CashFlowRE
Sign in Sign up
7590 Caberfae Hwy
D Composite 44.74
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 +17.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.6/10.0
  • 1% rule +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$150,000

7590 Caberfae Hwy · Stronach, MI 49660
3 bd · 2.0 ba · 1,560 sqft · SingleFamily public records · 249 Days on market
Built 1929 9.19 ac lot $96/sqft · 65% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor opportunity at 7590 Caberfae Highway, a 3-bedroom, 1-bath home set on nearly 10 acres of prime Manistee land! Just 12 minutes from Lake Michigan and 7 minutes from the renowned Tippy Dam, famous for the best salmon fishing around, this property offers endless potential. Whether you're looking to invest, build, or simply enjoy the outdoor lifestyle, the large, private lot provides the perfect canvas. With plenty of space for expansion or development, this is a rare opportunity to capitalize on a fantastic location with easy access to both recreation and natural beauty. Don't miss out!

Key facts

  • 9.19 acre lot
  • Built 1929
  • Listed 249 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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $123 ($1k/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 $129k (13.7% below list).
  • Recommended offer: $129k (13.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#547 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools F, crime F.
  • Kaleva Norman Dickson School District (rural): math 18% / reading 34% proficiency, ranked #423 of 540 in MI (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 155 active listings in the ZIP; 109 units permitted in Manistee 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.
  • Manistee County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 249 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 5 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.
  • Current owner paid $8k; list at $150k implies a 1799% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,385 (13.7% below list)

Questions for the listing agent

  1. It's been on market 249 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1929 — 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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.86%
Cap rate
7.28%
Cash-on-cash
3.52%
DSCR
1.16
GRM
9.7

CMA / ARV

ARV (median comp)
$438,747
List price
$150,000
Delta
-65.81%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-10.8%
Equity multiple
0.61×
Total profit
$-16,517
Equity at exit
$22,365
10-year hold
IRR
-1.6%
Equity multiple
0.89×
Total profit
$-4,533
Equity at exit
$12,969

Cash invested: $42,000 (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 49660

Active inventory
155
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,294 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$50 /mo · $596/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$123

Break-even live

Break-even rent $1,138
Max offer price $150,000
Occupancy floor 85%

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
$37,500
Closing costs
$4,500
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 23 events

  1. 2026-06-18
    days on market $150,000 Active 249 DOM
  2. 2026-06-17
    days on market $150,000 Active 248 DOM
  3. 2026-06-16
    days on market $150,000 Active 247 DOM
  4. 2026-06-15
    days on market $150,000 Active 246 DOM
  5. 2026-06-13
    days on market $150,000 Active 244 DOM
  6. 2026-06-12
    days on market $150,000 Active 243 DOM
  7. 2026-06-09
    days on market $150,000 Active 240 DOM
  8. 2026-06-08
    days on market $150,000 Active 239 DOM
  9. 2026-06-07
    days on market $150,000 Active 238 DOM
  10. 2026-06-07
    days on market $150,000 Active 237 DOM
  11. 2026-06-04
    days on market $150,000 Active 234 DOM
  12. 2026-06-02
    days on market $150,000 Active 233 DOM
  13. 2026-06-01
    days on market $150,000 Active 232 DOM
  14. 2026-05-31
    days on market $150,000 Active 231 DOM
  15. 2026-05-31
    days on market $150,000 Active 230 DOM
  16. 2026-03-27
    status Active 599-char remark
    Show marketing remark (599 chars)

    Investor opportunity at 7590 Caberfae Highway, a 3-bedroom, 1-bath home set on nearly 10 acres of prime Manistee land! Just 12 minutes from Lake Michigan and 7 minutes from the renowned Tippy Dam, famous for the best salmon fishing around, this property offers endless potential. Whether you're looking to invest, build, or simply enjoy the outdoor lifestyle, the large, private lot provides the perfect canvas. With plenty of space for expansion or development, this is a rare opportunity to capitalize on a fantastic location with easy access to both recreation and natural beauty. Don't miss out!

  17. 2026-03-27
    historical 599-char remark
    Show marketing remark (599 chars)

    Investor opportunity at 7590 Caberfae Highway, a 3-bedroom, 1-bath home set on nearly 10 acres of prime Manistee land! Just 12 minutes from Lake Michigan and 7 minutes from the renowned Tippy Dam, famous for the best salmon fishing around, this property offers endless potential. Whether you're looking to invest, build, or simply enjoy the outdoor lifestyle, the large, private lot provides the perfect canvas. With plenty of space for expansion or development, this is a rare opportunity to capitalize on a fantastic location with easy access to both recreation and natural beauty. Don't miss out!

  18. 2025-10-23
    status Active 599-char remark
    Show marketing remark (599 chars)

    Investor opportunity at 7590 Caberfae Highway, a 3-bedroom, 1-bath home set on nearly 10 acres of prime Manistee land! Just 12 minutes from Lake Michigan and 7 minutes from the renowned Tippy Dam, famous for the best salmon fishing around, this property offers endless potential. Whether you're looking to invest, build, or simply enjoy the outdoor lifestyle, the large, private lot provides the perfect canvas. With plenty of space for expansion or development, this is a rare opportunity to capitalize on a fantastic location with easy access to both recreation and natural beauty. Don't miss out!

  19. 2025-10-23
    status Active 599-char remark
    Show marketing remark (599 chars)

    Investor opportunity at 7590 Caberfae Highway, a 3-bedroom, 1-bath home set on nearly 10 acres of prime Manistee land! Just 12 minutes from Lake Michigan and 7 minutes from the renowned Tippy Dam, famous for the best salmon fishing around, this property offers endless potential. Whether you're looking to invest, build, or simply enjoy the outdoor lifestyle, the large, private lot provides the perfect canvas. With plenty of space for expansion or development, this is a rare opportunity to capitalize on a fantastic location with easy access to both recreation and natural beauty. Don't miss out!

  20. 2025-06-23
    historical 599-char remark
    Show marketing remark (599 chars)

    Investor opportunity at 7590 Caberfae Highway, a 3-bedroom, 1-bath home set on nearly 10 acres of prime Manistee land! Just 12 minutes from Lake Michigan and 7 minutes from the renowned Tippy Dam, famous for the best salmon fishing around, this property offers endless potential. Whether you're looking to invest, build, or simply enjoy the outdoor lifestyle, the large, private lot provides the perfect canvas. With plenty of space for expansion or development, this is a rare opportunity to capitalize on a fantastic location with easy access to both recreation and natural beauty. Don't miss out!

  21. 2025-06-11
    listed $150,000 Active 599-char remark
    Show marketing remark (599 chars)

    Investor opportunity at 7590 Caberfae Highway, a 3-bedroom, 1-bath home set on nearly 10 acres of prime Manistee land! Just 12 minutes from Lake Michigan and 7 minutes from the renowned Tippy Dam, famous for the best salmon fishing around, this property offers endless potential. Whether you're looking to invest, build, or simply enjoy the outdoor lifestyle, the large, private lot provides the perfect canvas. With plenty of space for expansion or development, this is a rare opportunity to capitalize on a fantastic location with easy access to both recreation and natural beauty. Don't miss out!

  22. 2025-06-11
    listed $150,000 Active 599-char remark
    Show marketing remark (599 chars)

    Investor opportunity at 7590 Caberfae Highway, a 3-bedroom, 1-bath home set on nearly 10 acres of prime Manistee land! Just 12 minutes from Lake Michigan and 7 minutes from the renowned Tippy Dam, famous for the best salmon fishing around, this property offers endless potential. Whether you're looking to invest, build, or simply enjoy the outdoor lifestyle, the large, private lot provides the perfect canvas. With plenty of space for expansion or development, this is a rare opportunity to capitalize on a fantastic location with easy access to both recreation and natural beauty. Don't miss out!

  23. 1986-06-01
    soldstatus $7,900

ⓘ 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
$596 · $50/mo
Projected year-2 tax
$1,453 · $121/mo
Expected delta
+$857/yr (+$71/mo · 143.6%)

ⓘ 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 1/10 Low 7 d/yr ≥95°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$15,526
− Mortgage interest
−$8,402
− Property taxes
−$596
− Insurance
−$750
− Repairs & maintenance
−$1,242
− Management
−$1,242
− Depreciation
−$4,364
Taxable loss
−$1,070
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$257
After-tax cash flow
$1,737/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
Kaleva Norman Dickson School District
NCES district ID
2620010
Math proficiency
18% ▼ -4.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$36,530
Composite
21.54/100
National rank
#8314
State rank
#423 of 540 in MI

Livability — Stronach

Score
62/100
State rank
#547
US rank
#17151

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
14,501

Population outlook (Manistee County) Hauer SSP2

Today (2025)
23,785 people
By 2030
23,227 · -2.3%
By 2040
21,795 · -8.4%
By 2050
20,653 · -13.2%
By 2075
18,833 · -20.8%
By 2100
15,491 · -34.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 6% Black 5% Hispanic / Latino 4% Native American 2%
Common ancestry
Romanian 15% Iranian 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Manistee

2024 margin
R (+15.9) · D 41.2% · R 57.2% · Other 1.6%
2008→2024 swing
-29.2pp toward R · 2008: 13.3pp · 2024: -15.9pp
All cycles
2024: R+15.9 2020: R+15.1 2016: R+15.4 2012: D+5.9 2008: D+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -204.26%
Current HPI
214.9984
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

+1798.7% since first listed
8 events — show timeline
  • 2026-03-27 Relisted REALCOMP
  • 2026-03-27 Listing Removed REALCOMP
  • 2025-10-23 Relisted MiRealSource-MiMLS
  • 2025-10-23 Relisted REALCOMP
  • 2025-06-23 Listing Removed MiRealSource-MiMLS
  • 2025-06-11 Listed $150,000 MiRealSource-MiMLS
  • 2025-06-11 Listed $150,000 REALCOMP
  • 1986-06-01 Sold (Public Records) $7,900 Public Records

Property tax history

+4.3%/yr

Latest (2025): $596 · -74.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…