CashFlowRE
Sign in Sign up
10429 Garfield Ave
F Composite 31.94
Why this score? — see what drove the F 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 +10.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • 1% rule +1.7/10.0
  • Appreciation +0.0/10.0

$164,900

10429 Garfield Ave · Garfield, MI 48632
3 bd · 1.0 ba · 1,456 sqft · Manufactured public records · 274 Days on market
Built 2010 7,405 sqft lot $113/sqft · 55% below area ↓ 21% since listing

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

Listing remarks MLS

Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

Key facts

  • 7,405 sq ft lot
  • 2 garage spots
  • Built 2010

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 manufactured listed at $165k.

Deal economics

  • At list price, monthly cash flow is $-100 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $147k (10.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $110k (33.2% below list).
  • Recommended offer: $110k (33.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Farwell Area Schools (town): math 24% / reading 34% proficiency, ranked #388 of 540 in MI (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 95 active listings in the ZIP; 77 units permitted in Clare County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Clare County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 274 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $30k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $110,185 (33.2% 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. It's been on market 274 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.67%
Cap rate
5.57%
Cash-on-cash
-2.59%
DSCR
0.88
GRM
12.5

CMA / ARV

ARV (median comp)
$365,000
List price
$164,900
Delta
-54.82%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-20.7%
Equity multiple
0.28×
Total profit
$-33,148
Equity at exit
$24,587
10-year hold
IRR
-14.1%
Equity multiple
0.19×
Total profit
$-37,384
Equity at exit
$14,258

Cash invested: $46,172 (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 48632

Home prices YoY
-27.9%
Active inventory
95
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$1,102 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$37 /mo · $439/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$-100

Break-even live

Break-even rent $1,228
Max offer price $147,317
Occupancy floor

Sensitivity live

Price -10% $-6 -5% $-53 +0% $-100 +5% $-146 +10% $-193
Rent -10% $-187 -5% $-143 +0% $-100 +5% $-56 +10% $-12
Rate -1.0pp $-16 -0.5pp $-58 base $-100 +0.5pp $-142 +1.0pp $-186

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
$41,225
Closing costs
$4,947
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 46 events

  1. 2026-06-21
    days on market $164,900 Active 274 DOM
  2. 2026-06-18
    days on market $164,900 Active 272 DOM
  3. 2026-06-17
    days on market $164,900 Active 271 DOM
  4. 2026-06-16
    days on market $164,900 Active 270 DOM
  5. 2026-06-15
    days on market $164,900 Active 269 DOM
  6. 2026-06-13
    days on market $164,900 Active 267 DOM
  7. 2026-06-12
    days on market $164,900 Active 266 DOM
  8. 2026-06-09
    days on market $164,900 Active 263 DOM
  9. 2026-06-08
    days on market $164,900 Active 262 DOM
  10. 2026-06-07
    days on market $164,900 Active 261 DOM
  11. 2026-06-07
    days on market $164,900 Active 260 DOM
  12. 2026-06-04
    days on market $164,900 Active 257 DOM
  13. 2026-06-02
    days on market $164,900 Active 256 DOM
  14. 2026-06-01
    days on market $164,900 Active 255 DOM
  15. 2026-05-31
    days on market $164,900 Active 254 DOM
  16. 2026-05-31
    days on market $164,900 Active 253 DOM
  17. 2026-03-21
    price $169,900 400-char remark
    Show marketing remark (400 chars)

    Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

  18. 2026-03-21
    price $169,900 400-char remark
    Show marketing remark (400 chars)

    Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

  19. 2025-11-21
    price $175,000 400-char remark
    Show marketing remark (400 chars)

    Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

  20. 2025-11-20
    price $175,000 400-char remark
    Show marketing remark (400 chars)

    Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

  21. 2025-11-12
    price $189,000 400-char remark
    Show marketing remark (400 chars)

    Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

  22. 2025-11-12
    price $189,000 400-char remark
    Show marketing remark (400 chars)

    Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

  23. 2025-09-17
    listed $194,500 Active 400-char remark
    Show marketing remark (400 chars)

    Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

  24. 2025-09-17
    listed $194,500 Active 400-char remark
    Show marketing remark (400 chars)

    Spacious open concept manufactured home with a split floor plan. Offers 3 bedrooms, 2 full baths, fireplace and utility room. The private master suite has 2 closets, private bath with garden tub. Outside you can walk to all sports 8 Point Lake, 2 car garage and a nice deck to sit and relax. New drain field for septic. If you are looking for a spacious home don't pass this one up. Come take a look.

  25. 2024-09-06
    soldstatus $170,000 Sold
  26. 2024-09-06
    soldstatus $170,000 Closed
  27. 2024-09-06
    soldstatus $170,000 Sold
  28. 2024-09-06
    soldstatus $170,000
  29. 2024-08-27
    status Pending
  30. 2024-08-27
    status Pending
  31. 2024-08-27
    status Pending
  32. 2024-06-29
    historical Accepting Backup Offers
  33. 2024-06-29
    historical Accepting Backup Offers
  34. 2024-06-29
    historical Active - Backup Offers Accepted
  35. 2024-06-08
    price $182,000
  36. 2024-06-08
    price $182,000
  37. 2024-06-08
    price $182,000
  38. 2024-05-23
    price $197,000
  39. 2024-05-23
    price $197,000
  40. 2024-05-23
    price $197,000
  41. 2024-03-10
    price $199,900
  42. 2024-03-10
    price $199,900
  43. 2024-03-09
    price $199,900
  44. 2024-01-27
    listed $214,000 Active
  45. 2024-01-27
    listed $214,000 Active
  46. 2024-01-27
    listed $214,000 Active

ⓘ 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
$439 · $37/mo
Projected year-2 tax
$1,489 · $124/mo
Expected delta
+$1,050/yr (+$88/mo · 239.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥94°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,222
− Mortgage interest
−$9,237
− Property taxes
−$439
− Insurance
−$824
− Repairs & maintenance
−$1,058
− Management
−$1,058
− Depreciation
−$4,797
Taxable loss
−$4,190
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,006
After-tax cash flow
$-189/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
Farwell Area Schools
NCES district ID
2614100
Math proficiency
24% ▼ -8.00%
Reading proficiency
34% ▼ -8.00%
Median HH income
$36,696
Composite
24.07/100
National rank
#7760
State rank
#388 of 540 in MI

Livability — Garfield

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
4,995

Population outlook (Clare County) Hauer SSP2

Today (2025)
29,283 people
By 2030
28,199 · -3.7%
By 2040
25,722 · -12.2%
By 2050
23,372 · -20.2%
By 2075
18,569 · -36.6%
By 2100
14,320 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada, China, South Korea
Languages at home
95% English-only · German/W. Germanic 2% Spanish 1% Chinese 1%

Political lean MEDSL · Clare

2024 margin
Solid R (+37.6) · D 30.5% · R 68.1% · Other 1.4%
2008→2024 swing
-42.4pp toward R · 2008: 4.8pp · 2024: -37.6pp
All cycles
2024: R+37.6 2020: R+34.8 2016: R+31.8 2012: R+4.8 2008: D+4.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.83%
Current HPI
234.5118
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

-20.6% since first listed
30 events — show timeline
  • 2026-03-21 Price Changed $169,900 MiRealSource-MiMLS
  • 2026-03-21 Price Changed $169,900 REALCOMP
  • 2025-11-21 Price Changed $175,000 MiRealSource-MiMLS
  • 2025-11-20 Price Changed $175,000 REALCOMP
  • 2025-11-12 Price Changed $189,000 MiRealSource-MiMLS
  • 2025-11-12 Price Changed $189,000 REALCOMP
  • 2025-09-17 Listed $194,500 REALCOMP
  • 2025-09-17 Listed $194,500 MiRealSource-MiMLS
  • 2024-09-06 Sold (Public Records) $170,000 Public Records
  • 2024-09-06 Sold (MLS) $170,000 SW Michigan MLS
  • 2024-09-06 Sold (MLS) $170,000 MiRealSource-MiMLS
  • 2024-09-06 Sold (MLS) $170,000 REALCOMP
  • 2024-08-27 Pending MiRealSource-MiMLS
  • 2024-08-27 Pending REALCOMP
  • 2024-08-27 Pending SW Michigan MLS
  • 2024-06-29 Contingent REALCOMP
  • 2024-06-29 Contingent MiRealSource-MiMLS
  • 2024-06-29 Contingent SW Michigan MLS
  • 2024-06-08 Price Changed $182,000 MiRealSource-MiMLS
  • 2024-06-08 Price Changed $182,000 REALCOMP
  • 2024-06-08 Price Changed $182,000 SW Michigan MLS
  • 2024-05-23 Price Changed $197,000 MiRealSource-MiMLS
  • 2024-05-23 Price Changed $197,000 REALCOMP
  • 2024-05-23 Price Changed $197,000 SW Michigan MLS
  • 2024-03-10 Price Changed $199,900 MiRealSource-MiMLS
  • 2024-03-10 Price Changed $199,900 REALCOMP
  • 2024-03-09 Price Changed $199,900 SW Michigan MLS
  • 2024-01-27 Listed $214,000 SW Michigan MLS
  • 2024-01-27 Listed $214,000 MiRealSource-MiMLS
  • 2024-01-27 Listed $214,000 REALCOMP

Property tax history

-4.3%/yr

Latest (2025): $439 · -54.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…