3217 W Maringo Pass · Webber, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- —
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 1/10 · Minimal
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.3/10.0
- Appreciation +0.0/10.0
$49,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Cute northern escape fixer-upper in beautiful Baldwin Michigan! Finish this 2 bedroom, 1 bath mobile home to your liking. Sits on 2 lots totaling over a half acre. Mench Lake association access to charming beach, launch, park, restroom and pavilion, just down the road. Drive your ORV right from the property. Wooded setting on a county maintained road. Lots of potential to make your affordable upnorth retreat a reality. Set up your showing today!
Key facts
- Wooded setting
- 0.56 acre lot
- Built 1973
Tags
Property features AI
Finance
- HOA & community: Has association; $80 annually
Exterior
- Utilities: Well water
- Home design: Residential property; Other architectural style; Built in 1973
- Construction: Aluminum siding; Metal roof
- Exterior features: Corner lot; Shed(s) on property; Unimproved road access
Interior
- Kitchen: Microwave; Oven; Range; Refrigerator
- Bathrooms: 1 full bathroom
- Interior features: LP tank is rented; Crawl space basement; 5 total rooms
- Laundry & utility: Propane water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $50k.
Deal economics
- At list price, monthly cash flow is $316 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($806 rent vs $50k).
- Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
Location & tenants
- Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
- Baldwin Community Schools (rural): math 21% / reading 28% proficiency, ranked #618 of 760 in MI (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 167 active listings in the ZIP; 30 units permitted in Lake County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
- Lake County population projected at -22% 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 $14k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 28 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 8y 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.
- Current owner paid $17k; list at $50k implies a 194% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.62% ✓
- Cap rate
- 13.90%
- Cash-on-cash
- 27.16%
- DSCR
- 2.21
- GRM
- 5.2
CMA / ARV
- ARV (on-the-fly)
- $154,560
- Comps found
- 1
Show comp detail 1 sale within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2620 W Wilmas Way | 0.65mi | 2/1.0 | 572 (+4%) | 14mo | $160,000 | $280 | 52 |
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
- IRR
- 21.1%
- Equity multiple
- 1.86×
- Total profit
- $12,055
- Equity at exit
- $7,440
- IRR
- 29.3%
- Equity multiple
- 3.61×
- Total profit
- $36,425
- Equity at exit
- $4,314
Cash invested: $13,972 (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
ZIP-level market 49304
- Home prices YoY
- -30.4%
- Active inventory
- 167
- Price-to-rent
- 5.2×
Monthly cashflow live
- Estimated rent
- $806 medium interval (Pro) →
- Mortgage (P&I)
- −$262
- Tax from tax record
- −$31 /mo · $376/yr
- Insurance
- −$21
- HOA
- −$7
- Vacancy / Maint / Mgmt
- −$169
- Net cashflow
- $316
Break-even live
Sensitivity live
| Price | -10% $345 | -5% $330 | +0% $316 | +5% $302 | +10% $288 |
|---|---|---|---|---|---|
| Rent | -10% $253 | -5% $284 | +0% $316 | +5% $348 | +10% $380 |
| Rate | -1.0pp $341 | -0.5pp $329 | base $316 | +0.5pp $303 | +1.0pp $290 |
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
- $12,475
- Closing costs
- $1,497
- 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
- $7 · $84/yr
Listing history 24 events
-
2026-06-21days on market $49,900 Active 28 DOM
-
2026-06-18days on market $49,900 Active 26 DOM
-
2026-06-17days on market $49,900 Active 25 DOM
-
2026-06-16days on market $49,900 Active 24 DOM
-
2026-06-15days on market $49,900 Active 23 DOM
-
2026-06-13days on market $49,900 Active 21 DOM
-
2026-06-12days on market $49,900 Active 20 DOM
-
2026-06-09days on market $49,900 Active 17 DOM
-
2026-06-08days on market $49,900 Active 16 DOM
-
2026-06-07days on market $49,900 Active 15 DOM
-
2026-06-07days on market $49,900 Active 14 DOM
-
2026-06-04days on market $49,900 Active 11 DOM
-
2026-06-02days on market $49,900 Active 10 DOM
-
2026-06-01days on market $49,900 Active 9 DOM
-
2026-05-31days on market $49,900 Active 8 DOM
-
2026-05-31days on market $49,900 Active 7 DOM
-
2026-05-23$49,900 Active
Show marketing remark (450 chars)
Cute northern escape fixer-upper in beautiful Baldwin Michigan! Finish this 2 bedroom, 1 bath mobile home to your liking. Sits on 2 lots totaling over a half acre. Mench Lake association access to charming beach, launch, park, restroom and pavilion, just down the road. Drive your ORV right from the property. Wooded setting on a county maintained road. Lots of potential to make your affordable upnorth retreat a reality. Set up your showing today!
-
2026-05-23$49,900 Active 449-char remark
Show marketing remark (450 chars)
Cute northern escape fixer-upper in beautiful Baldwin Michigan! Finish this 2 bedroom, 1 bath mobile home to your liking. Sits on 2 lots totaling over a half acre. Mench Lake association access to charming beach, launch, park, restroom and pavilion, just down the road. Drive your ORV right from the property. Wooded setting on a county maintained road. Lots of potential to make your affordable upnorth retreat a reality. Set up your showing today!
-
2026-05-23$49,900 Active 450-char remark
Show marketing remark (450 chars)
Cute northern escape fixer-upper in beautiful Baldwin Michigan! Finish this 2 bedroom, 1 bath mobile home to your liking. Sits on 2 lots totaling over a half acre. Mench Lake association access to charming beach, launch, park, restroom and pavilion, just down the road. Drive your ORV right from the property. Wooded setting on a county maintained road. Lots of potential to make your affordable upnorth retreat a reality. Set up your showing today!
-
2018-06-15soldstatus $17,000
-
2018-06-15soldstatus $17,000 Sold
-
2018-05-18$19,900
-
2018-05-18$19,900 Active
-
2018-05-18$19,900
ⓘ 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
- $376 · $31/mo
- Projected year-2 tax
- $572 · $48/mo
- Expected delta
- +$196/yr (+$16/mo · 52.1%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 1/10 Low 7 d/yr ≥97°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
- $9,677
- − Mortgage interest
- −$2,795
- − Property taxes
- −$376
- − Insurance
- −$250
- − Repairs & maintenance
- −$774
- − Management
- −$774
- − HOA
- −$84
- − Depreciation
- −$1,452
- Taxable income
- $3,173
- Est. tax owed @ 24.0%
- −$761
- After-tax cash flow
- $3,034/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
- Baldwin Community Schools
- NCES district ID
- 2603810
- Math proficiency
- 21% ▲ 3.00%
- Reading proficiency
- 28% ▼ -2.00%
- Median HH income
- $27,638
- Composite
- 22.56/100
- National rank
- #13447
- State rank
- #618 of 760 in MI
Livability — Webber
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Population (ZIP)
- 4,680
Population outlook (Lake County) Hauer SSP2
- Today (2025)
- 10,933 people
- By 2030
- 10,503 · -3.9%
- By 2040
- 9,470 · -13.4%
- By 2050
- 8,526 · -22.0%
- By 2075
- 7,160 · -34.5%
- By 2100
- 5,634 · -48.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (68%)
- Race & ethnicity
- White 68% Black 12% Hispanic / Latino 11% Two or more races 9% Native American 2%
- Hispanic origin (detail)
- Mexican 6% Puerto Rican 2%
- Common ancestry
- Romanian 5% Iranian 5% Lithuanian 3%
- Foreign-born
- 2% · Canada
- Languages at home
- 95% English-only · Spanish 4% Vietnamese 1%
Political lean MEDSL · Lake
- 2024 margin
- Solid R (+32.2) · D 33.2% · R 65.4% · Other 1.4%
- 2008→2024 swing
- -44.5pp toward R · 2008: 12.3pp · 2024: -32.2pp
- All cycles
- 2024: R+32.2 2020: R+26.2 2016: R+22.9 2012: D+5.0 2008: D+12.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -51.01%
- Current HPI
- 116.6025
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.37%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in MI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+150.8% since first listed8 events — show timeline
- 2026-05-23 Listed $49,900 REALCOMP
- 2026-05-23 Listed $49,900 MiRealSource-MiMLS
- 2026-05-23 Listed $49,900 SW Michigan MLS
- 2018-06-15 Sold (MLS) $17,000 SW Michigan MLS
- 2018-06-15 Sold (MLS) $17,000 REALCOMP
- 2018-05-18 Listed $19,900 MiRealSource-MiMLS
- 2018-05-18 Listed $19,900 SW Michigan MLS
- 2018-05-18 Listed $19,900 REALCOMP
Property tax history
+1.2%/yrLatest (2024): $376 · +4.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…