CashFlowRE
Sign in Sign up
7301 Aster St
B Composite 71.77
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.9/10.0
  • Livability +4.2/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$34,900

7301 Aster St · Midland, MI 48642
2 bd · 1.0 ba · 940 sqft · Other · 28 Days on market
Built 1981 1,875 sqft lot

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

Listing remarks MLS

This newly renovated 2 bedroom/1 bath home is located in Alpine Village manufactured housing community, which is conveniently located near the intersection of Wackerly and Sturgeon. Only 5 minutes to Meijer, Walmart, Home Depot, Midland Mall, many restaurants and 10 minutes to MyMichigan Hospital. Featuring a sunny front living room with a unique high ceiling and three bay windows, this newly renovated manufactured home offers new vinyl windows throughout, new steel doors, luxury vinyl plank flooring throughout, updated cabinets, custom tile countertops, and brand new stainless range and refrigerator. A carport is attached. All buyers must be approved by Alpine Village in order to live there. Homesite rent is approximately $600/month. This is a must see. Only $39,900. This home is owned by Housing Asset Management, a Real Estate Broker in the State of Michigan.

Key facts

  • New steel doors
  • Eating area
  • Luxury vinyl plank

Tags

SUNNY FRONT LIVING ROOMHIGH CEILINGSNEW VINYL WINDOWSNEW STEEL DOORSLUXURY VINYL PLANKEATING AREA

Property features AI

Exterior

  • Parking: No attached garage; Has carport
  • Utilities: Public water; Natural gas water heater
  • Home design: Residential property; Other architectural style; Metal roof; Built in 1981
  • Construction: Aluminum siding
  • Exterior features: Paved road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Primary bedroom; Second bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Has heating
  • Interior features: Eat-in kitchen; Total of 5 rooms; Fireplaces in the kitchen and primary bedroom; Bay/bow windows with replacement windows, screens, and window treatments
  • Laundry & utility: Slab basement

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 2-bed/1.0-bath other listed at $35k.

Deal economics

  • At list price, monthly cash flow is $883 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $34k (1.5% below list) — sets the bar for market timing.
  • Cap rate 36.6% vs local median 4.4% in Midland — 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 85/100 on livability (#28 in MI, #578 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: commute F.
  • Midland Public Schools (urban): math 49% / reading 64% proficiency, ranked #62 of 540 in MI (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 97 active listings in the ZIP; solid renter incomes; 320 units permitted in Midland County in 2024 (204 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $241 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Midland County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 0.6% rent growth), your $10k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $5k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $34,376 (1.5% below list)

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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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.
  4. 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.
  5. 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
4.08%
Cap rate
36.64%
Cash-on-cash
108.39%
DSCR
5.82
GRM
2.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.6% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
5.83×
Total profit
$47,228
Equity at exit
$5,204
10-year hold
IRR
Equity multiple
11.28×
Total profit
$100,481
Equity at exit
$3,018

Cash invested: $9,772 (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 48642

Home prices YoY
-31.4%
Rents YoY
0.6%
Active inventory
97
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$1,423 medium interval (Pro) →
Mortgage (P&I)
$183
Tax est. 1.5%
$44 /mo · $524/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$883

Break-even live

Break-even rent $305
Max offer price $34,900
Occupancy floor 33%

Sensitivity live

Price -10% $907 -5% $895 +0% $883 +5% $871 +10% $859
Rent -10% $770 -5% $826 +0% $883 +5% $939 +10% $995
Rate -1.0pp $900 -0.5pp $892 base $883 +0.5pp $874 +1.0pp $864

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
$8,725
Closing costs
$1,047
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 21 events

  1. 2026-06-19
    days on market $34,900 Active 28 DOM
  2. 2026-06-18
    days on market $34,900 Active 27 DOM
  3. 2026-06-17
    days on market $34,900 Active 26 DOM
  4. 2026-06-16
    days on market $34,900 Active 25 DOM
  5. 2026-06-15
    days on market $34,900 Active 24 DOM
  6. 2026-06-14
    days on market $34,900 Active 22 DOM
  7. 2026-06-13
    days on market $34,900 Active 21 DOM
  8. 2026-06-10
    days on market $34,900 Active 19 DOM
  9. 2026-06-09
    days on market $34,900 Active 18 DOM
  10. 2026-06-08
    days on market $34,900 Active 17 DOM
  11. 2026-06-07
    days on market $34,900 Active 16 DOM
  12. 2026-06-02
    days on market $34,900 Active 11 DOM
  13. 2026-06-01
    days on market $34,900 Active 10 DOM
  14. 2026-05-31
    days on market $34,900 Active 9 DOM
  15. 2026-05-30
    pricedays on market $34,900 Active 8 DOM
  16. 2026-05-23
    status Active 873-char remark
    Show marketing remark (874 chars)

    This newly renovated 2 bedroom/1 bath home is located in Alpine Village manufactured housing community, which is conveniently located near the intersection of Wackerly and Sturgeon. Only 5 minutes to Meijer, Walmart, Home Depot, Midland Mall, many restaurants and 10 minutes to MyMichigan Hospital. Featuring a sunny front living room with a unique high ceiling and three bay windows, this newly renovated manufactured home offers new vinyl windows throughout, new steel doors, luxury vinyl plank flooring throughout, updated cabinets, custom tile countertops, and brand new stainless range and refrigerator. A carport is attached. All buyers must be approved by Alpine Village in order to live there. Homesite rent is approximately $600/month. This is a must see. Only $39,900. This home is owned by Housing Asset Management, a Real Estate Broker in the State of Michigan.

  17. 2026-05-23
    status Active 874-char remark
    Show marketing remark (874 chars)

    This newly renovated 2 bedroom/1 bath home is located in Alpine Village manufactured housing community, which is conveniently located near the intersection of Wackerly and Sturgeon. Only 5 minutes to Meijer, Walmart, Home Depot, Midland Mall, many restaurants and 10 minutes to MyMichigan Hospital. Featuring a sunny front living room with a unique high ceiling and three bay windows, this newly renovated manufactured home offers new vinyl windows throughout, new steel doors, luxury vinyl plank flooring throughout, updated cabinets, custom tile countertops, and brand new stainless range and refrigerator. A carport is attached. All buyers must be approved by Alpine Village in order to live there. Homesite rent is approximately $600/month. This is a must see. Only $39,900. This home is owned by Housing Asset Management, a Real Estate Broker in the State of Michigan.

  18. 2026-05-22
    listed $39,900 Active 873-char remark
    Show marketing remark (874 chars)

    This newly renovated 2 bedroom/1 bath home is located in Alpine Village manufactured housing community, which is conveniently located near the intersection of Wackerly and Sturgeon. Only 5 minutes to Meijer, Walmart, Home Depot, Midland Mall, many restaurants and 10 minutes to MyMichigan Hospital. Featuring a sunny front living room with a unique high ceiling and three bay windows, this newly renovated manufactured home offers new vinyl windows throughout, new steel doors, luxury vinyl plank flooring throughout, updated cabinets, custom tile countertops, and brand new stainless range and refrigerator. A carport is attached. All buyers must be approved by Alpine Village in order to live there. Homesite rent is approximately $600/month. This is a must see. Only $39,900. This home is owned by Housing Asset Management, a Real Estate Broker in the State of Michigan.

  19. 2026-05-22
    historical 873-char remark
    Show marketing remark (874 chars)

    This newly renovated 2 bedroom/1 bath home is located in Alpine Village manufactured housing community, which is conveniently located near the intersection of Wackerly and Sturgeon. Only 5 minutes to Meijer, Walmart, Home Depot, Midland Mall, many restaurants and 10 minutes to MyMichigan Hospital. Featuring a sunny front living room with a unique high ceiling and three bay windows, this newly renovated manufactured home offers new vinyl windows throughout, new steel doors, luxury vinyl plank flooring throughout, updated cabinets, custom tile countertops, and brand new stainless range and refrigerator. A carport is attached. All buyers must be approved by Alpine Village in order to live there. Homesite rent is approximately $600/month. This is a must see. Only $39,900. This home is owned by Housing Asset Management, a Real Estate Broker in the State of Michigan.

  20. 2026-05-22
    listed $39,900 Active 874-char remark
    Show marketing remark (874 chars)

    This newly renovated 2 bedroom/1 bath home is located in Alpine Village manufactured housing community, which is conveniently located near the intersection of Wackerly and Sturgeon. Only 5 minutes to Meijer, Walmart, Home Depot, Midland Mall, many restaurants and 10 minutes to MyMichigan Hospital. Featuring a sunny front living room with a unique high ceiling and three bay windows, this newly renovated manufactured home offers new vinyl windows throughout, new steel doors, luxury vinyl plank flooring throughout, updated cabinets, custom tile countertops, and brand new stainless range and refrigerator. A carport is attached. All buyers must be approved by Alpine Village in order to live there. Homesite rent is approximately $600/month. This is a must see. Only $39,900. This home is owned by Housing Asset Management, a Real Estate Broker in the State of Michigan.

  21. 2026-05-22
    listed $39,900 Active
    Show marketing remark (874 chars)

    This newly renovated 2 bedroom/1 bath home is located in Alpine Village manufactured housing community, which is conveniently located near the intersection of Wackerly and Sturgeon. Only 5 minutes to Meijer, Walmart, Home Depot, Midland Mall, many restaurants and 10 minutes to MyMichigan Hospital. Featuring a sunny front living room with a unique high ceiling and three bay windows, this newly renovated manufactured home offers new vinyl windows throughout, new steel doors, luxury vinyl plank flooring throughout, updated cabinets, custom tile countertops, and brand new stainless range and refrigerator. A carport is attached. All buyers must be approved by Alpine Village in order to live there. Homesite rent is approximately $600/month. This is a must see. Only $39,900. This home is owned by Housing Asset Management, a Real Estate Broker in the State of Michigan.

ⓘ 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
$17,071
− Mortgage interest
−$1,955
− Property taxes
−$524
− Insurance
−$174
− Repairs & maintenance
−$1,366
− Management
−$1,366
− Depreciation
−$1,015
Taxable income
$10,671
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,561
After-tax cash flow
$8,031/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
Midland Public Schools
NCES district ID
2623820
Math proficiency
49% ▼ -6.00%
Reading proficiency
64% ▼ -3.00%
Median HH income
$55,844
Composite
48.67/100
National rank
#2105
State rank
#62 of 540 in MI

Livability — Midland

Score
85/100
State rank
#28
US rank
#578

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Midland, MI
County
Midland County · 66,531 people
City population
66,531
Metro
Midland, MI
Population (ZIP)
34,039
Household income
$77,847
Rent vs Own
25.3% rent · 74.7% own
Severe rent burden
935.0

Population outlook (Midland County) Hauer SSP2

Today (2025)
83,968 people
By 2030
83,368 · -0.7%
By 2040
80,713 · -3.9%
By 2050
76,698 · -8.7%
By 2075
67,617 · -19.5%
By 2100
57,529 · -31.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 4% Asian 4% Two or more races 3% Black 2%
Common ancestry
Romanian 8% Lithuanian 5% Italian 3%
Foreign-born
5% · Canada, China, Vietnam
Languages at home
95% English-only · Other Indo-European 1% Spanish 1% Chinese 1%

Political lean MEDSL · Midland

2024 margin
R (+15.2) · D 41.6% · R 56.8% · Other 1.6%
2008→2024 swing
-11.6pp toward R · 2008: -3.6pp · 2024: -15.2pp
All cycles
2024: R+15.2 2020: R+14.6 2016: R+19.4 2012: R+15.5 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.89%
Current HPI
192.0812
Rent YoY
▲ 0.60%
Metro
Midland, MI
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
6 events — show timeline
  • 2026-05-23 Relisted MiRealSource-MiMLS
  • 2026-05-23 Relisted REALCOMP
  • 2026-05-22 Listed $39,900 SW Michigan MLS
  • 2026-05-22 Listed $39,900 REALCOMP
  • 2026-05-22 Listing Removed MiRealSource-MiMLS
  • 2026-05-22 Listed $39,900 MiRealSource-MiMLS

Property tax history

+4.3%/yr

Latest (2024): $40 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…