CashFlowRE
Sign in Sign up
2240 Mark St
B+ Composite 76.45
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.2/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$37,000

2240 Mark St · Peck, MI 48422
3 bd · 2.0 ba · 1,400 sqft · SingleFamily · 357 Days on market
Built 1991 8,000 sqft lot Est $56k · 34% under $460/mo HOA · 35% of rent

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

Listing remarks MLS

FINANCING AVAILABLE. This is a 3 bed 2 full bath double wide manufactured home. Home is in need of handy work throughout such as flooring, paint, and drywall in one of the bedrooms. Awesome 2 car garage. Close to downtown Lexington and Lake Huron.

Key facts

  • 8,000 sq ft lot
  • 2 garage spots
  • Built 1991

Property features AI

Finance

  • Other: On-waterfront location (waterfront features listed); Pets allowed — contact for details
  • HOA & community: Homeowners association with a monthly fee of $460

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Shared well water; Shared septic system
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Pillar/post/pier foundation
  • Exterior features: Waterfront property and frontage; Paved road access; Lot dimensions approximately 80 x 100

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Crawl space basement; 3 total rooms

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/2.0-bath single-family listed at $37k.

Deal economics

  • At list price, monthly cash flow is $331 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $37k).
  • Recommended offer: $33k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#502 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D-, amenities F, commute F.
  • Croswell-Lexington Community Schools (rural): math 30% / reading 47% proficiency, ranked #239 of 540 in MI (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 51 active listings in the ZIP; 63 units permitted in Sanilac County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $256 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Sanilac County population projected at -31% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 357 days — a 12% lower offer ($33k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts 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.

Risks & watch-outs

  • Watch-outs: HOA is 35% of rent.
Recommended offer $32,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 357 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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
3.58%
Cap rate
17.01%
Cash-on-cash
38.28%
DSCR
2.70
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$56,000
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2293 Dennis St 0.11mi 3/2.0 1,400 (0%) 10mo $67,000 $48 87
2276 Mark St 0.07mi 3/2.0 1,450 (+4%) 11mo $48,000 $33 81
2201 Bart St 0.12mi 3/2.0 1,400 (0%) 20mo $58,500 $42 78
2326 Mark St 0.19mi 3/2.0 1,500 (+7%) 4mo $65,000 $43 76
2287 Mark St 0.10mi 3/2.0 1,450 (+4%) 16mo $44,000 $30 76
2343 Tia St 0.22mi 3/2.0 1,500 (+7%) 6mo $64,900 $43 73
2285 Brent St 0.11mi 3/2.0 1,444 (+3%) 22mo $59,500 $41 71
2265 Dennis St 0.03mi 3/2.0 1,600 (+14%) 14mo $55,000 $34 63
2237 Ranae St 0.19mi 3/2.0 1,200 (-14%) 7mo $20,000 $17 62
2181 Mark St 0.10mi 3/2.0 1,600 (+14%) 15mo $50,000 $31 59
2299 Bart St 0.10mi 2/2.0 (-1) 1,200 (-14%) 9mo $48,000 $40 59

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
34.8%
Equity multiple
2.48×
Total profit
$15,358
Equity at exit
$5,517
10-year hold
IRR
41.9%
Equity multiple
5.03×
Total profit
$41,710
Equity at exit
$3,199

Cash invested: $10,360 (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 48422

Home prices YoY
-10.2%
Active inventory
51
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,324 medium interval (Pro) →
Mortgage (P&I)
$194
Tax est. 1.5%
$46 /mo · $555/yr
Insurance
$15
HOA
$460
Vacancy / Maint / Mgmt
$278
Net cashflow
$331

Break-even live

Break-even rent $906
Max offer price $37,000
Occupancy floor 70%

Sensitivity live

Price -10% $356 -5% $343 +0% $331 +5% $318 +10% $305
Rent -10% $226 -5% $278 +0% $331 +5% $383 +10% $435
Rate -1.0pp $349 -0.5pp $340 base $331 +0.5pp $321 +1.0pp $311

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
$9,250
Closing costs
$1,110
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.

HOA detail

Monthly dues
$460 · $5,520/yr

Listing history 23 events

  1. 2026-06-21
    days on market $37,000 Active 357 DOM
  2. 2026-06-18
    days on market $37,000 Active 354 DOM
  3. 2026-06-17
    days on market $37,000 Active 353 DOM
  4. 2026-06-16
    days on market $37,000 Active 352 DOM
  5. 2026-06-15
    days on market $37,000 Active 351 DOM
  6. 2026-06-13
    days on market $37,000 Active 349 DOM
  7. 2026-06-13
    days on market $37,000 Active 348 DOM
  8. 2026-06-09
    days on market $37,000 Active 345 DOM
  9. 2026-06-08
    days on market $37,000 Active 344 DOM
  10. 2026-06-07
    days on market $37,000 Active 343 DOM
  11. 2026-06-04
    days on market $37,000 Active 340 DOM
  12. 2026-06-03
    days on market $37,000 Active 339 DOM
  13. 2026-06-02
    days on market $37,000 Active 338 DOM
  14. 2026-06-01
    days on market $37,000 Active 337 DOM
  15. 2026-05-31
    days on market $37,000 Active 336 DOM
  16. 2026-03-31
    status Active
  17. 2026-03-27
    historical
  18. 2025-12-31
    status Active
    Show marketing remark (247 chars)

    FINANCING AVAILABLE. This is a 3 bed 2 full bath double wide manufactured home. Home is in need of handy work throughout such as flooring, paint, and drywall in one of the bedrooms. Awesome 2 car garage. Close to downtown Lexington and Lake Huron.

  19. 2025-12-31
    status Active 247-char remark
    Show marketing remark (247 chars)

    FINANCING AVAILABLE. This is a 3 bed 2 full bath double wide manufactured home. Home is in need of handy work throughout such as flooring, paint, and drywall in one of the bedrooms. Awesome 2 car garage. Close to downtown Lexington and Lake Huron.

  20. 2025-12-31
    historical
    Show marketing remark (247 chars)

    FINANCING AVAILABLE. This is a 3 bed 2 full bath double wide manufactured home. Home is in need of handy work throughout such as flooring, paint, and drywall in one of the bedrooms. Awesome 2 car garage. Close to downtown Lexington and Lake Huron.

  21. 2025-12-31
    historical 247-char remark
    Show marketing remark (247 chars)

    FINANCING AVAILABLE. This is a 3 bed 2 full bath double wide manufactured home. Home is in need of handy work throughout such as flooring, paint, and drywall in one of the bedrooms. Awesome 2 car garage. Close to downtown Lexington and Lake Huron.

  22. 2025-06-25
    listed $37,000 Active
    Show marketing remark (247 chars)

    FINANCING AVAILABLE. This is a 3 bed 2 full bath double wide manufactured home. Home is in need of handy work throughout such as flooring, paint, and drywall in one of the bedrooms. Awesome 2 car garage. Close to downtown Lexington and Lake Huron.

  23. 2025-06-25
    listed $37,000 Active 247-char remark
    Show marketing remark (247 chars)

    FINANCING AVAILABLE. This is a 3 bed 2 full bath double wide manufactured home. Home is in need of handy work throughout such as flooring, paint, and drywall in one of the bedrooms. Awesome 2 car garage. Close to downtown Lexington and Lake Huron.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,892
− Mortgage interest
−$2,073
− Property taxes
−$555
− Insurance
−$185
− Repairs & maintenance
−$1,271
− Management
−$1,271
− HOA
−$5,520
− Depreciation
−$1,076
Taxable income
$3,940
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$946
After-tax cash flow
$3,021/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
Croswell-Lexington Community Schools
NCES district ID
2611140
Math proficiency
30% ▼ -7.00%
Reading proficiency
47% ▼ -6.00%
Median HH income
$42,784
Composite
32.49/100
National rank
#5707
State rank
#239 of 540 in MI

Livability — Peck

Score
64/100
State rank
#502
US rank
#14853

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
6,172

Population outlook (Sanilac County) Hauer SSP2

Today (2025)
37,948 people
By 2030
35,772 · -5.7%
By 2040
30,996 · -18.3%
By 2050
26,280 · -30.7%
By 2075
17,471 · -54.0%
By 2100
10,572 · -72.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 7% Two or more races 4% Black 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 9% Slovak 5% Lithuanian 3%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 5%

Political lean MEDSL · Sanilac

2024 margin
Solid R (+47.7) · D 25.5% · R 73.2% · Other 1.3%
2008→2024 swing
-39.6pp toward R · 2008: -8.1pp · 2024: -47.7pp
All cycles
2024: R+47.7 2020: R+45.6 2016: R+44.5 2012: R+20.4 2008: R+8.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -30.65%
Current HPI
268.6695
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

+0.0% since first listed
8 events — show timeline
  • 2026-03-31 Relisted REALCOMP
  • 2026-03-27 Listing Removed REALCOMP
  • 2025-12-31 Relisted REALCOMP
  • 2025-12-31 Relisted MiRealSource-MiMLS
  • 2025-12-31 Listing Removed MiRealSource-MiMLS
  • 2025-12-31 Listing Removed REALCOMP
  • 2025-06-25 Listed $37,000 REALCOMP
  • 2025-06-25 Listed $37,000 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…