CashFlowRE
Sign in Sign up
15740 Grey Goose Dr
B- Composite 65.68
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

15740 Grey Goose Dr · Spencer, MI 49326
3 bd · 1.0 ba · 1,408 sqft · Manufactured public records · 323 Days on market
Built 1991 0.41 ac lot $170/sqft · 89% above area

🖨 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

SCREENED-IN PORCHLARGE DECKPATIOTWO-STALL GARAGESTORAGE SHEDGENEROUSLY SIZED LOT

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 $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.
Recommended offer $210,320 (12.0% below list)

Questions for the listing agent

  1. 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?
  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. 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.
  5. 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.
  6. 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

5-year hold
IRR
10.2%
Equity multiple
1.49×
Total profit
$32,721
Equity at exit
$70,518
10-year hold
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
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

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

Break-even rent $2,091
Max offer price $239,000
Occupancy floor 74%

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

  1. 2026-06-18
    days on market $239,000 Active 323 DOM
  2. 2026-06-17
    days on market $239,000 Active 322 DOM
  3. 2026-06-16
    days on market $239,000 Active 321 DOM
  4. 2026-06-15
    days on market $239,000 Active 320 DOM
  5. 2026-06-14
    days on market $239,000 Active 318 DOM
  6. 2026-06-13
    days on market $239,000 Active 317 DOM
  7. 2026-06-10
    days on market $239,000 Active 315 DOM
  8. 2026-06-09
    days on market $239,000 Active 314 DOM
  9. 2026-06-08
    days on market $239,000 Active 313 DOM
  10. 2026-06-07
    days on market $239,000 Active 312 DOM
  11. 2026-06-03
    days on market $239,000 Active 308 DOM
  12. 2026-06-03
    days on market $239,000 Active 307 DOM
  13. 2026-06-01
    days on market $239,000 Active 306 DOM
  14. 2026-05-31
    days on market $239,000 Active 305 DOM
  15. 2025-10-03
    price $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!

  16. 2025-10-02
    price $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!

  17. 2025-10-02
    price $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!

  18. 2025-07-31
    listed $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!

  19. 2025-07-30
    listed $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!

  20. 2025-07-30
    listed $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!

  21. 2014-09-16
    historical
  22. 2014-09-15
    historical
  23. 2010-04-02
    soldstatus $12,000
  24. 2010-03-29
    soldstatus $12,000
  25. 2010-03-29
    soldstatus $12,000
  26. 2009-11-20
    listed $14,400
  27. 2009-11-20
    listed $14,400
  28. 2009-11-20
    historical
  29. 2009-05-08
    listed $19,800
  30. 2009-05-08
    listed $19,800
  31. 2008-05-19
    historical
  32. 2007-10-18
    soldstatus $77,105
  33. 2007-10-08
    listed $84,900
  34. 2007-10-08
    listed $84,900
  35. 1999-10-19
    soldstatus $74,062
  36. 1999-10-08
    soldstatus $76,400
  37. 1999-10-08
    soldstatus $76,400
  38. 1999-05-13
    listed $74,900
  39. 1999-05-13
    listed $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
combined federal + state — saved on this device
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

Price history

+219.1% since first listed
25 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%/yr

Latest (2025): $372 · -76.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…