CashFlowRE
Sign in Sign up
2211 Mark St #69
B- Composite 68.95
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 +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

$61,900

2211 Mark St #69 · Peck, MI 48422
3 bd · 2.0 ba · 1,200 sqft · Other · 16 Days on market
Built 1989 8,000 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is a well maintained 1989 ROCHESTER Serial # 2254 Manufactured Home. It is located on a grassy lot in Eagles Landing Estates west of Croswell Mi. . This Home has a very large living space, There are Three bedrooms two full baths and a laundry room. The primary bad. As a no step shower. Like brand new. Also has a rear porch for your morning coffee. There is an attached garage with a double wide driveway. and 2 large sheds in rear yard. The large front porch is great for relaxation. 24 hours notice is requested for showing. Eagles Landing has High speed fiber internet available. Includes appliances. Please confirm current rent and rental policies with the office. The lot rent includes Garbage, water, and sewer. Homes are sold to remain in the park and to be owner occupied. Pets are allowed with breed and quantity restrictions . Forced air gas furnace. air conditioning were replaced about four years ago. The roof. was redone in 2008.. Comes complete with a whole house power Generator. only about a year old.

Key facts

  • Large front porch
  • Grassy lot
  • Rear porch

Tags

GRASSY LOTREAR PORCHLARGE FRONT PORCHHIGH SPEED FIBER INTERNETWHOLE HOUSE POWER GENERATOR

Property features AI

Finance

  • HOA & community: Clubhouse in the community

Exterior

  • Parking: Attached garage with garage door opener; Driveway; Garage faces front; Assigned parking; Approximately 1.5 garage spaces
  • Utilities: Cable available; Underground utilities; Sewer: Unknown; Natural gas heating available
  • Home design: Single-family residence; One story; Ground-level entry with steps; Vinyl siding; Facing direction not specified
  • Construction: Built with vinyl siding; Composition roof; Block and pillar/post/pier foundation
  • Exterior features: Deck; Porch; Paved road access; Shed(s)

Interior

  • Kitchen: Dishwasher; Free-standing gas range; Free-standing refrigerator; Range hood
  • Bedrooms: Total of 7 rooms (includes bedrooms and living spaces)
  • Bathrooms: 2 full bathrooms
  • Interior features: Unfurnished; Vented exhaust fan; Water softener (rented); Accessible entrance; Accessible central living area; Crawl space basement
  • Laundry & utility: Laundry room; Gas water heater

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 other listed at $62k.

Deal economics

  • At list price, monthly cash flow is $562 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $62k).
  • Recommended offer: $61k (1.5% 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: 46 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 $428 of loan paydown is wiped out by about $2k 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 $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
Recommended offer $60,971 (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 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?
  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
2.02%
Cap rate
17.19%
Cash-on-cash
38.91%
DSCR
2.73
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
35.1%
Equity multiple
2.49×
Total profit
$25,778
Equity at exit
$9,229
10-year hold
IRR
41.9%
Equity multiple
4.96×
Total profit
$68,608
Equity at exit
$5,352

Cash invested: $17,332 (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
46
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,253 medium interval (Pro) →
Mortgage (P&I)
$325
Tax est. 1.5%
$77 /mo · $928/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$562

Break-even live

Break-even rent $541
Max offer price $61,900
Occupancy floor 50%

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
$15,475
Closing costs
$1,857
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 2 events

  1. 2026-05-09
    listed $61,900 Active
    Show marketing remark (1024 chars)

    This is a well maintained 1989 ROCHESTER Serial # 2254 Manufactured Home. It is located on a grassy lot in Eagles Landing Estates west of Croswell Mi. . This Home has a very large living space, There are Three bedrooms two full baths and a laundry room. The primary bad. As a no step shower. Like brand new. Also has a rear porch for your morning coffee. There is an attached garage with a double wide driveway. and 2 large sheds in rear yard. The large front porch is great for relaxation. 24 hours notice is requested for showing. Eagles Landing has High speed fiber internet available. Includes appliances. Please confirm current rent and rental policies with the office. The lot rent includes Garbage, water, and sewer. Homes are sold to remain in the park and to be owner occupied. Pets are allowed with breed and quantity restrictions . Forced air gas furnace. air conditioning were replaced about four years ago. The roof. was redone in 2008.. Comes complete with a whole house power Generator. only about a year old.

  2. 2026-05-09
    listed $61,900 Active 1024-char remark
    Show marketing remark (1024 chars)

    This is a well maintained 1989 ROCHESTER Serial # 2254 Manufactured Home. It is located on a grassy lot in Eagles Landing Estates west of Croswell Mi. . This Home has a very large living space, There are Three bedrooms two full baths and a laundry room. The primary bad. As a no step shower. Like brand new. Also has a rear porch for your morning coffee. There is an attached garage with a double wide driveway. and 2 large sheds in rear yard. The large front porch is great for relaxation. 24 hours notice is requested for showing. Eagles Landing has High speed fiber internet available. Includes appliances. Please confirm current rent and rental policies with the office. The lot rent includes Garbage, water, and sewer. Homes are sold to remain in the park and to be owner occupied. Pets are allowed with breed and quantity restrictions . Forced air gas furnace. air conditioning were replaced about four years ago. The roof. was redone in 2008.. Comes complete with a whole house power Generator. only about a year old.

ⓘ 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
$15,033
− Mortgage interest
−$3,467
− Property taxes
−$928
− Insurance
−$310
− Repairs & maintenance
−$1,203
− Management
−$1,203
− Depreciation
−$1,801
Taxable income
$6,122
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,469
After-tax cash flow
$5,274/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
2 events — show timeline
  • 2026-05-09 Listed $61,900 MiRealSource-MiMLS
  • 2026-05-09 Listed $61,900 REALCOMP

Property tax history

-6.1%/yr

Latest (2025): $36 · -57.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…