CashFlowRE
Sign in Sign up
67663 County Road 388 Lot 9 🏷️ Likely Rental
C+ Composite 62.47
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 +25.7/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Schools +2.4/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$75,000

67663 County Road 388 Lot 9 · South Haven, MI 49090
3 bd · 2.0 ba · 1,515 sqft · Manufactured · 10 Days on market
Built 2003 Fair condition $50/sqft · 62% below area $425/mo HOA · 30% of rent

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

Listing remarks MLS

Welcome to 67663 County Road 388, Lot 9, South Haven, Michigan--located in Whispering Pines Estates. This spacious and well-maintained double-wide home offers 3 bedrooms, 2 full bathrooms, and 1,515 sq ft of comfortable living space. Designed with convenience in mind, this home features a wheelchair-accessible deck/ramp, creating easy access for all. Inside, you'll find a functional layout with generous living areas, and for added value, the washer and dryer are included--making this a true move-in-ready opportunity. One of the standout features is the affordable lot rent of just $425/month, which includes gas, water, and electric--an exceptional value that's hard to find. If you've been searching for a home that offers space, accessibility, and affordability in a peaceful community, this one deserves a closer look.

Key facts

  • Built 2003
  • Listed 10 days

Property features AI

Finance

  • HOA & community: Monthly association fee of $425 covering water, trash, and sewer

Exterior

  • Home design: Ranch-style residence; Single-level entry
  • Construction: Vinyl siding
  • Exterior features: Built in 2003

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: Six total rooms; Covered entrance; Covered ramp

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 $75,000 price doesn't fit this home's estimated sale value (~$199,230) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $75k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $181 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Cap rate 9.2% vs local median 0.5% in South Haven — 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 69/100 on livability (#353 in MI) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: schools C-, crime F, commute F.
  • South Haven Public Schools (town): math 20% / reading 37% proficiency, ranked #383 of 540 in MI (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 216 active listings in the ZIP; 165 units permitted in Van Buren County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Van Buren County population projected at -23% 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 $21k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.

Risks & watch-outs

  • Watch-outs: HOA is 30% of rent.
Recommended offer $75,000

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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.90%
Cap rate
9.18%
Cash-on-cash
10.33%
DSCR
1.46
GRM
4.4

CMA / ARV

ARV (median comp)
$199,230
List price
$75,000
Delta
-62.36%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
67663 County Road 388 Lot 9 0.00mi 3/2.0 1,515 (0%) 1mo $75,000 $50 100
67294 Becky Ln 0.57mi 3/2.0 1,690 (+12%) 11mo $226,000 $134 45
67700 N Ridgewood Dr 0.56mi 3/2.0 1,680 (+11%) 20mo $230,000 $137 39

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
-0.4%
Equity multiple
0.98×
Total profit
$-359
Equity at exit
$11,183
10-year hold
IRR
9.5%
Equity multiple
1.75×
Total profit
$15,658
Equity at exit
$6,485

Cash invested: $21,000 (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 49090

Active inventory
216
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,423 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$425
Vacancy / Maint / Mgmt
$299
Net cashflow
$181

Break-even live

Break-even rent $1,194
Max offer price $75,000
Occupancy floor 82%

Sensitivity live

Price -10% $233 -5% $207 +0% $181 +5% $155 +10% $129
Rent -10% $68 -5% $125 +0% $181 +5% $237 +10% $293
Rate -1.0pp $219 -0.5pp $200 base $181 +0.5pp $161 +1.0pp $142

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
$18,750
Closing costs
$2,250
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.

HOA detail

Monthly dues
$425 · $5,100/yr
Likely covers
watergaselectric

Listing history 6 events

  1. 2026-05-19
    status Pending 827-char remark
    Show marketing remark (827 chars)

    Welcome to 67663 County Road 388, Lot 9, South Haven, Michigan--located in Whispering Pines Estates. This spacious and well-maintained double-wide home offers 3 bedrooms, 2 full bathrooms, and 1,515 sq ft of comfortable living space. Designed with convenience in mind, this home features a wheelchair-accessible deck/ramp, creating easy access for all. Inside, you'll find a functional layout with generous living areas, and for added value, the washer and dryer are included--making this a true move-in-ready opportunity. One of the standout features is the affordable lot rent of just $425/month, which includes gas, water, and electric--an exceptional value that's hard to find. If you've been searching for a home that offers space, accessibility, and affordability in a peaceful community, this one deserves a closer look.

  2. 2026-05-19
    status Pending 827-char remark
    Show marketing remark (827 chars)

    Welcome to 67663 County Road 388, Lot 9, South Haven, Michigan--located in Whispering Pines Estates. This spacious and well-maintained double-wide home offers 3 bedrooms, 2 full bathrooms, and 1,515 sq ft of comfortable living space. Designed with convenience in mind, this home features a wheelchair-accessible deck/ramp, creating easy access for all. Inside, you'll find a functional layout with generous living areas, and for added value, the washer and dryer are included--making this a true move-in-ready opportunity. One of the standout features is the affordable lot rent of just $425/month, which includes gas, water, and electric--an exceptional value that's hard to find. If you've been searching for a home that offers space, accessibility, and affordability in a peaceful community, this one deserves a closer look.

  3. 2026-05-19
    status Pending
    Show marketing remark (827 chars)

    Welcome to 67663 County Road 388, Lot 9, South Haven, Michigan--located in Whispering Pines Estates. This spacious and well-maintained double-wide home offers 3 bedrooms, 2 full bathrooms, and 1,515 sq ft of comfortable living space. Designed with convenience in mind, this home features a wheelchair-accessible deck/ramp, creating easy access for all. Inside, you'll find a functional layout with generous living areas, and for added value, the washer and dryer are included--making this a true move-in-ready opportunity. One of the standout features is the affordable lot rent of just $425/month, which includes gas, water, and electric--an exceptional value that's hard to find. If you've been searching for a home that offers space, accessibility, and affordability in a peaceful community, this one deserves a closer look.

  4. 2026-05-08
    listed $75,000 Active 827-char remark
    Show marketing remark (827 chars)

    Welcome to 67663 County Road 388, Lot 9, South Haven, Michigan--located in Whispering Pines Estates. This spacious and well-maintained double-wide home offers 3 bedrooms, 2 full bathrooms, and 1,515 sq ft of comfortable living space. Designed with convenience in mind, this home features a wheelchair-accessible deck/ramp, creating easy access for all. Inside, you'll find a functional layout with generous living areas, and for added value, the washer and dryer are included--making this a true move-in-ready opportunity. One of the standout features is the affordable lot rent of just $425/month, which includes gas, water, and electric--an exceptional value that's hard to find. If you've been searching for a home that offers space, accessibility, and affordability in a peaceful community, this one deserves a closer look.

  5. 2026-05-08
    listed $75,000 Active 827-char remark
    Show marketing remark (827 chars)

    Welcome to 67663 County Road 388, Lot 9, South Haven, Michigan--located in Whispering Pines Estates. This spacious and well-maintained double-wide home offers 3 bedrooms, 2 full bathrooms, and 1,515 sq ft of comfortable living space. Designed with convenience in mind, this home features a wheelchair-accessible deck/ramp, creating easy access for all. Inside, you'll find a functional layout with generous living areas, and for added value, the washer and dryer are included--making this a true move-in-ready opportunity. One of the standout features is the affordable lot rent of just $425/month, which includes gas, water, and electric--an exceptional value that's hard to find. If you've been searching for a home that offers space, accessibility, and affordability in a peaceful community, this one deserves a closer look.

  6. 2026-05-08
    listed $75,000 Active
    Show marketing remark (827 chars)

    Welcome to 67663 County Road 388, Lot 9, South Haven, Michigan--located in Whispering Pines Estates. This spacious and well-maintained double-wide home offers 3 bedrooms, 2 full bathrooms, and 1,515 sq ft of comfortable living space. Designed with convenience in mind, this home features a wheelchair-accessible deck/ramp, creating easy access for all. Inside, you'll find a functional layout with generous living areas, and for added value, the washer and dryer are included--making this a true move-in-ready opportunity. One of the standout features is the affordable lot rent of just $425/month, which includes gas, water, and electric--an exceptional value that's hard to find. If you've been searching for a home that offers space, accessibility, and affordability in a peaceful community, this one deserves a closer look.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,074
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$1,366
− Management
−$1,366
− HOA
−$5,100
− Depreciation
−$2,182
Taxable income
$1,359
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$1,843/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 · 13 photos

Fair 45/100 Moderate rehab

This mobile home requires moderate repairs and maintenance, including painting and flooring updates. It has a fair condition score and could benefit from some cosmetic improvements to increase its resale and rental value.

Repairs flagged

  • Minor Paint — Paint appears faded in some areas
  • Minor Flooring — Carpeted flooring shows some wear

Value-add opportunities

  • Both Paint — Fresh paint can improve the home's curb appeal and interior aesthetics
  • Both Flooring — New flooring can enhance the home's value and appeal
  • Both Landscaping — Well-maintained landscaping can improve curb appeal and attract potential buyers

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · Paint appears faded in some areas Minor $500–3,000
Flooring · Carpeted flooring shows some wear Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint — Fresh paint can improve the home's curb appeal and interior aesthetics
  • Both Flooring — New flooring can enhance the home's value and appeal
  • Both Landscaping — Well-maintained landscaping can improve curb appeal and attract potential buyers

ⓘ 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
South Haven Public Schools
NCES district ID
2632300
Math proficiency
20% ▼ -13.00%
Reading proficiency
37% ▼ -6.00%
Median HH income
$44,080
Composite
24.33/100
National rank
#7703
State rank
#383 of 540 in MI

Livability — South Haven

Score
69/100
State rank
#353
US rank
#9003

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,562

Population outlook (Van Buren County) Hauer SSP2

Today (2025)
71,479 people
By 2030
68,693 · -3.9%
By 2040
62,093 · -13.1%
By 2050
55,232 · -22.7%
By 2075
40,786 · -42.9%
By 2100
27,785 · -61.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 11% Hispanic / Latino 9% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 6% Iranian 5% Italian 2%
Foreign-born
7% · Canada
Languages at home
90% English-only · Spanish 6% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Van Buren

2024 margin
R (+15.1) · D 41.7% · R 56.9% · Other 1.4%
2008→2024 swing
-23.9pp toward R · 2008: 8.8pp · 2024: -15.1pp
All cycles
2024: R+15.1 2020: R+12.3 2016: R+13.9 2012: D+0.5 2008: D+8.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -286.78%
Current HPI
221.5371
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

+0.0% since first listed
9 events — show timeline
  • 2026-06-02 Sold (MLS) $75,000 SW Michigan MLS
  • 2026-06-02 Sold (MLS) $75,000 MiRealSource-MiMLS
  • 2026-06-02 Sold (MLS) $75,000 REALCOMP
  • 2026-05-19 Pending MiRealSource-MiMLS
  • 2026-05-19 Pending REALCOMP
  • 2026-05-19 Pending SW Michigan MLS
  • 2026-05-08 Listed $75,000 SW Michigan MLS
  • 2026-05-08 Listed $75,000 MiRealSource-MiMLS
  • 2026-05-08 Listed $75,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…