CashFlowRE
Sign in Sign up
2111 Summerfield Ln
C+ Composite 62.32
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 +27.4/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.6/10.0
  • Livability +4.5/5.0
  • Schools +4.4/10.0
  • Condition / age +4.0/5.0
  • Rent growth +2.4/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,999

2111 Summerfield Ln · Traverse City, MI 49686
3 bd · 1.0 ba · 1,456 sqft · Other public records · 38 Days on market
Built 2019 Good condition $69/sqft · 48% above area Est $67k · 48% over $680/mo HOA · 32% of rent ↓ 7% since listing

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

Listing remarks MLS

Built in 2019, this well-maintained mobile home in Kings Court offers affordable living just minutes from downtown Traverse City. The open-concept floor plan features 3 bedrooms, 2 full baths, and a covered porch perfect for relaxing outdoors. The spacious kitchen includes a large island with bar seating, ample cabinet storage, and durable vinyl flooring. Situated on a desirable corner lot with a large lawn, there’s plenty of space for outdoor activities, entertaining, or pets. Conveniently located near shopping, dining, and everything Traverse City has to offer.

Key facts

  • Covered porch
  • Large island
  • Corner lot

Tags

OPEN-CONCEPT FLOOR PLANCOVERED PORCHLARGE ISLANDAMPLE CABINET STORAGEDURABLE VINYL FLOORINGCORNER LOT

Property features AI

Finance

  • Other: Pets allowed; Subdivision: KINGS COURT
  • HOA & community: Homeowners association with a $680 monthly fee; Association fee covers water, sewer, and trash

Exterior

  • Utilities: Public water; Shared septic
  • Home design: Single-family residence; Residential zoning
  • Construction: Vinyl siding
  • Exterior features: Porch; Shed(s); Corner lot; Cleared lot

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Dishwasher; Dryer; Microwave; Oven; Refrigerator; Range; Washer; 8 total rooms
  • Laundry & utility: Washer; Dryer

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/1.0-bath other listed at $100k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $294 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 1.7% in Traverse City — 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 91/100 on livability (#4 in MI, #46 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
  • Traverse City Area Public Schools (town): math 45% / reading 56% proficiency, ranked #94 of 540 in MI (top 17%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents soft (-0.5%/yr); 322 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 883 units permitted in Grand Traverse County in 2024 (501 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Grand Traverse County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago 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 32% of rent.
Recommended offer $96,999 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.11%
Cap rate
9.82%
Cash-on-cash
12.59%
DSCR
1.56
GRM
4.0

CMA / ARV

ARV (median comp)
$67,398
List price
$99,999
Delta
48.37%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-3,222
Equity at exit
$14,910
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-755
Equity at exit
$8,646

Cash invested: $28,000 (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 49686

Rents YoY
-0.5%
Active inventory
322
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,107 high interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$680
Vacancy / Maint / Mgmt
$443
Net cashflow
$294

Break-even live

Break-even rent $1,736
Max offer price $99,999
Occupancy floor 81%

Sensitivity live

Price -10% $363 -5% $328 +0% $294 +5% $259 +10% $225
Rent -10% $127 -5% $211 +0% $294 +5% $377 +10% $460
Rate -1.0pp $344 -0.5pp $319 base $294 +0.5pp $268 +1.0pp $241

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
$25,000
Closing costs
$3,000
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1555 Ridge Blvd Traverse City, MI 3.0 1.0–2.0 1059 $2,225 $2.10 45d 1 0.31mi
1555 Ridge Blvd Traverse City, MI 2.0 1.0–2.0 1063 $1,935 $1.82 44d 11 0.31mi
1585 Ray Blvd Traverse City, MI 3.0 2.0 1246 $1,699 $1.36 44d 1 0.77mi
1021 Manitou Dr Unit 3 Bedroom/2 Bathroom Waitlist Traverse City, MI 3.0 2.0 1330 $2,000 $1.50 44d 1 0.80mi
1021 Manitou Dr Unit 2 Bedroom/1 Bathroom Waitlist Traverse City, MI 2.0 1.0 1056 $1,700 $1.61 44d 1 0.80mi
2944 Glen Dr Traverse City, MI 3.0 2.0 1165 $1,800 $1.55 44d 1 0.83mi

HOA detail

Monthly dues
$680 · $8,160/yr

Listing history 27 events

  1. 2026-06-19
    days on market $99,999 Active 38 DOM
  2. 2026-06-18
    days on market $99,999 Active 37 DOM
  3. 2026-06-17
    days on market $99,999 Active 36 DOM
  4. 2026-06-16
    days on market $99,999 Active 35 DOM
  5. 2026-06-15
    days on market $99,999 Active 34 DOM
  6. 2026-06-14
    days on market $99,999 Active 32 DOM
  7. 2026-06-12
    days on market $99,999 Active 31 DOM
  8. 2026-06-09
    days on market $99,999 Active 28 DOM
  9. 2026-06-08
    days on market $99,999 Active 27 DOM
  10. 2026-06-07
    days on market $99,999 Active 26 DOM
  11. 2026-06-03
    days on market $99,999 Active 22 DOM
  12. 2026-06-02
    days on market $99,999 Active 21 DOM
  13. 2026-06-01
    days on market $99,999 Active 20 DOM
  14. 2026-05-31
    days on market $99,999 Active 19 DOM
  15. 2026-05-30
    days on market $99,999 Active 18 DOM
  16. 2026-05-12
    listed $99,999 Active 568-char remark
    Show marketing remark (588 chars)

    Built in 2019, this well-maintained mobile home in Kings Court offers affordable living just minutes from downtown Traverse City. The open-concept floor plan features 3 bedrooms, 2 full baths, and a covered porch perfect for relaxing outdoors. The spacious kitchen includes a large island with bar seating, ample cabinet storage, and durable vinyl flooring. Situated on a desirable corner lot with a large lawn, there’s plenty of space for outdoor activities, entertaining, or pets. Conveniently located near shopping, dining, and everything Traverse City has to offer.

  17. 2026-05-12
    listed $99,999 Active 588-char remark
    Show marketing remark (588 chars)

    Built in 2019, this well-maintained mobile home in Kings Court offers affordable living just minutes from downtown Traverse City. The open-concept floor plan features 3 bedrooms, 2 full baths, and a covered porch perfect for relaxing outdoors. The spacious kitchen includes a large island with bar seating, ample cabinet storage, and durable vinyl flooring. Situated on a desirable corner lot with a large lawn, there’s plenty of space for outdoor activities, entertaining, or pets. Conveniently located near shopping, dining, and everything Traverse City has to offer.

  18. 2025-01-29
    historical
  19. 2025-01-29
    historical
  20. 2024-10-03
    price $106,500
  21. 2024-10-02
    price $106,500
  22. 2024-08-23
    historical
  23. 2024-08-22
    historical
  24. 2024-08-21
    listed $107,000 Active
  25. 2024-08-21
    listed $107,000 Active
  26. 2024-05-22
    listed $107,000 Active
  27. 2024-05-22
    listed $107,000 Active

ⓘ 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
$25,288
− Mortgage interest
−$5,601
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$2,023
− Management
−$2,023
− HOA
−$8,160
− Depreciation
−$2,909
Taxable income
$2,572
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$617
After-tax cash flow
$2,908/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

Good 80/100 Cosmetic rehab

This well-maintained mobile home in Kings Court offers a good condition with a good ROI potential for both resale and rental.

Value-add opportunities

  • Both Paint the exterior — Fresh paint can enhance curb appeal and property value
  • Both Replace the carpet in the living room — New carpet can improve comfort and aesthetics
  • Both Install a smart thermostat — Modernizes the home and can lead to energy savings

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior — Fresh paint can enhance curb appeal and property value
  • Both Replace the carpet in the living room — New carpet can improve comfort and aesthetics
  • Both Install a smart thermostat — Modernizes the home and can lead to energy savings

ⓘ 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
Traverse City Area Public Schools
NCES district ID
2633870
Math proficiency
45% ▼ -3.00%
Reading proficiency
56% ▼ -6.00%
Median HH income
$53,645
Composite
43.51/100
National rank
#2990
State rank
#94 of 540 in MI

Livability — Traverse City

Score
91/100
State rank
#4
US rank
#46

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Grand Traverse County · 47,077 people
City population
47,077
Metro
Traverse City, MI
Population (ZIP)
25,492
Household income
$71,609
Rent vs Own
27.5% rent · 72.5% own
Severe rent burden
676.0

Population outlook (Grand Traverse County) Hauer SSP2

Today (2025)
102,241 people
By 2030
107,172 · +4.8%
By 2040
115,676 · +13.1%
By 2050
122,377 · +19.7%
By 2075
136,554 · +33.6%
By 2100
137,871 · +34.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 5% Native American 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 11% Lithuanian 5% Slovak 4%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Grand Traverse

2024 margin
Toss-up / Even · D 48.3% · R 50.1% · Other 1.6%
2008→2024 swing
+1.3pp toward D · 2008: -3.0pp · 2024: -1.7pp
All cycles
2024: R+1.7 2020: R+3.0 2016: R+12.5 2012: R+11.8 2008: R+3.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -276.28%
Current HPI
352.4866
Rent YoY
▼ -0.49%
Metro
Traverse City, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-6.5% since first listed
12 events — show timeline
  • 2026-05-12 Listed $99,999 MiRealSource-MiMLS
  • 2026-05-12 Listed $99,999 REALCOMP
  • 2025-01-29 Listing Removed REALCOMP
  • 2025-01-29 Listing Removed MiRealSource-MiMLS
  • 2024-10-03 Price Changed $106,500 MiRealSource-MiMLS
  • 2024-10-02 Price Changed $106,500 REALCOMP
  • 2024-08-23 Listing Removed MiRealSource-MiMLS
  • 2024-08-22 Listing Removed REALCOMP
  • 2024-08-21 Listed $107,000 REALCOMP
  • 2024-08-21 Listed $107,000 MiRealSource-MiMLS
  • 2024-05-22 Listed $107,000 MiRealSource-MiMLS
  • 2024-05-22 Listed $107,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…