CashFlowRE
Sign in Sign up
270 Sheridan Ave
C- Composite 53.13
Why this score? — see what drove the C- 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 +18.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.4/10.0
  • DSCR +5.7/10.0
  • 1% rule +4.3/10.0
  • Schools +3.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$95,000

270 Sheridan Ave · Carp Lake, MI 49953
2 bd · 2.0 ba · 980 sqft · SingleFamily · 211 Days on market
Built 1994 0.27 ac lot

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

Listing remarks MLS

PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

Key facts

  • 0.27 acre lot
  • 2 garage spots
  • Built 1994

Property features AI

Finance

  • Other: No pet restrictions; Zoned residential; Lot acreage: 0.27 acres

Exterior

  • Parking: Detached 2-car garage; Additional outbuilding: garage(s)
  • Utilities: 100 Amp electric service; Cable available; Electricity connected; Natural gas connected; Gas water heater; Private well water; Septic sewer
  • Home design: Single-wide manufactured home; 1 story; Built in 1994
  • Construction: Aluminum and vinyl siding exterior; Crawl foundation
  • Exterior features: Deck; Corner lot; Road frontage

Interior

  • Kitchen: Kitchen on main level (12 x 10); Dishwasher; Range/Oven; Refrigerator
  • Bedrooms: First-floor bedrooms (Main level) — Bedroom 1: 15 x 12; Bedroom 2: 10 x 7
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Forced air heating; No central air / cooling
  • Interior features: 6 total rooms; Living room on main level (12 x 13); Basement: other
  • Laundry & utility: First-floor laundry; Washer included

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/2.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $86 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $88k (7.3% below list).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#635 in MI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety D+, schools F, crime D-.
  • Ontonagon Area School District (rural): math 25% / reading 45% proficiency, ranked #474 of 760 in MI (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 33 active listings in the ZIP; 13 units permitted in Ontonagon County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($657 loan paydown + $3k appreciation (2.7% local appreciation)).
  • Ontonagon County population projected at -63% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.7% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 10, 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 211 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $40k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $82k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 211 days. Have you received any prior offers? Is the seller open to a 12% 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. Schools are F-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 D 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. 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
0.93%
Cap rate
7.38%
Cash-on-cash
3.87%
DSCR
1.17
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.71% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.3%
Equity multiple
1.58×
Total profit
$15,469
Equity at exit
$41,199
10-year hold
IRR
12.8%
Equity multiple
2.85×
Total profit
$49,194
Equity at exit
$62,337

Cash invested: $26,600 (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 49953

Home prices YoY
1.6%
Active inventory
33
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$880 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$72 /mo · $863/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$86

Break-even live

Break-even rent $772
Max offer price $95,000
Occupancy floor 85%

Sensitivity live

Price -10% $140 -5% $113 +0% $86 +5% $59 +10% $32
Rent -10% $16 -5% $51 +0% $86 +5% $121 +10% $155
Rate -1.0pp $134 -0.5pp $110 base $86 +0.5pp $61 +1.0pp $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
$23,750
Closing costs
$2,850
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 35 events

  1. 2026-06-21
    days on market $95,000 Active 211 DOM
  2. 2026-06-18
    days on market $95,000 Active 209 DOM
  3. 2026-06-17
    days on market $95,000 Active 208 DOM
  4. 2026-06-16
    days on market $95,000 Active 207 DOM
  5. 2026-06-15
    days on market $95,000 Active 206 DOM
  6. 2026-06-13
    days on market $95,000 Active 204 DOM
  7. 2026-06-12
    pricedays on market $95,000 Active 203 DOM
  8. 2026-06-09
    days on market $104,000 Active 200 DOM
  9. 2026-06-08
    days on market $104,000 Active 199 DOM
  10. 2026-06-07
    days on market $104,000 Active 198 DOM
  11. 2026-06-07
    days on market $104,000 Active 197 DOM
  12. 2026-06-04
    days on market $104,000 Active 194 DOM
  13. 2026-06-02
    days on market $104,000 Active 193 DOM
  14. 2026-06-01
    days on market $104,000 Active 192 DOM
  15. 2026-05-31
    days on market $104,000 Active 191 DOM
  16. 2026-05-31
    days on market $104,000 Active 190 DOM
  17. 2026-05-20
    price $104,000 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  18. 2026-05-19
    price $104,000 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  19. 2026-04-21
    price $109,900 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  20. 2026-04-20
    price $109,900 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  21. 2026-01-26
    price $115,000 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  22. 2026-01-26
    price $115,000 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  23. 2026-01-07
    price $124,900 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  24. 2026-01-07
    price $124,900 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  25. 2025-12-23
    price $128,000 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  26. 2025-12-23
    price $128,000 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  27. 2025-11-21
    listed $135,000 Active 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  28. 2025-11-21
    listed $135,000 Active 684-char remark
    Show marketing remark (684 chars)

    PRICE REDUCED!! Well maintained home in the heart of Silver city, just a few miles from the Porcupine Mountains, and a block away from the snowmobile trails! This home sits on a Large corner lot with room for parking. It is a 2 bedroom 2 full bathroom home with a large Livingroom and neat kitchen area. There is a large deck off the Livingroom perfect for listening to Lake Superior just a short distance away. The detached 2 car garage has been recently finished on the inside and has a new garage door opener. If you are looking for an investment property or a vacation getaway in the middle of all of the recreational opportunities Ontonagon County has to offer. .. . this is it!

  29. 2022-10-12
    soldstatus $82,000 678-char remark
    Show marketing remark (678 chars)

    Cozy, 2-bedroom, 2 bath mobile home located at the foothills of the majestic Porcupine Mountains and just a short walk to the shores of beautiful Lake Superior. This little gem is so affordable with minimal overhead . .. private well, septic, natural gas and very reasonable property taxes makes this property a wonderful getaway from city life whether it's for the weekend or year-round. Detached 2 car garage provides plenty of storage for everything you need to enjoy four seasons of recreational activities . .. snowmobiling, skiing, hiking, fishing, swimming, boating, etc. There's plenty to do in this charming little community. Call for a viewing before this one is gone.

  30. 2022-10-12
    soldstatus $82,000 678-char remark
    Show marketing remark (678 chars)

    Cozy, 2-bedroom, 2 bath mobile home located at the foothills of the majestic Porcupine Mountains and just a short walk to the shores of beautiful Lake Superior. This little gem is so affordable with minimal overhead . .. private well, septic, natural gas and very reasonable property taxes makes this property a wonderful getaway from city life whether it's for the weekend or year-round. Detached 2 car garage provides plenty of storage for everything you need to enjoy four seasons of recreational activities . .. snowmobiling, skiing, hiking, fishing, swimming, boating, etc. There's plenty to do in this charming little community. Call for a viewing before this one is gone.

  31. 2022-08-11
    listed $84,900 678-char remark
    Show marketing remark (678 chars)

    Cozy, 2-bedroom, 2 bath mobile home located at the foothills of the majestic Porcupine Mountains and just a short walk to the shores of beautiful Lake Superior. This little gem is so affordable with minimal overhead . .. private well, septic, natural gas and very reasonable property taxes makes this property a wonderful getaway from city life whether it's for the weekend or year-round. Detached 2 car garage provides plenty of storage for everything you need to enjoy four seasons of recreational activities . .. snowmobiling, skiing, hiking, fishing, swimming, boating, etc. There's plenty to do in this charming little community. Call for a viewing before this one is gone.

  32. 2022-08-11
    listed $84,900 678-char remark
    Show marketing remark (678 chars)

    Cozy, 2-bedroom, 2 bath mobile home located at the foothills of the majestic Porcupine Mountains and just a short walk to the shores of beautiful Lake Superior. This little gem is so affordable with minimal overhead . .. private well, septic, natural gas and very reasonable property taxes makes this property a wonderful getaway from city life whether it's for the weekend or year-round. Detached 2 car garage provides plenty of storage for everything you need to enjoy four seasons of recreational activities . .. snowmobiling, skiing, hiking, fishing, swimming, boating, etc. There's plenty to do in this charming little community. Call for a viewing before this one is gone.

  33. 2022-07-19
    historical
  34. 2022-06-19
    listed $103,000
  35. 2005-07-08
    soldstatus $38,500

ⓘ 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
$863 · $72/mo
Projected year-2 tax
$1,163 · $97/mo
Expected delta
+$300/yr (+$25/mo · 34.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,564
− Mortgage interest
−$5,321
− Property taxes
−$863
− Insurance
−$475
− Repairs & maintenance
−$845
− Management
−$845
− Depreciation
−$2,764
Taxable loss
−$549
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$132
After-tax cash flow
$1,162/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
Ontonagon Area School District
NCES district ID
2626550
Math proficiency
25% ▬ 0.00%
Reading proficiency
45% ▲ 10.00%
Median HH income
$34,991
Composite
31.51/100
National rank
#11170
State rank
#474 of 760 in MI

Livability — Carp Lake

Score
58/100
State rank
#635
US rank
#21375

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
2,261

Population outlook (Ontonagon County) Hauer SSP2

Today (2025)
4,621 people
By 2030
3,928 · -15.0%
By 2040
2,644 · -42.8%
By 2050
1,696 · -63.3%
By 2075
874 · -81.1%
By 2100
697 · -84.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Black 2%
Common ancestry
Romanian 9% Lithuanian 5% Portuguese 4%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 0%

Political lean MEDSL · Ontonagon

2024 margin
Solid R (+30.4) · D 34.2% · R 64.5% · Other 1.3%
2008→2024 swing
-34.0pp toward R · 2008: 3.7pp · 2024: -30.4pp
All cycles
2024: R+30.4 2020: R+25.4 2016: R+26.1 2012: R+9.1 2008: D+3.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.71%
Current HPI
171.0458
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

+170.1% since first listed
19 events — show timeline
  • 2026-05-20 Price Changed $104,000 MiRealSource-MiMLS
  • 2026-05-19 Price Changed $104,000 UPAR
  • 2026-04-21 Price Changed $109,900 MiRealSource-MiMLS
  • 2026-04-20 Price Changed $109,900 UPAR
  • 2026-01-26 Price Changed $115,000 MiRealSource-MiMLS
  • 2026-01-26 Price Changed $115,000 UPAR
  • 2026-01-07 Price Changed $124,900 MiRealSource-MiMLS
  • 2026-01-07 Price Changed $124,900 UPAR
  • 2025-12-23 Price Changed $128,000 MiRealSource-MiMLS
  • 2025-12-23 Price Changed $128,000 UPAR
  • 2025-11-21 Listed $135,000 UPAR
  • 2025-11-21 Listed $135,000 MiRealSource-MiMLS
  • 2022-10-12 Sold (MLS) $82,000 UPAR
  • 2022-10-12 Sold (MLS) $82,000 MiRealSource-MiMLS
  • 2022-08-11 Listed $84,900 UPAR
  • 2022-08-11 Listed $84,900 MiRealSource-MiMLS
  • 2022-07-19 Listing Removed MiRealSource-MiMLS
  • 2022-06-19 Listed $103,000 MiRealSource-MiMLS
  • 2005-07-08 Sold (Public Records) $38,500 Public Records

Property tax history

+3.3%/yr

Latest (2025): $863 · -22.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…