CashFlowRE
Sign in Sign up
11 Legrand St
D+ Composite 45.29
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$43,000

11 Legrand St · Howell, MI 48843
3 bd · 2.0 ba · 1,300 sqft · Manufactured · 223 Days on market
Built 2019 Fair condition $33/sqft · 83% below area ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan - a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don't miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

Key facts

  • Private yard area
  • Spacious kitchen
  • Convenient access

Tags

OPEN-CONCEPT LIVING AREASPACIOUS KITCHENPRIVATE YARD AREAQUIET COMMUNITYCONVENIENT ACCESS

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 manufactured listed at $43k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $43k).
  • Recommended offer: $38k (12.0% below list) — sets the bar for market timing.
  • Cap rate 52.8% vs local median 3.6% 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.
  • Market conditions: 340 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 32% 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 $297 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 223 days — a 12% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 2y 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 $37,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 223 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
5.78%
Cap rate
52.75%
Cash-on-cash
165.92%
DSCR
8.38
GRM
1.4

CMA / ARV

ARV (median comp)
$258,817
List price
$43,000
Delta
-83.39%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1493 Mason Rd 0.75mi 3/2.0 1,456 (+12%) 18mo $295,000 $203 30

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
Equity multiple
9.23×
Total profit
$99,100
Equity at exit
$6,411
10-year hold
IRR
Equity multiple
19.52×
Total profit
$222,977
Equity at exit
$3,718

Cash invested: $12,040 (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
340
Price-to-rent
1.4×

Monthly cashflow live

Estimated rent
$2,483 medium interval (Pro) →
Mortgage (P&I)
$225
Tax est. 1.5%
$54 /mo · $645/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$522
Net cashflow
$1,665

Break-even live

Break-even rent $376
Max offer price $43,000
Occupancy floor 28%

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
$10,750
Closing costs
$1,290
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 24d 1 0.40mi
1043 Kenny Brook Ln Howell, MI 4.0 2.5 1830 $2,295 $1.25 1d 1 0.74mi

Listing history 30 events

  1. 2026-06-01
    days on market $43,000 Active 223 DOM
  2. 2026-05-31
    days on market $43,000 Active 222 DOM
  3. 2026-02-22
    status Active 986-char remark
    Show marketing remark (985 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan — a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don’t miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  4. 2026-02-22
    status Active 985-char remark
    Show marketing remark (985 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan — a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don’t miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  5. 2026-02-19
    status Active Under Contract 985-char remark
    Show marketing remark (985 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan — a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don’t miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  6. 2026-02-18
    historical Accepting Backup Offers 986-char remark
    Show marketing remark (985 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan — a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don’t miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  7. 2026-02-18
    historical Active Under Contract 985-char remark
    Show marketing remark (985 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan — a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don’t miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  8. 2026-02-18
    historical 985-char remark
    Show marketing remark (985 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan — a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don’t miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  9. 2026-01-29
    price $43,000 986-char remark
    Show marketing remark (986 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan - a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don't miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  10. 2026-01-28
    price $43,000 985-char remark
    Show marketing remark (985 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan — a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don’t miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  11. 2025-10-20
    listed $44,000 Active 985-char remark
    Show marketing remark (986 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan - a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don't miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  12. 2025-10-20
    listed $44,000 Active 986-char remark
    Show marketing remark (986 chars)

    ?? Listing Remarks – 11 Legrand, Howell, MI Welcome to 11 Legrand in Howell, Michigan - a beautifully maintained 3-bedroom, 2-bath single-wide home offering comfort, space, and convenience at an affordable price. Step inside to find an open-concept living area with plenty of natural light, a spacious kitchen with generous cabinet and counter space, and a cozy dining area perfect for everyday meals or entertaining guests. The primary bedroom suite features a private full bath, while the additional bedrooms provide flexibility for family, guests, or a home office. Enjoy the ease of single-level living and relax outdoors in your private yard area. Located in a quiet, well-kept community close to downtown Howell, shopping, dining, and I-96, this home offers the ideal balance of peaceful living and convenient access to everything you need. Don't miss this great opportunity for affordable homeownership in a desirable area! * * * Lot rent is $585 a month

  13. 2025-09-01
    historical
  14. 2025-09-01
    historical
  15. 2025-08-08
    price $46,000
  16. 2025-08-08
    price $46,000
  17. 2025-07-14
    listed $48,000 Active
  18. 2025-07-14
    listed $48,000 Active
  19. 2025-07-08
    historical
  20. 2025-07-08
    historical
  21. 2025-02-06
    price $48,000
  22. 2025-02-05
    price $48,000
  23. 2025-01-06
    listed $48,000 Active
  24. 2025-01-03
    listed $50,000 Active
  25. 2024-12-20
    historical
  26. 2024-12-20
    historical
  27. 2024-12-20
    historical
  28. 2024-10-02
    listed $55,000 Active
  29. 2024-10-02
    listed $55,000
  30. 2024-10-02
    listed $55,000 Active

ⓘ 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
$29,802
− Mortgage interest
−$2,409
− Property taxes
−$645
− Insurance
−$215
− Repairs & maintenance
−$2,384
− Management
−$2,384
− Depreciation
−$1,251
Taxable income
$20,514
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,923
After-tax cash flow
$15,054/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

A moderately maintained single-wide home with average condition, requiring some repairs and updates to enhance its value.

Repairs flagged

  • Minor wooden steps — slight wear
  • Minor wooden deck — slight wear

Value-add opportunities

  • Both paint exterior — enhances curb appeal and value
  • Both repair wooden steps and deck — improves safety and aesthetics
  • Resale replace carpet with hardwood — increases appeal for buyers
  • Resale update kitchen cabinets and countertops — modernizes space and increases value

Renovation cost estimate screening

Repair itemSeverityEst. cost
wooden steps · slight wear Minor $500–3,000
wooden deck · slight wear Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both paint exterior — enhances curb appeal and value
  • Both repair wooden steps and deck — improves safety and aesthetics
  • Resale replace carpet with hardwood — increases appeal for buyers
  • Resale update kitchen cabinets and countertops — modernizes space and increases value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Census place
Howell, MI
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

-21.8% since first listed
28 events — show timeline
  • 2026-02-22 Relisted MiRealSource-MiMLS
  • 2026-02-22 Relisted REALCOMP
  • 2026-02-19 Relisted REALCOMP
  • 2026-02-18 Contingent MiRealSource-MiMLS
  • 2026-02-18 Contingent REALCOMP
  • 2026-02-18 Listing Removed REALCOMP
  • 2026-01-29 Price Changed $43,000 MiRealSource-MiMLS
  • 2026-01-28 Price Changed $43,000 REALCOMP
  • 2025-10-20 Listed $44,000 REALCOMP
  • 2025-10-20 Listed $44,000 MiRealSource-MiMLS
  • 2025-09-01 Listing Removed MiRealSource-MiMLS
  • 2025-09-01 Listing Removed REALCOMP
  • 2025-08-08 Price Changed $46,000 MiRealSource-MiMLS
  • 2025-08-08 Price Changed $46,000 REALCOMP
  • 2025-07-14 Listed $48,000 REALCOMP
  • 2025-07-14 Listed $48,000 MiRealSource-MiMLS
  • 2025-07-08 Listing Removed MiRealSource-MiMLS
  • 2025-07-08 Listing Removed REALCOMP
  • 2025-02-06 Price Changed $48,000 MiRealSource-MiMLS
  • 2025-02-05 Price Changed $48,000 REALCOMP
  • 2025-01-06 Listed $48,000 MiRealSource-MiMLS
  • 2025-01-03 Listed $50,000 REALCOMP
  • 2024-12-20 Listing Removed REALCOMP
  • 2024-12-20 Listing Removed MiRealSource-MiMLS
  • 2024-12-20 Listing Removed MiRealSource-MiMLS
  • 2024-10-02 Listed $55,000 MiRealSource-MiMLS
  • 2024-10-02 Listed $55,000 MiRealSource-MiMLS
  • 2024-10-02 Listed $55,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…