CashFlowRE
Sign in Sign up
725 Mason Rd
C- Composite 54.82
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 +19.2/30.0
  • ARV discount +11.3/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.1/10.0
  • Schools +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,000

725 Mason Rd · Howell, MI 48843
4 bd · 1.5 ba · 1,884 sqft · SingleFamily · 14 Days on market
Built 1995 0.68 ac lot $143/sqft · 9% below area Est $294k · 9% under

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

Listing remarks MLS

Charming country home on 0.68 acres in desirable Marion Twp! This 4-bedroom, 1.5-bath 1.5-story home offers 1,184 sq ft above grade with an unfinished walk-up basement providing additional potential. Spacious living room with abundant natural light and functional kitchen layout ready for your personal touch. Major features include natural gas, forced air heat, central A/C, well and septic, and paved road access. Large deep lot (99x297) offers plenty of space for outdoor enjoyment, expansion, or future improvements, plus existing shed for storage. Conveniently located just minutes from downtown Howell, Grand River, and major roadways, offering the perfect balance of country setting and accessibility. Ideal opportunity for homeowners, investors, or those looking for a value-add property.

Key facts

  • 0.68 acre lot
  • Built 1995
  • Listed 14 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One-and-one-half story; Ground-level entry with steps
  • Construction: Stone exterior; Asphalt roof
  • Exterior features: Paved road access; Lot approximately 0.68 acres (99 x 297)

Interior

  • Kitchen: Dishwasher; Free-standing gas range; Free-standing refrigerator
  • Bedrooms: Total of 6 rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Dishwasher; Free-standing gas range; Free-standing refrigerator; Unfinished walk-up basement with sump pump; Central air; Forced air heating (natural gas)

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 4-bed/1.5-bath single-family listed at $269k.

Deal economics

  • At list price, monthly cash flow is $292 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $269k).
  • Cap rate 7.6% vs local median 3.4% in Howell — 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 78/100 on livability (#107 in MI, #2,598 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • Howell Public Schools (suburban): math 41% / reading 52% proficiency, ranked #116 of 540 in MI (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Southwest Elementary School (math 46% / reading 52%, grade D, #425 of 1,397 statewide, top 31%, 551 students, 38% FRL); Parker Middle School (math 38% / reading 53%, grade D+, #161 of 493 statewide, top 33%, 741 students, 34% FRL); Howell High School (math 36% / reading 60%, grade D, #183 of 713 statewide, top 26%, 2,024 students, 25% FRL).
  • Market conditions: 345 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 488 units permitted in Livingston County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($95k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Livingston County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 15 sale attempts since 29y 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.
Recommended offer $269,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.01%
Cap rate
7.60%
Cash-on-cash
4.66%
DSCR
1.21
GRM
8.2

CMA / ARV

ARV (median comp)
$294,103
List price
$269,000
Delta
-8.54%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
725 Mason Rd 0.00mi 4/1.5 1,884 (0%) 1mo $260,000 $138 99
521 W Crane St 0.43mi 3/2.0 (-1) 1,956 (+4%) 1mo $315,000 $161 66
523 W Brooks St 0.38mi 3/1.5 (-1) 1,836 (-2%) 12mo $365,000 $199 63
421 S Walnut St 0.49mi 4/2.0 1,802 (-4%) 8mo $348,500 $193 61
415 W Sibley St 0.58mi 3/2.5 (-1) 1,900 (+1%) 2mo $370,000 $195 61
416 Umberland Dr 0.59mi 3/2.5 (-1) 1,908 (+1%) 2mo $393,900 $206 60
122 S Chestnut St 0.63mi 4/1.5 1,722 (-9%) 8mo $290,000 $168 49
303 W Washington St 0.55mi 3/1.5 (-1) 2,136 (+13%) 6mo $263,512 $123 42
1068 Weatherstone Ln 0.60mi 4/2.5 2,100 (+12%) 9mo $430,000 $205 41
216 E Washington St 0.67mi 5/2.0 (+1) 1,665 (-12%) 2mo $299,900 $180 40
1055 Kenny Brook Ln 0.71mi 3/2.0 (-1) 2,016 (+7%) 11mo $359,900 $179 39
750 Dewars St 0.50mi 3/2.5 (-1) 2,160 (+15%) 8mo $385,000 $178 37

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
-9.0%
Equity multiple
0.67×
Total profit
$-24,926
Equity at exit
$40,109
10-year hold
IRR
0.5%
Equity multiple
1.03×
Total profit
$2,442
Equity at exit
$23,258

Cash invested: $75,320 (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 48843

Active inventory
345
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,723 medium interval (Pro) →
Mortgage (P&I)
$1,411
Tax est. 1.5%
$336 /mo · $4,035/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$572
Net cashflow
$292

Break-even live

Break-even rent $2,353
Max offer price $269,000
Occupancy floor 84%

Sensitivity live

Price -10% $478 -5% $385 +0% $292 +5% $199 +10% $106
Rent -10% $77 -5% $185 +0% $292 +5% $400 +10% $508
Rate -1.0pp $428 -0.5pp $361 base $292 +0.5pp $223 +1.0pp $152

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
$67,250
Closing costs
$8,070
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
684 Glenlivet St Howell, MI 3.0 3.5 1812 $2,500 $1.38 26d 1 0.35mi
1043 Kenny Brook Ln Howell, MI 4.0 2.5 1830 $2,295 $1.25 4d 1 0.73mi

Listing history 34 events

  1. 2026-05-15
    listed $269,000 Active 796-char remark
    Show marketing remark (796 chars)

    Charming country home on 0.68 acres in desirable Marion Twp! This 4-bedroom, 1.5-bath 1.5-story home offers 1,184 sq ft above grade with an unfinished walk-up basement providing additional potential. Spacious living room with abundant natural light and functional kitchen layout ready for your personal touch. Major features include natural gas, forced air heat, central A/C, well and septic, and paved road access. Large deep lot (99x297) offers plenty of space for outdoor enjoyment, expansion, or future improvements, plus existing shed for storage. Conveniently located just minutes from downtown Howell, Grand River, and major roadways, offering the perfect balance of country setting and accessibility. Ideal opportunity for homeowners, investors, or those looking for a value-add property.

  2. 2026-05-15
    listed $269,000 Active 796-char remark
    Show marketing remark (796 chars)

    Charming country home on 0.68 acres in desirable Marion Twp! This 4-bedroom, 1.5-bath 1.5-story home offers 1,184 sq ft above grade with an unfinished walk-up basement providing additional potential. Spacious living room with abundant natural light and functional kitchen layout ready for your personal touch. Major features include natural gas, forced air heat, central A/C, well and septic, and paved road access. Large deep lot (99x297) offers plenty of space for outdoor enjoyment, expansion, or future improvements, plus existing shed for storage. Conveniently located just minutes from downtown Howell, Grand River, and major roadways, offering the perfect balance of country setting and accessibility. Ideal opportunity for homeowners, investors, or those looking for a value-add property.

  3. 2026-05-14
    historical $269,000 796-char remark
    Show marketing remark (796 chars)

    Charming country home on 0.68 acres in desirable Marion Twp! This 4-bedroom, 1.5-bath 1.5-story home offers 1,184 sq ft above grade with an unfinished walk-up basement providing additional potential. Spacious living room with abundant natural light and functional kitchen layout ready for your personal touch. Major features include natural gas, forced air heat, central A/C, well and septic, and paved road access. Large deep lot (99x297) offers plenty of space for outdoor enjoyment, expansion, or future improvements, plus existing shed for storage. Conveniently located just minutes from downtown Howell, Grand River, and major roadways, offering the perfect balance of country setting and accessibility. Ideal opportunity for homeowners, investors, or those looking for a value-add property.

  4. 2021-02-26
    soldstatus $175,000 Sold
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  5. 2021-02-01
    status Pending
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  6. 2021-02-01
    status Pending
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  7. 2021-01-30
    status Active
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  8. 2021-01-30
    status Active
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  9. 2021-01-28
    historical
  10. 2020-11-19
    status Pending
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  11. 2020-11-19
    status Pending
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  12. 2020-11-13
    listed $170,000 Active
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  13. 2020-11-13
    listed $170,000 Active
    Show marketing remark (229 chars)

    Charming stone home just outside the city of Howell with a spacious yard, parking areas and low township taxes. Recently repainted interior, septic replaced July 2016,hardwood floors, 1.5 baths and full basement. Immed occupancy!

  14. 2020-06-14
    listed $170,000
  15. 2017-03-31
    historical
  16. 2016-11-15
    historical
  17. 2016-11-13
    historical
  18. 2016-10-14
    status Active
  19. 2016-10-12
    historical
  20. 2016-09-25
    price $129,000
  21. 2016-09-24
    price $129,000
  22. 2016-09-06
    price $139,000
  23. 2016-09-06
    price $139,000
  24. 2016-08-26
    listed $144,500 Active
  25. 2016-08-26
    listed $144,500 Active
  26. 2016-08-03
    listed $129,000
  27. 2003-07-03
    historical
  28. 2003-03-03
    listed $159,900
  29. 2003-03-01
    historical
  30. 2002-10-31
    listed $167,900
  31. 1998-01-26
    historical
  32. 1997-08-18
    listed $127,900
  33. 1997-08-18
    historical
  34. 1997-06-30
    listed $132,000

ⓘ 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
$32,679
− Mortgage interest
−$15,068
− Property taxes
−$4,035
− Insurance
−$1,345
− Repairs & maintenance
−$2,614
− Management
−$2,614
− Depreciation
−$7,825
Taxable loss
−$823
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$198
After-tax cash flow
$3,706/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
Howell Public Schools
NCES district ID
2618720
Math proficiency
41% ▼ -6.00%
Reading proficiency
52% ▼ -4.00%
Median HH income
$66,453
Composite
41.42/100
National rank
#3473
State rank
#116 of 540 in MI

Livability — Howell

Score
78/100
State rank
#107
US rank
#2598

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Livingston County · 121,626 people
City population
48,014
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
48,014
Household income
$94,577
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
644.0

Population outlook (Livingston County) Hauer SSP2

Today (2025)
202,920 people
By 2030
209,173 · +3.1%
By 2040
216,878 · +6.9%
By 2050
217,485 · +7.2%
By 2075
217,590 · +7.2%
By 2100
197,095 · -2.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 12% Italian 5% Lithuanian 4%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Arabic 1%

Political lean MEDSL · Livingston

2024 margin
Strong R (+23.9) · D 37.4% · R 61.3% · Other 1.3%
2008→2024 swing
-10.7pp toward R · 2008: -13.3pp · 2024: -23.9pp
All cycles
2024: R+23.9 2020: R+22.6 2016: R+29.6 2012: R+23.3 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -326.17%
Current HPI
180.5058
Rent YoY
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+97.0% since first listed
38 events — show timeline
  • 2026-06-01 Sold (MLS) $260,000 REALCOMP
  • 2026-06-01 Sold (MLS) $260,000 MiRealSource-MiMLS
  • 2026-05-28 Pending MiRealSource-MiMLS
  • 2026-05-28 Pending REALCOMP
  • 2026-05-15 Listed $269,000 MiRealSource-MiMLS
  • 2026-05-15 Listed $269,000 REALCOMP
  • 2026-05-14 Coming Soon $269,000 MiRealSource-MiMLS
  • 2021-02-26 Sold (MLS) $175,000 REALCOMP
  • 2021-02-01 Pending MiRealSource-MiMLS
  • 2021-02-01 Pending REALCOMP
  • 2021-01-30 Relisted MiRealSource-MiMLS
  • 2021-01-30 Relisted REALCOMP
  • 2021-01-28 Listing Removed MiRealSource-MiMLS
  • 2020-11-19 Pending MiRealSource-MiMLS
  • 2020-11-19 Pending REALCOMP
  • 2020-11-13 Listed $170,000 MiRealSource-MiMLS
  • 2020-11-13 Listed $170,000 REALCOMP
  • 2020-06-14 Listed $170,000 MiRealSource-MiMLS
  • 2017-03-31 Listing Removed MiRealSource-MiMLS
  • 2016-11-15 Listing Removed MiRealSource-MiMLS
  • 2016-11-13 Listing Removed REALCOMP
  • 2016-10-14 Relisted REALCOMP
  • 2016-10-12 Listing Removed REALCOMP
  • 2016-09-25 Price Changed $129,000 MiRealSource-MiMLS
  • 2016-09-24 Price Changed $129,000 REALCOMP
  • 2016-09-06 Price Changed $139,000 MiRealSource-MiMLS
  • 2016-09-06 Price Changed $139,000 REALCOMP
  • 2016-08-26 Listed $144,500 MiRealSource-MiMLS
  • 2016-08-26 Listed $144,500 REALCOMP
  • 2016-08-03 Listed $129,000 MiRealSource-MiMLS
  • 2003-07-03 Listing Removed REALCOMP
  • 2003-03-03 Listed $159,900 REALCOMP
  • 2003-03-01 Listing Removed REALCOMP
  • 2002-10-31 Listed $167,900 REALCOMP
  • 1998-01-26 Listing Removed REALCOMP
  • 1997-08-18 Listing Removed REALCOMP
  • 1997-08-18 Listed $127,900 REALCOMP
  • 1997-06-30 Listed $132,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…