CashFlowRE
Sign in Sign up
7100 Spring Lake Ave
B- Composite 67.41
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
  • DSCR +10.0/10.0
  • ARV discount +8.9/15.0
  • 1% rule +8.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Schools +2.4/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$72,500

7100 Spring Lake Ave · Freeman, MI 48632
3 bd · 2.0 ba · 1,152 sqft · SingleFamily · 7 Days on market
Built 1996 Fair condition 1.30 ac lot Est $75k · at est.

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

Listing remarks MLS

Discover serene living with a view of Windover Lake in this charming newer 3-bedroom, 2-bathroom single-wide manufactured home, conveniently located across the street from the boat launch. Enjoy an inviting kitchen that flows seamlessly into the spacious living room, a primary bedroom suite featuring private bathroom, and a convenient laundry area. Stay comfortable year-round with central air conditioning. The expansive lot also includes a roughly 1200 sq. ft. structure, perfect for storage or renovation potential. Don't miss this opportunity to embrace living at Windover Lake!

Key facts

  • Inviting kitchen
  • Boat launch
  • Private bathroom

Tags

VIEW OF WINDOVER LAKEBOAT LAUNCHINVITING KITCHENPRIMARY BEDROOM SUITEPRIVATE BATHROOMCONVENIENT LAUNDRY AREA

Property features AI

Finance

  • Financial info: Annual tax amount reported
  • HOA & community: Homeowners association present

Exterior

  • Utilities: Private well water; Septic tank sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Above-grade finished area about 1,152 (living area); Built with crawl space foundation
  • Exterior features: Lot roughly 1.3 acres; Lot dimensions approximately 380 x 150

Interior

  • Bedrooms: 6 total rooms (bedrooms and living spaces included)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Crawl space basement; Has a view

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 $72k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $291 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $72k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Farwell Area Schools (town): math 24% / reading 34% proficiency, ranked #388 of 540 in MI (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 95 active listings in the ZIP; 77 units permitted in Clare County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $501 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clare County population projected at -20% 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 $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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 $72,500

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.38%
Cap rate
11.10%
Cash-on-cash
17.17%
DSCR
1.76
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$74,880
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7100 Spring Lake Ave 0.00mi 3/2.0 1,152 (0%) 0mo $75,000 $65 100

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
8.5%
Equity multiple
1.33×
Total profit
$6,769
Equity at exit
$10,810
10-year hold
IRR
17.7%
Equity multiple
2.47×
Total profit
$29,780
Equity at exit
$6,268

Cash invested: $20,300 (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 48632

Home prices YoY
-27.9%
Active inventory
95
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,002 medium interval (Pro) →
Mortgage (P&I)
$380
Tax est. 1.5%
$91 /mo · $1,088/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$291

Break-even live

Break-even rent $634
Max offer price $72,500
Occupancy floor 66%

Sensitivity live

Price -10% $341 -5% $316 +0% $291 +5% $265 +10% $240
Rent -10% $211 -5% $251 +0% $291 +5% $330 +10% $370
Rate -1.0pp $327 -0.5pp $309 base $291 +0.5pp $272 +1.0pp $253

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
$18,125
Closing costs
$2,175
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 5 events

  1. 2026-05-20
    listed $72,500 Active 584-char remark
    Show marketing remark (584 chars)

    Discover serene living with a view of Windover Lake in this charming newer 3-bedroom, 2-bathroom single-wide manufactured home, conveniently located across the street from the boat launch. Enjoy an inviting kitchen that flows seamlessly into the spacious living room, a primary bedroom suite featuring private bathroom, and a convenient laundry area. Stay comfortable year-round with central air conditioning. The expansive lot also includes a roughly 1200 sq. ft. structure, perfect for storage or renovation potential. Don't miss this opportunity to embrace living at Windover Lake!

  2. 2026-05-20
    listed $72,500 Active
    Show marketing remark (584 chars)

    Discover serene living with a view of Windover Lake in this charming newer 3-bedroom, 2-bathroom single-wide manufactured home, conveniently located across the street from the boat launch. Enjoy an inviting kitchen that flows seamlessly into the spacious living room, a primary bedroom suite featuring private bathroom, and a convenient laundry area. Stay comfortable year-round with central air conditioning. The expansive lot also includes a roughly 1200 sq. ft. structure, perfect for storage or renovation potential. Don't miss this opportunity to embrace living at Windover Lake!

  3. 2025-06-26
    historical
  4. 2025-06-05
    listed $65,000 Active
  5. 2025-06-05
    listed $65,000 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 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
$12,023
− Mortgage interest
−$4,061
− Property taxes
−$1,088
− Insurance
−$362
− Repairs & maintenance
−$962
− Management
−$962
− Depreciation
−$2,109
Taxable income
$2,479
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$595
After-tax cash flow
$2,891/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This single-wide manufactured home requires moderate renovations to update the kitchen and bathrooms, paint the exterior, and replace the carpet. These updates will significantly enhance its resale and rental value.

Repairs flagged

  • Minor kitchen cabinets — slight wear
  • Minor bathroom fixtures — slight wear
  • Minor exterior siding — some wear

Value-add opportunities

  • Resale update kitchen cabinets — modernizing kitchen
  • Resale update bathrooms — modernizing bathrooms
  • Resale paint exterior siding — enhances curb appeal
  • Rental replace carpet — improves comfort and appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · slight wear Minor $500–3,000
bathroom fixtures · slight wear Minor $500–3,000
exterior siding · some wear Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Resale update kitchen cabinets — modernizing kitchen
  • Resale update bathrooms — modernizing bathrooms
  • Resale paint exterior siding — enhances curb appeal
  • Rental replace carpet — improves comfort and appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Farwell Area Schools
NCES district ID
2614100
Math proficiency
24% ▼ -8.00%
Reading proficiency
34% ▼ -8.00%
Median HH income
$36,696
Composite
24.07/100
National rank
#7760
State rank
#388 of 540 in MI

Livability — Freeman

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

Census & demographics

Population (ZIP)
4,995

Population outlook (Clare County) Hauer SSP2

Today (2025)
29,283 people
By 2030
28,199 · -3.7%
By 2040
25,722 · -12.2%
By 2050
23,372 · -20.2%
By 2075
18,569 · -36.6%
By 2100
14,320 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada, China, South Korea
Languages at home
95% English-only · German/W. Germanic 2% Spanish 1% Chinese 1%

Political lean MEDSL · Clare

2024 margin
Solid R (+37.6) · D 30.5% · R 68.1% · Other 1.4%
2008→2024 swing
-42.4pp toward R · 2008: 4.8pp · 2024: -37.6pp
All cycles
2024: R+37.6 2020: R+34.8 2016: R+31.8 2012: R+4.8 2008: D+4.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.83%
Current HPI
234.5118
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

+11.5% since first listed
5 events — show timeline
  • 2026-05-20 Listed $72,500 REALCOMP
  • 2026-05-20 Listed $72,500 MiRealSource-MiMLS
  • 2025-06-26 Listing Removed MiRealSource-MiMLS
  • 2025-06-05 Listed $65,000 MiRealSource-MiMLS
  • 2025-06-05 Listed $65,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…