CashFlowRE
Sign in Sign up
1717 51st St
C Composite 57.18
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 +24.8/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.4/15.0
  • 1% rule +6.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$99,000

1717 51st St · Fennville, MI 49408
2 bd · 1.0 ba · 784 sqft · Manufactured public records · 77 Days on market
Built 1975 5.00 ac lot Est $99k · at est.

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

Listing remarks MLS

Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

Key facts

  • 24x40 pole barn
  • Wooded acres
  • Natural surroundings

Tags

WOODED ACRES24X40 POLE BARNYEAR-ROUND RECREATIONNATURAL SURROUNDINGS

Property features AI

Exterior

  • Utilities: Well water; Electric service available
  • Home design: Residential property; Other architectural style
  • Construction: Built in 1975; Aluminum siding
  • Exterior features: 5.0-acre wooded, recreational lot; Metal roof

Interior

  • Kitchen: Kitchen (14 x 11); Range; Refrigerator
  • Bedrooms: Primary bedroom (10 x 14)
  • Bathrooms: 1 full bathroom; Additional bathroom (8 x 8); Secondary bathroom (7 x 10)
  • Heating & cooling: Forced air heating
  • Interior features: Replacement windows; 7 total rooms; Crawl space basement
  • Laundry & utility: Laundry room (7 x 6); Washer; 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/1.0-bath manufactured listed at $99k.

Deal economics

  • At list price, monthly cash flow is $209 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $93k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 1.0% in Fennville — 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 68/100 on livability (#361 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools F, amenities F, commute F.
  • Fennville Public Schools (rural): math 18% / reading 32% proficiency, ranked #422 of 540 in MI (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 118 active listings in the ZIP; 419 units permitted in Allegan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($93k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $93,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.14%
Cap rate
8.82%
Cash-on-cash
9.04%
DSCR
1.40
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$98,784
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1717 51st St 0.00mi 2/1.0 784 (0%) 0mo $99,000 $126 100

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
-2.6%
Equity multiple
0.90×
Total profit
$-2,728
Equity at exit
$14,761
10-year hold
IRR
7.1%
Equity multiple
1.53×
Total profit
$14,817
Equity at exit
$8,560

Cash invested: $27,720 (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 49408

Active inventory
118
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,130 medium interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$209

Break-even live

Break-even rent $866
Max offer price $99,000
Occupancy floor 77%

Sensitivity live

Price -10% $277 -5% $243 +0% $209 +5% $175 +10% $140
Rent -10% $119 -5% $164 +0% $209 +5% $253 +10% $298
Rate -1.0pp $259 -0.5pp $234 base $209 +0.5pp $183 +1.0pp $157

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
$24,750
Closing costs
$2,970
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 22 events

  1. 2026-05-20
    status Pending 592-char remark
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  2. 2026-05-20
    status Pending 592-char remark
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  3. 2026-05-20
    status Pending
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  4. 2026-03-12
    historical Active Under Contract 592-char remark
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  5. 2026-03-12
    historical Accepting Backup Offers 592-char remark
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  6. 2026-03-12
    historical Active - Backup Offers Accepted
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  7. 2026-03-04
    listed $99,000 Active 592-char remark
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  8. 2026-03-04
    listed $99,000 Active 592-char remark
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  9. 2026-03-04
    listed $99,000 Active
    Show marketing remark (592 chars)

    Set on 5 wooded acres with direct access to Allegan Forest public land, this 2-bedroom, 1-bath single-wide offers privacy, space, and year-round recreation. The property includes a 24x40 pole barn with electric and a wood stove--ideal for storage, projects, or a workshop. Ride ATVs and snowmobiles, hunt, hike, or simply enjoy the natural surroundings right out your back door. Conveniently located near downtown Fennville and just a short drive to Allegan, this property works well as a full-time residence or a weekend getaway. Straightforward living with unmatched access to the outdoors.

  10. 2026-01-27
    soldstatus $94,200
  11. 2026-01-26
    soldstatus $94,200 Sold
  12. 2026-01-26
    soldstatus $94,200 Closed
  13. 2026-01-26
    soldstatus $94,200 Closed
  14. 2026-01-21
    status Pending
  15. 2026-01-21
    status Pending
  16. 2026-01-21
    status Pending
  17. 2025-12-15
    historical Accepting Backup Offers
  18. 2025-12-15
    historical Active Under Contract
  19. 2025-12-15
    historical Active - Backup Offers Accepted
  20. 2025-12-09
    listed $95,000 Active
  21. 2025-12-09
    listed $95,000 Active
  22. 2025-12-09
    listed $95,000 Active

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 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 · 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
$13,564
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$1,085
− Management
−$1,085
− Depreciation
−$2,880
Taxable income
$988
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$237
After-tax cash flow
$2,268/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
Fennville Public Schools
NCES district ID
2614230
Math proficiency
18% ▼ -9.00%
Reading proficiency
32% ▼ -2.00%
Median HH income
$46,241
Composite
21.64/100
National rank
#8285
State rank
#422 of 540 in MI

Livability — Fennville

Score
68/100
State rank
#361
US rank
#9221

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)
10,494

Population outlook (Allegan County) Hauer SSP2

Today (2025)
120,251 people
By 2030
122,204 · +1.6%
By 2040
123,979 · +3.1%
By 2050
122,340 · +1.7%
By 2075
116,088 · -3.5%
By 2100
98,461 · -18.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 24% Two or more races 15%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Iranian 11% Romanian 4% Italian 4%
Foreign-born
6% · Canada
Languages at home
83% English-only · Spanish 16%

Political lean MEDSL · Allegan

2024 margin
Strong R (+27.2) · D 35.7% · R 62.9% · Other 1.5%
2008→2024 swing
-16.5pp toward R · 2008: -10.7pp · 2024: -27.2pp
All cycles
2024: R+27.2 2020: R+25.2 2016: R+28.8 2012: R+19.2 2008: R+10.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -184.56%
Current HPI
272.8431
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

+4.2% since first listed
22 events — show timeline
  • 2026-05-20 Pending REALCOMP
  • 2026-05-20 Pending MiRealSource-MiMLS
  • 2026-05-20 Pending SW Michigan MLS
  • 2026-03-12 Contingent REALCOMP
  • 2026-03-12 Contingent MiRealSource-MiMLS
  • 2026-03-12 Contingent SW Michigan MLS
  • 2026-03-04 Listed $99,000 SW Michigan MLS
  • 2026-03-04 Listed $99,000 MiRealSource-MiMLS
  • 2026-03-04 Listed $99,000 REALCOMP
  • 2026-01-27 Sold (Public Records) $94,200 Public Records
  • 2026-01-26 Sold (MLS) $94,200 REALCOMP
  • 2026-01-26 Sold (MLS) $94,200 MiRealSource-MiMLS
  • 2026-01-26 Sold (MLS) $94,200 SW Michigan MLS
  • 2026-01-21 Pending REALCOMP
  • 2026-01-21 Pending MiRealSource-MiMLS
  • 2026-01-21 Pending SW Michigan MLS
  • 2025-12-15 Contingent MiRealSource-MiMLS
  • 2025-12-15 Contingent REALCOMP
  • 2025-12-15 Contingent SW Michigan MLS
  • 2025-12-09 Listed $95,000 REALCOMP
  • 2025-12-09 Listed $95,000 MiRealSource-MiMLS
  • 2025-12-09 Listed $95,000 SW Michigan MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…