CashFlowRE
Sign in Sign up
1253 S 8 Mile Rd
B- Composite 67.62
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 +5.2/15.0
  • Schools +4.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$45,000

1253 S 8 Mile Rd · Sanford, MI 48640
2 bd · 1.0 ba · 910 sqft · SingleFamily · 4 Days on market
Built 1978 1.20 ac lot Est $43k · 5% over

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

Listing remarks

2 bedroom, 1 bath singlewide located on 1.2 acres in the Bullock Creek School District. The corner lot offers a country setting with a wooded buffer on the property providing added privacy from neighboring homes. Property features a 5" PVC well, 2 car detached garage with lean-to, storage shed, and an additional small storage building. The home includes a large back deck and covered front porch. Exterior features include a standing seam metal roof and vinyl windows. The interior is modest and will require repairs and updating, but the property offers potential for someone willing to put in the work. Sold as-is. Cash only.

Key facts

  • Large back deck
  • Country setting
  • Storage shed

Tags

CORNER LOTCOUNTRY SETTINGWOODED BUFFERDETACHED GARAGESTORAGE SHEDLARGE BACK DECK

Property features AI

Finance

  • Other: Property type listed as residential; Outbuildings include a shed; Directions: M20 to S 8 Mile. House on the corner of S 8 Mile and Stewart
  • Financial info: Financial details not provided
  • HOA & community: No HOA information provided

Exterior

  • Parking: Detached garage with 1 parking space
  • Security: Security details not provided
  • Utilities: Private well water; Septic sewer system; Electric service details not provided
  • Home design: Single-story residential manufactured home (single wide, manufactured after 1976); Situated on approximately 1.2 acres; Located in a township setting; corner of S 8 Mile and Stewart
  • Construction: Built in 1978; Aluminum siding; Piers foundation
  • Exterior features: Aluminum exterior; Deck; Porch; Shed on the property; Road frontage (frontage approx. 185'); Paved street access

Interior

  • Kitchen: Kitchen with typical appliances (details not provided)
  • Bedrooms: Two bedrooms on the main level (10 x 13 and 8 x 9)
  • Flooring: Flooring details not provided
  • Bathrooms: One full bathroom on the main level (approx. 7 x 8)
  • Heating & cooling: Forced air heating; Central air conditioning and wall/window A/C; LP/propane gas heat source
  • Interior features: Living room on the main level, approximately 13 x 16; Kitchen on the main level, approximately 13 x 12; Main-level full bathroom
  • Laundry & utility: Laundry/utility details not provided

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 single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $608 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Cap rate 22.5% vs local median 2.6% in Sanford — 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 70/100 on livability (#330 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: health & safety C-, schools D, amenities F.
  • Bullock Creek School District (rural): math 37% / reading 55% proficiency, ranked #132 of 540 in MI (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 110 active listings in the ZIP; solid renter incomes; 320 units permitted in Midland County in 2024 (204 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Midland County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
Recommended offer $45,000

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  6. 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.
  7. 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
2.70%
Cap rate
22.50%
Cash-on-cash
57.90%
DSCR
3.58
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$42,770
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1253 S 8 Mile Rd 0.00mi 2/1.0 910 (0%) 1mo $42,500 $47 99

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

5-year hold
IRR
56.5%
Equity multiple
3.50×
Total profit
$31,470
Equity at exit
$6,710
10-year hold
IRR
61.4%
Equity multiple
7.15×
Total profit
$77,437
Equity at exit
$3,891

Cash invested: $12,600 (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 48640

Home prices YoY
-21.7%
Active inventory
110
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,215 medium interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$97 /mo · $1,169/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$608

Break-even live

Break-even rent $446
Max offer price $45,000
Occupancy floor 45%

Sensitivity live

Price -10% $633 -5% $621 +0% $608 +5% $595 +10% $582
Rent -10% $512 -5% $560 +0% $608 +5% $656 +10% $704
Rate -1.0pp $631 -0.5pp $619 base $608 +0.5pp $596 +1.0pp $584

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
$11,250
Closing costs
$1,350
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 2 events

  1. 2026-05-15
    status Pending
  2. 2026-05-10
    listed $45,000 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
$1,169 · $97/mo
Projected year-2 tax
$1,169 · $97/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$14,583
− Mortgage interest
−$2,521
− Property taxes
−$1,169
− Insurance
−$225
− Repairs & maintenance
−$1,167
− Management
−$1,167
− Depreciation
−$1,309
Taxable income
$7,026
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,686
After-tax cash flow
$5,609/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
Bullock Creek School District
NCES district ID
2607320
Math proficiency
37% ▼ -12.00%
Reading proficiency
55% ▼ -5.00%
Median HH income
$52,984
Composite
39.68/100
National rank
#3907
State rank
#132 of 540 in MI

Livability — Sanford

Score
70/100
State rank
#330
US rank
#8145

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Midland County · 66,531 people
Metro
Midland, MI
Population (ZIP)
32,492
Household income
$80,574
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
939.0

Population outlook (Midland County) Hauer SSP2

Today (2025)
83,968 people
By 2030
83,368 · -0.7%
By 2040
80,713 · -3.9%
By 2050
76,698 · -8.7%
By 2075
67,617 · -19.5%
By 2100
57,529 · -31.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 4% Asian 1% Black 1%
Common ancestry
Romanian 7% Lithuanian 4% Italian 3%
Foreign-born
3% · Canada, South Korea, China
Languages at home
97% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Midland

2024 margin
R (+15.2) · D 41.6% · R 56.8% · Other 1.6%
2008→2024 swing
-11.6pp toward R · 2008: -3.6pp · 2024: -15.2pp
All cycles
2024: R+15.2 2020: R+14.6 2016: R+19.4 2012: R+15.5 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.88%
Current HPI
230.5702
Rent YoY
Metro
Midland, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-05-15 Pending MiRealSource-MiMLS
  • 2026-05-10 Listed $45,000 MiRealSource-MiMLS

Property tax history

+0.1%/yr

Latest (2024): $1,169 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…