CashFlowRE
Sign in Sign up
7127 Wever Rd
D Composite 43.96
Why this score? — see what drove the D 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 +12.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.3/10.0
  • DSCR +3.6/10.0
  • 1% rule +3.5/10.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$125,000

7127 Wever Rd · Custer, MI 49410
3 bd · 2.0 ba · 848 sqft · Manufactured public records · 22 Days on market
Built 2005 0.34 ac lot $3/mo HOA

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

Listing remarks MLS

3-bedroom, 2-bath ranch home located in Branch Township with deeded access to Long Lake. Enjoy lake access for boating, fishing, and recreation while benefiting from low annual association dues of just $30 per year. The home features natural gas service, helping keep utility costs affordable, and a new roof installed in Fall 2025 for added peace of mind. Currently operating as a rental property with long-term tenants in place for several years, this property offers excellent potential as an investment opportunity, year-round residence, or vacation getaway. Conveniently located near outdoor recreation while providing comfortable living in a peaceful setting. * interior photos are from a previous listing.

Key facts

  • New roof installed
  • Natural gas service
  • 0.34 acre lot

Tags

DEEDED ACCESS TO LONG LAKELAKE ACCESS FOR BOATINGLAKE ACCESS FOR FISHINGNEW ROOF INSTALLEDNATURAL GAS SERVICELOW ANNUAL ASSOCIATION DUES

Property features AI

Finance

  • HOA & community: Neighborhood association with a beach area; Annual association fee of $30

Exterior

  • Utilities: Electricity available; Natural gas connected; Well water source
  • Home design: Ranch-style home; One-story design; Built in 2005
  • Construction: Vinyl siding; Composition roof; Built in 2005
  • Exterior features: Wooded lot; Shed(s) on the property; Paved road access; Located on Long Lake; Well water

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: Seven total rooms; Screens on windows; Insulated windows; Crawl space basement

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 $125k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-296/yr) — negative.
  • To cash-flow at today's rent, offer at most $121k (2.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $107k (14.7% below list).
  • Recommended offer: $107k (14.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#537 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, employment D, crime F.
  • Mason County Central Schools (rural): math 24% / reading 39% proficiency, ranked #345 of 540 in MI (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 28 active listings in the ZIP; 177 units permitted in Mason County in 2024 (97 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($864 loan paydown + $3k appreciation (2.6% local appreciation)).
  • Mason County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.6% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 19y 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 $42k; list at $125k implies a 201% gain — meaningful room to come down on a strong offer.
Recommended offer $106,608 (14.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
6.06%
Cash-on-cash
-0.84%
DSCR
0.96
GRM
9.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.6%
Equity multiple
1.31×
Total profit
$11,004
Equity at exit
$53,543
10-year hold
IRR
8.8%
Equity multiple
2.27×
Total profit
$44,576
Equity at exit
$80,503

Cash invested: $35,000 (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 49410

Home prices YoY
1.5%
Active inventory
28
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,066 medium interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$3
Vacancy / Maint / Mgmt
$224
Net cashflow
$-25

Break-even live

Break-even rent $1,097
Max offer price $121,434
Occupancy floor 97%

Sensitivity live

Price -10% $62 -5% $19 +0% $-25 +5% $-68 +10% $-111
Rent -10% $-109 -5% $-67 +0% $-25 +5% $17 +10% $60
Rate -1.0pp $38 -0.5pp $7 base $-25 +0.5pp $-57 +1.0pp $-90

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
$31,250
Closing costs
$3,750
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.

HOA detail

Monthly dues
$3 · $36/yr
Likely covers
gas

Listing history 17 events

  1. 2026-06-21
    days on market $125,000 Active 22 DOM
  2. 2026-06-21
    days on market $125,000 Active 21 DOM
  3. 2026-06-18
    days on market $125,000 Active 19 DOM
  4. 2026-06-17
    days on market $125,000 Active 18 DOM
  5. 2026-06-16
    days on market $125,000 Active 17 DOM
  6. 2026-06-15
    days on market $125,000 Active 16 DOM
  7. 2026-06-13
    days on market $125,000 Active 14 DOM
  8. 2026-06-12
    days on market $125,000 Active 13 DOM
  9. 2026-06-09
    days on market $125,000 Active 10 DOM
  10. 2026-06-08
    days on market $125,000 Active 9 DOM
  11. 2026-06-07
    days on market $125,000 Active 8 DOM
  12. 2026-06-07
    days on market $125,000 Active 7 DOM
  13. 2026-06-04
    days on market $125,000 Active 4 DOM
  14. 2026-06-02
    days on market $125,000 Active 3 DOM
  15. 2026-06-01
    days on market $125,000 Active 2 DOM
  16. 2026-05-31
    remarks 699-char remark
  17. 2026-05-31
    listed $125,000 Active 1 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥95°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
$12,793
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$1,023
− Management
−$1,023
− HOA
−$36
− Depreciation
−$3,636
Taxable loss
−$2,428
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$583
After-tax cash flow
$287/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
Mason County Central Schools
NCES district ID
2623130
Math proficiency
24% ▼ -6.00%
Reading proficiency
39% ▲ 3.00%
Median HH income
$43,834
Composite
26.8/100
National rank
#7120
State rank
#345 of 540 in MI

Livability — Custer

Score
62/100
State rank
#537
US rank
#16464

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,709

Population outlook (Mason County) Hauer SSP2

Today (2025)
28,828 people
By 2030
28,407 · -1.5%
By 2040
27,183 · -5.7%
By 2050
26,171 · -9.2%
By 2075
24,057 · -16.5%
By 2100
20,240 · -29.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Romanian 8% Iranian 8% Lithuanian 6%
Foreign-born
0%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Mason

2024 margin
Strong R (+21.4) · D 38.6% · R 60.0% · Other 1.4%
2008→2024 swing
-25.8pp toward R · 2008: 4.4pp · 2024: -21.4pp
All cycles
2024: R+21.4 2020: R+19.7 2016: R+22.0 2012: R+5.0 2008: D+4.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.62%
Current HPI
177.5895
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

+1711.6% since first listed
25 events — show timeline
  • 2026-05-30 Listed $125,000 REALCOMP
  • 2026-05-30 Listed $125,000 MiRealSource-MiMLS
  • 2026-05-30 Listed $125,000 SW Michigan MLS
  • 2016-08-10 Listing Removed SW Michigan MLS
  • 2016-08-10 Listing Removed REALCOMP
  • 2015-09-03 Listed $52,900 SW Michigan MLS
  • 2015-04-16 Listed $52,900 REALCOMP
  • 2014-09-26 Listing Removed SW Michigan MLS
  • 2014-08-12 Sold (Public Records) $41,500 Public Records
  • 2014-07-07 Listing Removed SW Michigan MLS
  • 2014-07-07 Listing Removed REALCOMP
  • 2013-04-24 Listed $48,900 SW Michigan MLS
  • 2013-04-24 Listed $48,900 REALCOMP
  • 2010-05-21 Sold (MLS) $41,000 REALCOMP
  • 2010-05-21 Sold (MLS) $41,000 SW Michigan MLS
  • 2010-01-07 Listed $49,900 REALCOMP
  • 2010-01-07 Listed $49,900 SW Michigan MLS
  • 2010-01-07 Sold (MLS) $24,745 REALCOMP
  • 2010-01-07 Sold (MLS) $24,745 SW Michigan MLS
  • 2009-07-24 Listed $38,500 REALCOMP
  • 2009-07-24 Listed $38,500 SW Michigan MLS
  • 2008-04-05 Listing Removed REALCOMP
  • 2007-09-05 Listed $86,000 REALCOMP
  • 2007-09-05 Listed $86,000 SW Michigan MLS
  • 2005-05-13 Sold (Public Records) $6,900 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…