CashFlowRE
Sign in Sign up
443 Pond View Dr
B+ Composite 78.1
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$82,900

443 Pond View Dr · Perry, MI 48857
3 bd · 2.0 ba · 2,016 sqft · Manufactured · 79 Days on market
Built 1998 Good condition 5,000 sqft lot $41/sqft · 48% below area Est $160k · 48% under ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move In Ready!! Large Spacious 3 bedroom/2 bath beautifully updated home. The main bedroom features a full tub, new toilet, dual sinks, a skylight and built in vanity, with lots of storage. Extra-large kitchen/dining area with wood burning fireplace and oak built in cupboards for storage. This home features a new furnace Sept. 2024 Brand new carpet, Central air 2017, New roof installed in 2023. Full Laundry room, Appliances included with this home are the refrigerator, gas stove, dishwasher, washer/dryer New faucets, lighting, register vents and plantation blinds are some of the features of this home. Ceilings were freshly painted. Outside of this home are freshly painted front steps and large 10x26 deck, shutters and shed. Secluded yet secure, Morrice Meadows Manufactured Home Community is beautiful, convenient and amazingly affordable. Morrice Meadows offers high-quality new and pre-owned homes. Our location, just east of Morrice Road, off Britton Road, is just three miles from the quaint, historic City of Perry. Our location also allows for easy access via I-69 to Flint and Grand Blanc to the east and Lansing to the west. Call now!

Key facts

  • New furnace
  • New faucets
  • Appliances included

Tags

EXTRA LARGE KITCHENNEW FURNACENEW ROOFFULL LAUNDRY ROOMAPPLIANCES INCLUDEDNEW FAUCETS

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 manufactured listed at $83k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $613 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $83k).
  • Recommended offer: $78k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% vs local median 2.2% in Perry — 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 76/100 on livability (#142 in MI, #3,653 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety D-.
  • Morrice Area Schools (rural): math 20% / reading 43% proficiency, ranked #323 of 540 in MI (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP; 74 units permitted in Shiawassee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $573 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Shiawassee County population projected at -25% 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 $23k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask is 5% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $77,926 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.81%
Cap rate
15.17%
Cash-on-cash
31.70%
DSCR
2.41
GRM
4.6

CMA / ARV

ARV (median comp)
$160,188
List price
$82,900
Delta
-48.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
26.6%
Equity multiple
2.10×
Total profit
$25,645
Equity at exit
$12,361
10-year hold
IRR
34.2%
Equity multiple
4.13×
Total profit
$72,714
Equity at exit
$7,168

Cash invested: $23,212 (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 48857

Home prices YoY
-7.5%
Active inventory
14
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,501 medium interval (Pro) →
Mortgage (P&I)
$435
Tax est. 1.5%
$104 /mo · $1,244/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$613

Break-even live

Break-even rent $725
Max offer price $82,900
Occupancy floor 54%

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
$20,725
Closing costs
$2,487
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 27 events

  1. 2026-06-18
    days on market $82,900 Active 79 DOM
  2. 2026-06-17
    days on market $82,900 Active 78 DOM
  3. 2026-06-16
    days on market $82,900 Active 77 DOM
  4. 2026-06-15
    days on market $82,900 Active 76 DOM
  5. 2026-06-13
    days on market $82,900 Active 74 DOM
  6. 2026-06-12
    days on market $82,900 Active 73 DOM
  7. 2026-06-09
    days on market $82,900 Active 70 DOM
  8. 2026-06-08
    days on market $82,900 Active 69 DOM
  9. 2026-06-07
    days on market $82,900 Active 68 DOM
  10. 2026-06-05
    days on market $82,900 Active 66 DOM
  11. 2026-06-04
    days on market $82,900 Active 64 DOM
  12. 2026-06-02
    days on market $82,900 Active 63 DOM
  13. 2026-06-01
    days on market $82,900 Active 62 DOM
  14. 2026-05-31
    days on market $82,900 Active 61 DOM
  15. 2026-05-31
    days on market $82,900 Active 60 DOM
  16. 2026-04-27
    price $82,900 1152-char remark
    Show marketing remark (1153 chars)

    Move In Ready!! Large Spacious 3 bedroom/2 bath beautifully updated home. The main bedroom features a full tub, new toilet, dual sinks, a skylight and built in vanity, with lots of storage. Extra-large kitchen/dining area with wood burning fireplace and oak built in cupboards for storage. This home features a new furnace Sept. 2024 Brand new carpet, Central air 2017, New roof installed in 2023. Full Laundry room, Appliances included with this home are the refrigerator, gas stove, dishwasher, washer/dryer New faucets, lighting, register vents and plantation blinds are some of the features of this home. Ceilings were freshly painted. Outside of this home are freshly painted front steps and large 10x26 deck, shutters and shed. Secluded yet secure, Morrice Meadows Manufactured Home Community is beautiful, convenient and amazingly affordable. Morrice Meadows offers high-quality new and pre-owned homes. Our location, just east of Morrice Road, off Britton Road, is just three miles from the quaint, historic City of Perry. Our location also allows for easy access via I-69 to Flint and Grand Blanc to the east and Lansing to the west. Call now!

  17. 2026-04-27
    price $82,900 1153-char remark
    Show marketing remark (1153 chars)

    Move In Ready!! Large Spacious 3 bedroom/2 bath beautifully updated home. The main bedroom features a full tub, new toilet, dual sinks, a skylight and built in vanity, with lots of storage. Extra-large kitchen/dining area with wood burning fireplace and oak built in cupboards for storage. This home features a new furnace Sept. 2024 Brand new carpet, Central air 2017, New roof installed in 2023. Full Laundry room, Appliances included with this home are the refrigerator, gas stove, dishwasher, washer/dryer New faucets, lighting, register vents and plantation blinds are some of the features of this home. Ceilings were freshly painted. Outside of this home are freshly painted front steps and large 10x26 deck, shutters and shed. Secluded yet secure, Morrice Meadows Manufactured Home Community is beautiful, convenient and amazingly affordable. Morrice Meadows offers high-quality new and pre-owned homes. Our location, just east of Morrice Road, off Britton Road, is just three miles from the quaint, historic City of Perry. Our location also allows for easy access via I-69 to Flint and Grand Blanc to the east and Lansing to the west. Call now!

  18. 2026-03-30
    listed $78,900 Active 1152-char remark
    Show marketing remark (1153 chars)

    Move In Ready!! Large Spacious 3 bedroom/2 bath beautifully updated home. The main bedroom features a full tub, new toilet, dual sinks, a skylight and built in vanity, with lots of storage. Extra-large kitchen/dining area with wood burning fireplace and oak built in cupboards for storage. This home features a new furnace Sept. 2024 Brand new carpet, Central air 2017, New roof installed in 2023. Full Laundry room, Appliances included with this home are the refrigerator, gas stove, dishwasher, washer/dryer New faucets, lighting, register vents and plantation blinds are some of the features of this home. Ceilings were freshly painted. Outside of this home are freshly painted front steps and large 10x26 deck, shutters and shed. Secluded yet secure, Morrice Meadows Manufactured Home Community is beautiful, convenient and amazingly affordable. Morrice Meadows offers high-quality new and pre-owned homes. Our location, just east of Morrice Road, off Britton Road, is just three miles from the quaint, historic City of Perry. Our location also allows for easy access via I-69 to Flint and Grand Blanc to the east and Lansing to the west. Call now!

  19. 2026-03-30
    listed $78,900 Active 1153-char remark
    Show marketing remark (1153 chars)

    Move In Ready!! Large Spacious 3 bedroom/2 bath beautifully updated home. The main bedroom features a full tub, new toilet, dual sinks, a skylight and built in vanity, with lots of storage. Extra-large kitchen/dining area with wood burning fireplace and oak built in cupboards for storage. This home features a new furnace Sept. 2024 Brand new carpet, Central air 2017, New roof installed in 2023. Full Laundry room, Appliances included with this home are the refrigerator, gas stove, dishwasher, washer/dryer New faucets, lighting, register vents and plantation blinds are some of the features of this home. Ceilings were freshly painted. Outside of this home are freshly painted front steps and large 10x26 deck, shutters and shed. Secluded yet secure, Morrice Meadows Manufactured Home Community is beautiful, convenient and amazingly affordable. Morrice Meadows offers high-quality new and pre-owned homes. Our location, just east of Morrice Road, off Britton Road, is just three miles from the quaint, historic City of Perry. Our location also allows for easy access via I-69 to Flint and Grand Blanc to the east and Lansing to the west. Call now!

  20. 2024-08-19
    soldstatus $75,000 Sold
  21. 2024-08-19
    soldstatus $75,000 Closed
  22. 2024-08-19
    soldstatus $75,000
  23. 2024-08-12
    status Pending
  24. 2024-08-12
    status Pending
  25. 2024-07-22
    listed $84,900 Active
  26. 2024-07-22
    listed $84,900 Active
  27. 2024-07-22
    listed $84,900

ⓘ 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
$18,017
− Mortgage interest
−$4,644
− Property taxes
−$1,244
− Insurance
−$414
− Repairs & maintenance
−$1,441
− Management
−$1,441
− Depreciation
−$2,412
Taxable income
$6,421
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,541
After-tax cash flow
$5,818/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 move-in ready manufactured home features updated interiors and a fresh exterior, making it an attractive option for both resale and rental markets.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace old light fixtures — Improves aesthetics and energy efficiency
  • Both Replace old flooring — Improves comfort and value
  • Both Replace old appliances — Improves functionality and value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace old light fixtures — Improves aesthetics and energy efficiency
  • Both Replace old flooring — Improves comfort and value
  • Both Replace old appliances — Improves functionality and value

ⓘ 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
Morrice Area Schools
NCES district ID
2624630
Math proficiency
20% ▼ -5.00%
Reading proficiency
43% ▼ -1.00%
Median HH income
$57,064
Composite
28.03/100
National rank
#6845
State rank
#323 of 540 in MI

Livability — Perry

Score
76/100
State rank
#142
US rank
#3653

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morrice, MI
Population (ZIP)
3,488

Population outlook (Shiawassee County) Hauer SSP2

Today (2025)
64,238 people
By 2030
61,434 · -4.4%
By 2040
55,054 · -14.3%
By 2050
48,426 · -24.6%
By 2075
35,995 · -44.0%
By 2100
26,678 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Italian 7% Lithuanian 6% Slovak 3%
Foreign-born
0%
Languages at home
98% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Shiawassee

2024 margin
Strong R (+23.1) · D 37.7% · R 60.8% · Other 1.6%
2008→2024 swing
-31.7pp toward R · 2008: 8.6pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+19.9 2016: R+19.6 2012: D+3.7 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -22.21%
Current HPI
273.1644
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

-2.4% since first listed
12 events — show timeline
  • 2026-04-27 Price Changed $82,900 MiRealSource-MiMLS
  • 2026-04-27 Price Changed $82,900 REALCOMP
  • 2026-03-30 Listed $78,900 REALCOMP
  • 2026-03-30 Listed $78,900 MiRealSource-MiMLS
  • 2024-08-19 Sold (MLS) $75,000 MiRealSource-MiMLS
  • 2024-08-19 Sold (MLS) $75,000 MiRealSource-MiMLS
  • 2024-08-19 Sold (MLS) $75,000 REALCOMP
  • 2024-08-12 Pending REALCOMP
  • 2024-08-12 Pending MiRealSource-MiMLS
  • 2024-07-22 Listed $84,900 MiRealSource-MiMLS
  • 2024-07-22 Listed $84,900 MiRealSource-MiMLS
  • 2024-07-22 Listed $84,900 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…