CashFlowRE
Sign in Sign up
10454 M 156 Hwy
A Composite 85.51
Why this score? — see what drove the A 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$70,000

10454 M 156 Hwy · Seneca, MI 49256
4 bd · 2.0 ba · 1,666 sqft · SingleFamily public records · 248 Days on market
Built 1980 0.50 ac lot $42/sqft · 67% below area Est $133k · 47% under ↓ 30% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Investment Property Opportunity! Two manufactured homes on approximately half acre. One with 3 bedrooms, and one with 2 bedrooms, both with one bath, with new carpet and laminate throughout, updated water lines where needed and re-coated roof on one. Well works great and septic is good. Both units currently under lease. Call for more info and/or to schedule a showing.

Key facts

  • Well works
  • Half acre
  • Manufactured homes

Tags

INVESTMENT PROPERTYMANUFACTURED HOMESHALF ACREUPDATED WATER LINESRE-COATED ROOFWELL WORKS

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 4-bed/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $648 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade A — affects rentability + tenant quality, not the cash-flow math above.
  • Morenci Area Schools (rural): math 28% / reading 43% proficiency, ranked #283 of 540 in MI (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 19 active listings in the ZIP; 137 units permitted in Lenawee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($484 loan paydown + $7k appreciation (10.0% local appreciation)).
  • Lenawee County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 248 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 248 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.92%
Cap rate
17.40%
Cash-on-cash
39.65%
DSCR
2.76
GRM
4.4

CMA / ARV

ARV (median comp)
$133,271
List price
$70,000
Delta
-47.48%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
54.9%
Equity multiple
5.05×
Total profit
$79,348
Equity at exit
$63,062
10-year hold
IRR
48.4%
Equity multiple
11.26×
Total profit
$201,182
Equity at exit
$135,995

Cash invested: $19,600 (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 49256

Home prices YoY
8.7%
Active inventory
19
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,341 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$15 /mo · $184/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$648

Break-even live

Break-even rent $521
Max offer price $70,000
Occupancy floor 47%

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
$17,500
Closing costs
$2,100
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. 2026-06-18
    days on market $70,000 Active 248 DOM
  2. 2026-06-17
    days on market $70,000 Active 247 DOM
  3. 2026-06-16
    days on market $70,000 Active 246 DOM
  4. 2026-06-15
    days on market $70,000 Active 245 DOM
  5. 2026-06-13
    days on market $70,000 Active 243 DOM
  6. 2026-06-12
    days on market $70,000 Active 242 DOM
  7. 2026-06-09
    days on market $70,000 Active 239 DOM
  8. 2026-06-08
    days on market $70,000 Active 238 DOM
  9. 2026-06-07
    days on market $70,000 Active 237 DOM
  10. 2026-06-05
    days on market $70,000 Active 235 DOM
  11. 2026-06-04
    days on market $70,000 Active 233 DOM
  12. 2026-06-02
    days on market $70,000 Active 232 DOM
  13. 2026-06-01
    days on market $70,000 Active 231 DOM
  14. 2026-05-31
    days on market $70,000 Active 230 DOM
  15. 2026-05-31
    days on market $70,000 Active 229 DOM
  16. 2026-04-09
    price $70,000 376-char remark
    Show marketing remark (376 chars)

    Great Investment Property Opportunity! Two manufactured homes on approximately half acre. One with 3 bedrooms, and one with 2 bedrooms, both with one bath, with new carpet and laminate throughout, updated water lines where needed and re-coated roof on one. Well works great and septic is good. Both units currently under lease. Call for more info and/or to schedule a showing.

  17. 2026-04-08
    price $70,000 376-char remark
    Show marketing remark (376 chars)

    Great Investment Property Opportunity! Two manufactured homes on approximately half acre. One with 3 bedrooms, and one with 2 bedrooms, both with one bath, with new carpet and laminate throughout, updated water lines where needed and re-coated roof on one. Well works great and septic is good. Both units currently under lease. Call for more info and/or to schedule a showing.

  18. 2026-01-03
    price $90,000 376-char remark
    Show marketing remark (376 chars)

    Great Investment Property Opportunity! Two manufactured homes on approximately half acre. One with 3 bedrooms, and one with 2 bedrooms, both with one bath, with new carpet and laminate throughout, updated water lines where needed and re-coated roof on one. Well works great and septic is good. Both units currently under lease. Call for more info and/or to schedule a showing.

  19. 2026-01-03
    price $90,000 376-char remark
    Show marketing remark (376 chars)

    Great Investment Property Opportunity! Two manufactured homes on approximately half acre. One with 3 bedrooms, and one with 2 bedrooms, both with one bath, with new carpet and laminate throughout, updated water lines where needed and re-coated roof on one. Well works great and septic is good. Both units currently under lease. Call for more info and/or to schedule a showing.

  20. 2025-10-13
    listed $100,000 Active 376-char remark
    Show marketing remark (376 chars)

    Great Investment Property Opportunity! Two manufactured homes on approximately half acre. One with 3 bedrooms, and one with 2 bedrooms, both with one bath, with new carpet and laminate throughout, updated water lines where needed and re-coated roof on one. Well works great and septic is good. Both units currently under lease. Call for more info and/or to schedule a showing.

  21. 2025-10-13
    listed $100,000 Active 376-char remark
    Show marketing remark (376 chars)

    Great Investment Property Opportunity! Two manufactured homes on approximately half acre. One with 3 bedrooms, and one with 2 bedrooms, both with one bath, with new carpet and laminate throughout, updated water lines where needed and re-coated roof on one. Well works great and septic is good. Both units currently under lease. Call for more info and/or to schedule a showing.

ⓘ 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
$184 · $15/mo
Projected year-2 tax
$631 · $53/mo
Expected delta
+$447/yr (+$37/mo · 242.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,090
− Mortgage interest
−$3,921
− Property taxes
−$184
− Insurance
−$350
− Repairs & maintenance
−$1,287
− Management
−$1,287
− Depreciation
−$2,036
Taxable income
$7,024
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,686
After-tax cash flow
$6,086/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
Morenci Area Schools
NCES district ID
2624570
Math proficiency
28% ▼ -5.00%
Reading proficiency
43% ▲ 1.00%
Median HH income
$43,503
Composite
30.09/100
National rank
#6340
State rank
#283 of 540 in MI

Livability — Seneca

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Lenawee · 10,162 people
Population (ZIP)
3,830
Household income
$60,982
Rent vs Own
20.3% rent · 79.7% own

Population outlook (Lenawee County) Hauer SSP2

Today (2025)
95,497 people
By 2030
92,722 · -2.9%
By 2040
85,641 · -10.3%
By 2050
77,971 · -18.4%
By 2075
60,043 · -37.1%
By 2100
41,468 · -56.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Lenawee

2024 margin
Strong R (+23.0) · D 37.8% · R 60.8% · Other 1.4%
2008→2024 swing
-28.1pp toward R · 2008: 5.1pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+19.9 2016: R+21.1 2012: R+1.3 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 24.27%
Current HPI
304.604
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

-30.0% since first listed
6 events — show timeline
  • 2026-04-09 Price Changed $70,000 MiRealSource-MiMLS
  • 2026-04-08 Price Changed $70,000 REALCOMP
  • 2026-01-03 Price Changed $90,000 MiRealSource-MiMLS
  • 2026-01-03 Price Changed $90,000 REALCOMP
  • 2025-10-13 Listed $100,000 REALCOMP
  • 2025-10-13 Listed $100,000 MiRealSource-MiMLS

Property tax history

-14.0%/yr

Latest (2025): $184 · -82.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…