CashFlowRE
Sign in Sign up
8091 Carriage Ln
B- Composite 67.65
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
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Schools +2.4/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$55,000

8091 Carriage Ln · Morley, MI 49336
1 bd · 1.0 ba · 744 sqft · Manufactured · 17 Days on market
Built 2006 Fair condition 0.55 ac lot $83/mo HOA · 6% of rent ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

8091 Carriage Lane is a vacant piece of land. Park Model is in the Canadian Lakes Campground that is private, you need to own land to have a camper or park model in there. There are association dues on the land around 880.00 annually, around 850.00 for campground, which includes electric and mowing, and 150.00 to leave it at the campground annually. You also can get 30 extra days after park closes anytime in the winter, there is no water, but they will turn electric on. Campground d is open April 1st(weather permitting) to Oct 31st(weather permitting). Association includes fitness place, golfing, parks, beaches, pools, so much to do in the community. Tons to do in the campground as well, water, sewer, electric included, bathhouses, play areas. Park Model has one bedroom, one bathroom, living room, dining area, deck, porch, larger sewer tank and gray water tank, wifi is wired

Key facts

  • 0.55 acre lot
  • Built 2006
  • Listed 16 days

Property features AI

Finance

  • Other: Living area approximately 744; Lot size approximately 0.55 acres; Property located in Canadian Lakes campground lot (use GPS directions provided)
  • HOA & community: Association with an annual fee of $1,000 (includes electricity)

Exterior

  • Utilities: Electricity available; High-speed internet available; No public sewer; No water source
  • Home design: Residential property; Other architectural style; Built in 2006
  • Construction: Vinyl siding; Composition and flat roof
  • Exterior features: Shed(s); Paved road access

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: Primary bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Window unit(s) for cooling
  • Interior features: Eat-in kitchen; Fireplace; Total of 5 rooms
  • Laundry & utility: Electric 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 1-bed/1.0-bath manufactured listed at $55k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $630 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $54k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#586 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools F, crime F, amenities F.
  • Morley Stanwood Community Schools (rural): math 24% / reading 33% proficiency, ranked #390 of 540 in MI (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 24 active listings in the ZIP; 116 units permitted in Mecosta County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Mecosta 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 + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($54k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $54,175 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
2.52%
Cap rate
20.04%
Cash-on-cash
49.11%
DSCR
3.19
GRM
3.3

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
46.8%
Equity multiple
3.03×
Total profit
$31,298
Equity at exit
$8,201
10-year hold
IRR
52.5%
Equity multiple
6.14×
Total profit
$79,231
Equity at exit
$4,755

Cash invested: $15,400 (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 49336

Home prices YoY
-11.7%
Active inventory
24
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,384 medium interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $825/yr
Insurance
$23
HOA
$83
Vacancy / Maint / Mgmt
$291
Net cashflow
$630

Break-even live

Break-even rent $586
Max offer price $55,000
Occupancy floor 49%

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
$13,750
Closing costs
$1,650
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
$83 · $996/yr
Likely covers
watersewerelectricinternetpool

Listing history 14 events

  1. 2026-06-19
    days on market $55,000 Active 17 DOM
  2. 2026-06-18
    days on market $55,000 Active 16 DOM
  3. 2026-06-17
    days on market $55,000 Active 15 DOM
  4. 2026-06-16
    days on market $55,000 Active 14 DOM
  5. 2026-06-15
    days on market $55,000 Active 13 DOM
  6. 2026-06-14
    days on market $55,000 Active 11 DOM
  7. 2026-06-12
    days on market $55,000 Active 10 DOM
  8. 2026-06-09
    days on market $55,000 Active 7 DOM
  9. 2026-06-08
    days on market $55,000 Active 6 DOM
  10. 2026-06-07
    days on market $55,000 Active 5 DOM
  11. 2026-06-05
    days on market $55,000 Active 3 DOM
  12. 2026-06-05
    days on market $55,000 Active 2 DOM
  13. 2026-06-03
    remarks 699-char remark
  14. 2026-06-03
    listed $55,000 Active 1 DOM

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,607
− Mortgage interest
−$3,081
− Property taxes
−$825
− Insurance
−$275
− Repairs & maintenance
−$1,329
− Management
−$1,329
− HOA
−$996
− Depreciation
−$1,600
Taxable income
$7,173
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,722
After-tax cash flow
$5,841/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 Cosmetic rehab

Vacant park model in a private campground with association fees. Exterior and landscaping improvements can significantly enhance its value.

Repairs flagged

  • Minor Exterior siding — Weathered appearance suggests minor damage.
  • Minor Exterior painting — Paint appears faded and could benefit from repainting.
  • Minor Landscaping — Basic landscaping could be improved for curb appeal.

Value-add opportunities

  • Both Painting exterior siding — Improves curb appeal and home value.
  • Both Landscaping — Enhances curb appeal and adds value to the property.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Weathered appearance suggests minor damage. Minor $500–3,000
Exterior painting · Paint appears faded and could benefit from repainting. Minor $500–3,000
Landscaping · Basic landscaping could be improved for curb appeal. Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Both Painting exterior siding — Improves curb appeal and home value.
  • Both Landscaping — Enhances curb appeal and adds value to the property.

ⓘ 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
Morley Stanwood Community Schools
NCES district ID
2624600
Math proficiency
24% ▼ -1.00%
Reading proficiency
33% ▲ 1.00%
Median HH income
$40,617
Composite
24.03/100
National rank
#7769
State rank
#390 of 540 in MI

Livability — Morley

Score
60/100
State rank
#586
US rank
#19006

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,727

Population outlook (Mecosta County) Hauer SSP2

Today (2025)
42,954 people
By 2030
42,954 · +0.0%
By 2040
41,574 · -3.2%
By 2050
39,250 · -8.6%
By 2075
32,628 · -24.0%
By 2100
27,476 · -36.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 3% Black 2% Two or more races 2% Native American 1%
Common ancestry
Iranian 8% Lithuanian 6% Romanian 3%
Foreign-born
2% · Canada, China
Languages at home
80% English-only · German/W. Germanic 18% Spanish 2%

Political lean MEDSL · Mecosta

2024 margin
Solid R (+30.0) · D 34.2% · R 64.2% · Other 1.6%
2008→2024 swing
-29.3pp toward R · 2008: -0.7pp · 2024: -30.0pp
All cycles
2024: R+30.0 2020: R+28.0 2016: R+26.1 2012: R+9.8 2008: R+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.70%
Current HPI
225.2541
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

-8.3% since first listed
7 events — show timeline
  • 2026-06-02 Listed $55,000 SW Michigan MLS
  • 2026-06-02 Listed $55,000 MiRealSource-MiMLS
  • 2026-06-02 Listed $55,000 REALCOMP
  • 2025-09-05 Listing Removed MiRealSource-MiMLS
  • 2025-09-04 Listing Removed REALCOMP
  • 2024-09-04 Listed $60,000 REALCOMP
  • 2024-09-04 Listed $60,000 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…