neighborhood setting with access to amenities that may include a clubhouse, playground, basketball court, and common recreation areas, all while remaining close to nearby shopping, dining, and major roadways. Lot rent is approximately $490 per month; buyer to verify all information with the park. All residents must be approved by the community following an accepted offer or during the inspection period. Contact the community office for verification at North Branch Meadows, (248) 636-3282. Financing for homes located in parks does differ from traditional mortgage programs and typically requires specialized lenders; mobile-home-specific lenders are available to assist qualified buyers with the pre-approval process. If you’re looking for an affordable, practical place to call home with room to make it your own, this is an opportunity you won’t want to miss.

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

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 ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$17,280
− Mortgage interest
−$4,621
− Property taxes
−$1,238
− Insurance
−$412
− Repairs & maintenance
−$1,382
− Management
−$1,382
− Depreciation
−$2,400
Taxable income
$5,844
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,403
After-tax cash flow
$5,407/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
North Branch Area Schools
NCES district ID
2625680
Math proficiency
37% ▼ -4.00%
Reading proficiency
49% ▼ -3.00%
Median HH income
$52,914
Composite
37.22/100
National rank
#4465
State rank
#163 of 540 in MI

Livability — North Branch

Score
67/100
State rank
#393
US rank
#10591

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Branch, MI
Population (ZIP)
8,256

Population outlook (Lapeer County) Hauer SSP2

Today (2025)
89,826 people
By 2030
89,535 · -0.3%
By 2040
86,695 · -3.5%
By 2050
80,566 · -10.3%
By 2075
65,783 · -26.8%
By 2100
46,584 · -48.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Romanian 8% Lithuanian 7% Slovak 4%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Lapeer

2024 margin
Solid R (+39.8) · D 29.5% · R 69.3% · Other 1.3%
2008→2024 swing
-36.8pp toward R · 2008: -3.0pp · 2024: -39.8pp
All cycles
2024: R+39.8 2020: R+36.3 2016: R+38.3 2012: R+11.5 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.79%
Current HPI
230.1752
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

-21.4% since first listed
6 events — show timeline
  • 2026-05-12 Price Changed $82,500 MiRealSource-MiMLS
  • 2026-05-11 Price Changed $82,500 REALCOMP
  • 2026-04-01 Price Changed $98,900 MiRealSource-MiMLS
  • 2026-03-31 Price Changed $98,900 REALCOMP
  • 2026-03-18 Listed $105,000 REALCOMP
  • 2026-03-18 Listed $105,000 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…