CashFlowRE
Sign in Sign up
1300 Michigan Ave Trlr 32
B Composite 74.67
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 +13.2/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$25,000

1300 Michigan Ave Trlr 32 · Iron Mountain, MI 49801
2 bd · 1.0 ba · 980 sqft · Manufactured public records · 51 Days on market
Built 1973 $26/sqft · 13% below area Est $29k · 13% under ↓ 41% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Two bedroom one and a half bathroom home in the Park Ridge mobile home park in Iron Mountain Michigan for sale! This park has had many recent updates including a playground and community club house added in recent years. This home has had many updates sitting at 980 SQ FT including newer floors, siding, water meter, and paint. Bathrooms have also been made hanicap accessible. Call your Realtor today to setup a showing

Key facts

  • Garage
  • Built 1973
  • Listed 51 days

Property features AI

Finance

  • Other: Accessible central living area; Accessible full bathroom; Located in Breitung Township, Iron Mountain area; Directions: At park entrance go straight; home will be on the right
  • Financial info: Rental amount listed at $587 (lease/rent information)
  • HOA & community: Community clubhouse; Playground; Private entry; Some pet restrictions

Exterior

  • Parking: Carport; Garage available (1 garage parking space); Additional parking for 3 or more vehicles
  • Utilities: Public water; Public sanitary sewer; 100 Amp electric service; Gas water heater; Natural gas fuel
  • Home design: Manufactured single-wide home; Located in an MH park (Park Ridge); One-story; Built in 1973; Manufactured home
  • Construction: Hard board exterior; Piers foundation
  • Exterior features: Patio; Paved street access; Dead-end location

Interior

  • Kitchen: Range/Oven; Refrigerator
  • Bedrooms: Bedrooms located on the first floor
  • Bathrooms: One full bathroom; One lavatory (two total lavatories); Master bedroom with half bath/lavatory
  • Heating & cooling: Forced air heating; Central A/C
  • Interior features: Window treatments
  • Laundry & utility: Washer; Dryer; Poured foundation (basement type listed as poured)

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 2-bed/1.0-bath manufactured listed at $25k.

Deal economics

  • At list price, monthly cash flow is $524 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($882 rent vs $25k).
  • Recommended offer: $24k (3.0% below list) — sets the bar for market timing.
  • Cap rate 31.5% vs local median 4.3% in Iron Mountain — 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 73/100 on livability (#225 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime C-, employment D.
  • Iron Mountain Public Schools (town): math 24% / reading 44% proficiency, ranked #316 of 540 in MI (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 72 active listings in the ZIP; 42 units permitted in Dickinson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • Dickinson County population projected at -14% 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 $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
Recommended offer $24,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
3.53%
Cap rate
31.45%
Cash-on-cash
89.86%
DSCR
5.00
GRM
2.4

CMA / ARV

ARV (median comp)
$28,602
List price
$25,000
Delta
-12.59%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
90.5%
Equity multiple
5.19×
Total profit
$29,349
Equity at exit
$3,728
10-year hold
IRR
93.5%
Equity multiple
10.80×
Total profit
$68,602
Equity at exit
$2,162

Cash invested: $7,000 (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 49801

Home prices YoY
-27.8%
Active inventory
72
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$882 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$524

Break-even live

Break-even rent $219
Max offer price $25,000
Occupancy floor 36%

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
$6,250
Closing costs
$750
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 18 events

  1. 2026-06-18
    days on market $25,000 Active 51 DOM
  2. 2026-06-17
    days on market $25,000 Active 50 DOM
  3. 2026-06-17
    price $25,000 Active 49 DOM
  4. 2026-06-16
    days on market $30,000 Active 49 DOM
  5. 2026-06-15
    days on market $30,000 Active 48 DOM
  6. 2026-06-13
    days on market $30,000 Active 46 DOM
  7. 2026-06-12
    days on market $30,000 Active 45 DOM
  8. 2026-06-09
    days on market $30,000 Active 42 DOM
  9. 2026-06-08
    days on market $30,000 Active 41 DOM
  10. 2026-06-07
    days on market $30,000 Active 40 DOM
  11. 2026-06-07
    days on market $30,000 Active 39 DOM
  12. 2026-06-04
    days on market $30,000 Active 36 DOM
  13. 2026-06-02
    days on market $30,000 Active 35 DOM
  14. 2026-06-01
    days on market $30,000 Active 34 DOM
  15. 2026-05-31
    days on market $30,000 Active 33 DOM
  16. 2026-05-31
    days on market $30,000 Active 32 DOM
  17. 2026-05-13
    price $39,900 421-char remark
  18. 2026-04-27
    listed $42,500 Active 421-char remark

ⓘ 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
$10,587
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$847
− Management
−$847
− Depreciation
−$727
Taxable income
$6,265
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,504
After-tax cash flow
$4,787/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
Iron Mountain Public Schools
NCES district ID
2619410
Math proficiency
24% ▼ -7.00%
Reading proficiency
44% ▼ -5.00%
Median HH income
$40,676
Composite
28.55/100
National rank
#6729
State rank
#316 of 540 in MI

Livability — Iron Mountain

Score
73/100
State rank
#225
US rank
#5664

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Iron Mountain, MI
Population (ZIP)
11,606

Population outlook (Dickinson County) Hauer SSP2

Today (2025)
25,175 people
By 2030
24,647 · -2.1%
By 2040
23,176 · -7.9%
By 2050
21,605 · -14.2%
By 2075
18,429 · -26.8%
By 2100
14,394 · -42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1% Native American 1%
Common ancestry
Lithuanian 8% Romanian 7% Portuguese 3%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Dickinson

2024 margin
Solid R (+36.3) · D 31.1% · R 67.4% · Other 1.5%
2008→2024 swing
-28.4pp toward R · 2008: -7.9pp · 2024: -36.3pp
All cycles
2024: R+36.3 2020: R+33.4 2016: R+35.4 2012: R+21.4 2008: R+7.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.55%
Current HPI
191.087
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

-41.2% since first listed
5 events — show timeline
  • 2026-06-17 Price Changed $25,000 MiRealSource-MiMLS
  • 2026-05-27 Price Changed $30,000 MiRealSource-MiMLS
  • 2026-05-21 Price Changed $35,000 MiRealSource-MiMLS
  • 2026-05-13 Price Changed $39,900 MiRealSource-MiMLS
  • 2026-04-27 Listed $42,500 MiRealSource-MiMLS

Property tax history

-0.2%/yr

Latest (2025): $35 · -10.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…