CashFlowRE
Sign in Sign up
4711 Interlake Dr
C+ Composite 64.16
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.3/10.0
  • Schools +2.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

4711 Interlake Dr · Oscoda, MI 48750
2 bd · 1.5 ba · 1,104 sqft · Manufactured public records · 259 Days on market
Built 1972 0.91 ac lot $104/sqft · 17% below area Est $138k · 17% under

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

Listing remarks MLS

This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

Key facts

  • Shared deeded access
  • 0.91 acre lot
  • Garage

Tags

SHARED DEEDED 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 2-bed/1.5-bath manufactured listed at $115k.

Deal economics

  • At list price, monthly cash flow is $250 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 2.8% in Oscoda — 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 57/100 on livability (#641 in MI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: crime F, amenities F, commute F.
  • Oscoda Area Schools (rural): math 31% / reading 38% proficiency, ranked #313 of 540 in MI (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Richardson Elementary School (math 37% / reading 35%, grade F, #725 of 1,397 statewide, top 52%, 672 students, 68% FRL); Oscoda Area High School (math 22% / reading 42%, grade F, #405 of 713 statewide, top 59%, 477 students, 64% FRL).
  • Market conditions: 134 active listings in the ZIP; 58 units permitted in Iosco County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Iosco County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 259 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $20k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $115k implies a 109% gain — meaningful room to come down on a strong offer.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 259 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.03%
Cap rate
8.90%
Cash-on-cash
9.32%
DSCR
1.41
GRM
8.1

CMA / ARV

ARV (median comp)
$138,211
List price
$115,000
Delta
-16.79%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-2.3%
Equity multiple
0.91×
Total profit
$-2,761
Equity at exit
$17,147
10-year hold
IRR
7.4%
Equity multiple
1.56×
Total profit
$17,903
Equity at exit
$9,943

Cash invested: $32,200 (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 48750

Active inventory
134
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,187 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$36 /mo · $437/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$250

Break-even live

Break-even rent $870
Max offer price $115,000
Occupancy floor 74%

Sensitivity live

Price -10% $315 -5% $283 +0% $250 +5% $217 +10% $185
Rent -10% $156 -5% $203 +0% $250 +5% $297 +10% $344
Rate -1.0pp $308 -0.5pp $279 base $250 +0.5pp $220 +1.0pp $190

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
$28,750
Closing costs
$3,450
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 27 events

  1. 2026-06-21
    days on market $115,000 Active 259 DOM
  2. 2026-06-21
    days on market $115,000 Active 258 DOM
  3. 2026-06-18
    days on market $115,000 Active 256 DOM
  4. 2026-06-17
    days on market $115,000 Active 255 DOM
  5. 2026-06-16
    days on market $115,000 Active 254 DOM
  6. 2026-06-15
    days on market $115,000 Active 253 DOM
  7. 2026-06-13
    days on market $115,000 Active 251 DOM
  8. 2026-06-12
    days on market $115,000 Active 250 DOM
  9. 2026-06-09
    days on market $115,000 Active 247 DOM
  10. 2026-06-08
    days on market $115,000 Active 246 DOM
  11. 2026-06-07
    days on market $115,000 Active 245 DOM
  12. 2026-06-07
    days on market $115,000 Active 244 DOM
  13. 2026-06-04
    days on market $115,000 Active 241 DOM
  14. 2026-06-02
    days on market $115,000 Active 240 DOM
  15. 2026-06-01
    days on market $115,000 Active 239 DOM
  16. 2026-05-31
    days on market $115,000 Active 238 DOM
  17. 2026-05-31
    days on market $115,000 Active 237 DOM
  18. 2026-01-20
    price $115,000 213-char remark
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  19. 2026-01-19
    price $115,000 213-char remark
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  20. 2026-01-19
    price $115,000
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  21. 2025-10-29
    price $125,900 213-char remark
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  22. 2025-10-29
    price $125,900 213-char remark
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  23. 2025-10-29
    price $125,900
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  24. 2025-10-06
    listed $135,000 Active
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  25. 2025-10-06
    listed $135,000 Active 213-char remark
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  26. 2025-10-05
    listed $135,000 Active 213-char remark
    Show marketing remark (213 chars)

    This mobile home would make a great property for first time home owner; or a great place for a summer home to come and enjoy the beach and serenity Oscoda has to offer! Shared Lake Huron access just down the road.

  27. 2019-06-06
    soldstatus $55,000

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

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$437 · $36/mo
Projected year-2 tax
$1,104 · $92/mo
Expected delta
+$667/yr (+$56/mo · 152.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥94°F today · 13 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
$14,238
− Mortgage interest
−$6,442
− Property taxes
−$437
− Insurance
−$575
− Repairs & maintenance
−$1,139
− Management
−$1,139
− Depreciation
−$3,345
Taxable income
$1,161
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$279
After-tax cash flow
$2,721/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
Oscoda Area Schools
NCES district ID
2626970
Math proficiency
31% ▼ -7.00%
Reading proficiency
38% ▼ -9.00%
Median HH income
$36,275
Composite
28.6/100
National rank
#6714
State rank
#313 of 540 in MI

Livability — Oscoda

Score
57/100
State rank
#641
US rank
#21680

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
9,281

Population outlook (Iosco County) Hauer SSP2

Today (2025)
24,366 people
By 2030
23,622 · -3.1%
By 2040
22,021 · -9.6%
By 2050
20,877 · -14.3%
By 2075
18,792 · -22.9%
By 2100
15,465 · -36.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 11% Lithuanian 4% Italian 2%
Foreign-born
2% · Canada, Jamaica
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Iosco

2024 margin
Solid R (+30.6) · D 34.0% · R 64.5% · Other 1.5%
2008→2024 swing
-35.7pp toward R · 2008: 5.1pp · 2024: -30.6pp
All cycles
2024: R+30.6 2020: R+28.6 2016: R+30.0 2012: R+5.0 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -97.75%
Current HPI
157.6759
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

+109.1% since first listed
10 events — show timeline
  • 2026-01-20 Price Changed $115,000 MiRealSource-MiMLS
  • 2026-01-19 Price Changed $115,000 REALCOMP
  • 2026-01-19 Price Changed $115,000 WWMLS
  • 2025-10-29 Price Changed $125,900 MiRealSource-MiMLS
  • 2025-10-29 Price Changed $125,900 REALCOMP
  • 2025-10-29 Price Changed $125,900 WWMLS
  • 2025-10-06 Listed $135,000 WWMLS
  • 2025-10-06 Listed $135,000 REALCOMP
  • 2025-10-05 Listed $135,000 MiRealSource-MiMLS
  • 2019-06-06 Sold (Public Records) $55,000 Public Records

Property tax history

+0.1%/yr

Latest (2025): $437 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…