15740 Grey Goose Dr · Spencer, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 2/10 · Minimal
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +26.2/30.0
- DSCR +8.8/10.0
- ARV discount +7.5/15.0
- 1% rule +7.0/10.0
- Appreciation +5.0/10.0
- Schools +3.7/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
$239,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Spacious 3-bedroom manufactured home featuring a screened-in porch off the back, a large deck, and a patio--ideal for outdoor living. Enjoy an additional front deck, a 24' x 30' two-stall garage, and a storage shed. The home sits on a generously sized lot surrounded by mature shade trees with recently updated landscaping. Inside, you'll find a cozy living room, a beautifully renovated kitchen with a dining area, and a sunroom with utility hook-up. Vinyl siding provides low-maintenance living. Don't miss this move-in-ready gem!
Key facts
- Large deck
- Screened-in porch
- Generously sized lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath manufactured listed at $239k.
Deal economics
- At list price, monthly cash flow is $606 ($7k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $239k).
- Recommended offer: $210k (12.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
- Greenville Public Schools (town): math 35% / reading 52% proficiency, ranked #167 of 540 in MI (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 27 active listings in the ZIP; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
Forward outlook
- In year one you build about $2k of equity ($2k loan paydown + $223 appreciation (0.1% local appreciation)).
- Kent County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (0.1% appreciation + 3.0% rent growth), your $67k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 323 days — a 12% lower offer ($210k) is reasonable based on typical stale-listing flexibility.
- 11 sale attempts since 27y 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 $12k; list at $239k implies a 1892% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- It's been on market 323 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.20% ✓
- Cap rate
- 9.34%
- Cash-on-cash
- 10.87%
- DSCR
- 1.48
- GRM
- 7.0
CMA / ARV
- ARV (median comp)
- $126,538
- List price
- $239,000
- Delta
- 88.88%
- Verdict
- OVERPRICED
- Comps
- 1 within 2.0 mi
Projected returns pro-forma
0.09% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 10.2%
- Equity multiple
- 1.49×
- Total profit
- $32,721
- Equity at exit
- $70,518
- IRR
- 15.0%
- Equity multiple
- 2.66×
- Total profit
- $110,942
- Equity at exit
- $85,664
Cash invested: $66,920 (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
ZIP-level market 49326
- Home prices YoY
- 0.0%
- Active inventory
- 27
- Price-to-rent
- 7.0×
Monthly cashflow live
- Estimated rent
- $2,858 medium interval (Pro) →
- Mortgage (P&I)
- −$1,253
- Tax est. 1.5%
- −$299 /mo · $3,585/yr
- Insurance
- −$100
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$600
- Net cashflow
- $606
Break-even live
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
- $59,750
- Closing costs
- $7,170
- 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 39 events
-
2026-06-18days on market $239,000 Active 323 DOM
-
2026-06-17days on market $239,000 Active 322 DOM
-
2026-06-16days on market $239,000 Active 321 DOM
-
2026-06-15days on market $239,000 Active 320 DOM
-
2026-06-14days on market $239,000 Active 318 DOM
-
2026-06-13days on market $239,000 Active 317 DOM
-
2026-06-10days on market $239,000 Active 315 DOM
-
2026-06-09days on market $239,000 Active 314 DOM
-
2026-06-08days on market $239,000 Active 313 DOM
-
2026-06-07days on market $239,000 Active 312 DOM
-
2026-06-03days on market $239,000 Active 308 DOM
-
2026-06-03days on market $239,000 Active 307 DOM
-
2026-06-01days on market $239,000 Active 306 DOM
-
2026-05-31days on market $239,000 Active 305 DOM
-
2025-10-03price $239,000 532-char remark
Show marketing remark (532 chars)
Spacious 3-bedroom manufactured home featuring a screened-in porch off the back, a large deck, and a patio--ideal for outdoor living. Enjoy an additional front deck, a 24' x 30' two-stall garage, and a storage shed. The home sits on a generously sized lot surrounded by mature shade trees with recently updated landscaping. Inside, you'll find a cozy living room, a beautifully renovated kitchen with a dining area, and a sunroom with utility hook-up. Vinyl siding provides low-maintenance living. Don't miss this move-in-ready gem!
-
2025-10-02price $239,000 532-char remark
Show marketing remark (532 chars)
Spacious 3-bedroom manufactured home featuring a screened-in porch off the back, a large deck, and a patio--ideal for outdoor living. Enjoy an additional front deck, a 24' x 30' two-stall garage, and a storage shed. The home sits on a generously sized lot surrounded by mature shade trees with recently updated landscaping. Inside, you'll find a cozy living room, a beautifully renovated kitchen with a dining area, and a sunroom with utility hook-up. Vinyl siding provides low-maintenance living. Don't miss this move-in-ready gem!
-
2025-10-02price $239,000
Show marketing remark (532 chars)
Spacious 3-bedroom manufactured home featuring a screened-in porch off the back, a large deck, and a patio--ideal for outdoor living. Enjoy an additional front deck, a 24' x 30' two-stall garage, and a storage shed. The home sits on a generously sized lot surrounded by mature shade trees with recently updated landscaping. Inside, you'll find a cozy living room, a beautifully renovated kitchen with a dining area, and a sunroom with utility hook-up. Vinyl siding provides low-maintenance living. Don't miss this move-in-ready gem!
-
2025-07-31$239,900 Active 532-char remark
Show marketing remark (532 chars)
Spacious 3-bedroom manufactured home featuring a screened-in porch off the back, a large deck, and a patio--ideal for outdoor living. Enjoy an additional front deck, a 24' x 30' two-stall garage, and a storage shed. The home sits on a generously sized lot surrounded by mature shade trees with recently updated landscaping. Inside, you'll find a cozy living room, a beautifully renovated kitchen with a dining area, and a sunroom with utility hook-up. Vinyl siding provides low-maintenance living. Don't miss this move-in-ready gem!
-
2025-07-30$239,900 Active 532-char remark
Show marketing remark (532 chars)
Spacious 3-bedroom manufactured home featuring a screened-in porch off the back, a large deck, and a patio--ideal for outdoor living. Enjoy an additional front deck, a 24' x 30' two-stall garage, and a storage shed. The home sits on a generously sized lot surrounded by mature shade trees with recently updated landscaping. Inside, you'll find a cozy living room, a beautifully renovated kitchen with a dining area, and a sunroom with utility hook-up. Vinyl siding provides low-maintenance living. Don't miss this move-in-ready gem!
-
2025-07-30$239,900 Active
Show marketing remark (532 chars)
Spacious 3-bedroom manufactured home featuring a screened-in porch off the back, a large deck, and a patio--ideal for outdoor living. Enjoy an additional front deck, a 24' x 30' two-stall garage, and a storage shed. The home sits on a generously sized lot surrounded by mature shade trees with recently updated landscaping. Inside, you'll find a cozy living room, a beautifully renovated kitchen with a dining area, and a sunroom with utility hook-up. Vinyl siding provides low-maintenance living. Don't miss this move-in-ready gem!
-
2014-09-16historical
-
2014-09-15historical
-
2010-04-02soldstatus $12,000
-
2010-03-29soldstatus $12,000
-
2010-03-29soldstatus $12,000
-
2009-11-20$14,400
-
2009-11-20$14,400
-
2009-11-20historical
-
2009-05-08$19,800
-
2009-05-08$19,800
-
2008-05-19historical
-
2007-10-18soldstatus $77,105
-
2007-10-08$84,900
-
2007-10-08$84,900
-
1999-10-19soldstatus $74,062
-
1999-10-08soldstatus $76,400
-
1999-10-08soldstatus $76,400
-
1999-05-13$74,900
-
1999-05-13$74,900
ⓘ 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 3/10 Moderate
- Heat 2/10 Low 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
- $34,299
- − Mortgage interest
- −$13,388
- − Property taxes
- −$3,585
- − Insurance
- −$1,195
- − Repairs & maintenance
- −$2,744
- − Management
- −$2,744
- − Depreciation
- −$6,953
- Taxable income
- $3,691
- Est. tax owed @ 24.0%
- −$886
- After-tax cash flow
- $6,390/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
- Greenville Public Schools
- NCES district ID
- 2617160
- Math proficiency
- 35% ▼ -7.00%
- Reading proficiency
- 52% ▬ 0.00%
- Median HH income
- $44,624
- Composite
- 36.81/100
- National rank
- #4566
- State rank
- #167 of 540 in MI
Livability — Spencer
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Population (ZIP)
- 4,126
Population outlook (Kent County) Hauer SSP2
- Today (2025)
- 712,484 people
- By 2030
- 748,618 · +5.1%
- By 2040
- 814,777 · +14.4%
- By 2050
- 868,556 · +21.9%
- By 2075
- 966,487 · +35.7%
- By 2100
- 967,975 · +35.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (94%)
- Race & ethnicity
- White 94% Hispanic / Latino 5%
- Common ancestry
- Iranian 10% Romanian 3% Lithuanian 3%
- Foreign-born
- 0% · China
- Languages at home
- 96% English-only · Spanish 4%
Political lean MEDSL · Kent
- 2024 margin
- Lean D (+5.4) · D 51.8% · R 46.5% · Other 1.7%
- 2008→2024 swing
- +4.8pp toward D · 2008: 0.5pp · 2024: 5.4pp
- All cycles
- 2024: D+5.4 2020: D+6.1 2016: R+3.1 2012: R+7.9 2008: D+0.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 0.09%
- Current HPI
- 379.9632
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.37%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in MI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+219.1% since first listed25 events — show timeline
- 2025-10-03 Price Changed $239,000 MiRealSource-MiMLS
- 2025-10-02 Price Changed $239,000 REALCOMP
- 2025-10-02 Price Changed $239,000 SW Michigan MLS
- 2025-07-31 Listed $239,900 REALCOMP
- 2025-07-30 Listed $239,900 SW Michigan MLS
- 2025-07-30 Listed $239,900 MiRealSource-MiMLS
- 2014-09-16 Listing Removed — SW Michigan MLS
- 2014-09-15 Listing Removed — SW Michigan MLS
- 2010-04-02 Sold (Public Records) $12,000 Public Records
- 2010-03-29 Sold (MLS) $12,000 REALCOMP
- 2010-03-29 Sold (MLS) $12,000 SW Michigan MLS
- 2009-11-20 Listing Removed — REALCOMP
- 2009-11-20 Listed $14,400 REALCOMP
- 2009-11-20 Listed $14,400 SW Michigan MLS
- 2009-05-08 Listed $19,800 REALCOMP
- 2009-05-08 Listed $19,800 SW Michigan MLS
- 2008-05-19 Listing Removed — REALCOMP
- 2007-10-18 Sold (Public Records) $77,105 Public Records
- 2007-10-08 Listed $84,900 REALCOMP
- 2007-10-08 Listed $84,900 SW Michigan MLS
- 1999-10-19 Sold (Public Records) $74,062 Public Records
- 1999-10-08 Sold (MLS) $76,400 REALCOMP
- 1999-10-08 Sold (MLS) $76,400 SW Michigan MLS
- 1999-05-13 Listed $74,900 REALCOMP
- 1999-05-13 Listed $74,900 SW Michigan MLS
Property tax history
-6.5%/yrLatest (2025): $372 · -76.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…