CashFlowRE
Sign in Sign up
17101 Kropf Ave 🏷️ Likely Rental
D Composite 44.46
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$24,900

17101 Kropf Ave · Springfield, MI 48350
2 bd · 2.0 ba · 1,000 sqft · Manufactured · 61 Days on market
Built 1996 $25/sqft · 88% below area $600/mo HOA · 50% of rent ↓ 26% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled in the heart of the Springrove Mobile Home Park featuring a 24 hour fitness center as well as a community pool, basketball courts and storage area for RV's & Boats, this 2 bedroom home is move in ready and waiting for you. The split floor plan offers bedrooms at each end of the home for extra privacy. Primary bedroom has large en-suite with shower & jetted tub. Open kitchen includes appliances. Laundry area with washer & dryer included. Holly Schools and easy access to I-75. Lot rent is $615.00 monthly & includes water. There is a $40.00 application fee for the park. Park approval is required. and

Key facts

  • Community pool
  • Storage area for rvs
  • Easy access to i-75

Tags

24 HOUR FITNESS CENTERCOMMUNITY POOLBASKETBALL COURTSSTORAGE AREA FOR RVSEASY ACCESS TO I-75

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $24,900 price doesn't fit this home's estimated sale value (~$215,023) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $25k.

Deal economics

  • At list price, monthly cash flow is $175 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $23k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.7% vs local median 2.0% in Springfield — 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 65/100 on livability (#472 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, amenities F.
  • Holly Area School District (town): math 31% / reading 52% proficiency, ranked #165 of 540 in MI (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 46 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $172 of loan paydown is wiped out by about $747 of value loss. Plan a longer hold.
  • Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($23k) is reasonable based on typical stale-listing flexibility.
  • 6 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.

Risks & watch-outs

  • Watch-outs: HOA is 50% of rent.
Recommended offer $23,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
4.82%
Cap rate
14.73%
Cash-on-cash
30.14%
DSCR
2.34
GRM
1.7

CMA / ARV

ARV (median comp)
$215,023
List price
$24,900
Delta
-88.42%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
25.7%
Equity multiple
2.08×
Total profit
$7,506
Equity at exit
$3,713
10-year hold
IRR
33.9%
Equity multiple
4.22×
Total profit
$22,471
Equity at exit
$2,153

Cash invested: $6,972 (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 48350

Active inventory
46
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,199 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $374/yr
Insurance
$10
HOA
$600
Vacancy / Maint / Mgmt
$252
Net cashflow
$175

Break-even live

Break-even rent $977
Max offer price $24,900
Occupancy floor 80%

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
$6,225
Closing costs
$747
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16971 Sleepy Hollow Blvd Holly, MI 2.0–4.0 2.0 1246 $1,199 $0.96 1d 1 0.20mi

HOA detail

Monthly dues
$600 · $7,200/yr
Likely covers
waterpoolgym

Listing history 25 events

  1. 2026-06-18
    days on market $24,900 Active 61 DOM
  2. 2026-06-17
    days on market $24,900 Active 60 DOM
  3. 2026-06-16
    days on market $24,900 Active 59 DOM
  4. 2026-06-15
    days on market $24,900 Active 58 DOM
  5. 2026-06-13
    days on market $24,900 Active 56 DOM
  6. 2026-06-13
    days on market $24,900 Active 55 DOM
  7. 2026-06-09
    days on market $24,900 Active 52 DOM
  8. 2026-06-08
    days on market $24,900 Active 51 DOM
  9. 2026-06-07
    days on market $24,900 Active 50 DOM
  10. 2026-06-04
    days on market $24,900 Active 47 DOM
  11. 2026-06-03
    days on market $24,900 Active 46 DOM
  12. 2026-06-02
    days on market $24,900 Active 45 DOM
  13. 2026-06-01
    days on market $24,900 Active 44 DOM
  14. 2026-05-31
    days on market $24,900 Active 43 DOM
  15. 2026-04-30
    status Active 636-char remark
    Show marketing remark (637 chars)

    Nestled in the heart of the Springrove Mobile Home Park featuring a 24 hour fitness center as well as a community pool, basketball courts and storage area for RV's & Boats, this 2 bedroom home is move in ready and waiting for you. The split floor plan offers bedrooms at each end of the home for extra privacy. Primary bedroom has large en-suite with shower & jetted tub. Open kitchen includes appliances. Laundry area with washer & dryer included. Holly Schools and easy access to I-75. Lot rent is $615.00 monthly & includes water. There is a $40.00 application fee for the park. Park approval is required. and

  16. 2026-04-30
    status Active 637-char remark
    Show marketing remark (637 chars)

    Nestled in the heart of the Springrove Mobile Home Park featuring a 24 hour fitness center as well as a community pool, basketball courts and storage area for RV's & Boats, this 2 bedroom home is move in ready and waiting for you. The split floor plan offers bedrooms at each end of the home for extra privacy. Primary bedroom has large en-suite with shower & jetted tub. Open kitchen includes appliances. Laundry area with washer & dryer included. Holly Schools and easy access to I-75. Lot rent is $615.00 monthly & includes water. There is a $40.00 application fee for the park. Park approval is required. and

  17. 2026-04-27
    status Pending 636-char remark
    Show marketing remark (637 chars)

    Nestled in the heart of the Springrove Mobile Home Park featuring a 24 hour fitness center as well as a community pool, basketball courts and storage area for RV's & Boats, this 2 bedroom home is move in ready and waiting for you. The split floor plan offers bedrooms at each end of the home for extra privacy. Primary bedroom has large en-suite with shower & jetted tub. Open kitchen includes appliances. Laundry area with washer & dryer included. Holly Schools and easy access to I-75. Lot rent is $615.00 monthly & includes water. There is a $40.00 application fee for the park. Park approval is required. and

  18. 2026-04-27
    status Pending 637-char remark
    Show marketing remark (637 chars)

    Nestled in the heart of the Springrove Mobile Home Park featuring a 24 hour fitness center as well as a community pool, basketball courts and storage area for RV's & Boats, this 2 bedroom home is move in ready and waiting for you. The split floor plan offers bedrooms at each end of the home for extra privacy. Primary bedroom has large en-suite with shower & jetted tub. Open kitchen includes appliances. Laundry area with washer & dryer included. Holly Schools and easy access to I-75. Lot rent is $615.00 monthly & includes water. There is a $40.00 application fee for the park. Park approval is required. and

  19. 2026-04-15
    listed $24,900 Active 637-char remark
    Show marketing remark (636 chars)

    Nestled in the heart of the Springrove Mobile Home Park featuring a 24 hour fitness center as well as a community pool, basketball courts and storage area for RV's & Boats, this 2 bedroom home is move in ready and waiting for you. The split floor plan offers bedrooms at each end of the home for extra privacy. Primary bedroom has large en-suite with shower & jetted tub. Open kitchen includes appliances. Laundry area with washer & dryer included. Holly Schools and easy access to I-75. Lot rent is $615.00 monthly & includes water. There is a $40.00 application fee for the park. Park approval is required. and

  20. 2026-04-15
    listed $24,900 Active 636-char remark
    Show marketing remark (636 chars)

    Nestled in the heart of the Springrove Mobile Home Park featuring a 24 hour fitness center as well as a community pool, basketball courts and storage area for RV's & Boats, this 2 bedroom home is move in ready and waiting for you. The split floor plan offers bedrooms at each end of the home for extra privacy. Primary bedroom has large en-suite with shower & jetted tub. Open kitchen includes appliances. Laundry area with washer & dryer included. Holly Schools and easy access to I-75. Lot rent is $615.00 monthly & includes water. There is a $40.00 application fee for the park. Park approval is required. and

  21. 2024-12-17
    status Pending
  22. 2024-05-27
    status Pending
  23. 2024-05-27
    status Pending
  24. 2024-04-24
    listed $33,500 Active
  25. 2024-04-24
    listed $33,500 Active

ⓘ 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
$14,388
− Mortgage interest
−$1,395
− Property taxes
−$374
− Insurance
−$124
− Repairs & maintenance
−$1,151
− Management
−$1,151
− HOA
−$7,200
− Depreciation
−$724
Taxable income
$2,269
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$545
After-tax cash flow
$1,557/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
Holly Area School District
NCES district ID
2618450
Math proficiency
31% ▼ -12.00%
Reading proficiency
52% ▼ -7.00%
Median HH income
$65,137
Composite
37.1/100
National rank
#4496
State rank
#165 of 540 in MI

Livability — Springfield

Score
65/100
State rank
#472
US rank
#13384

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,866

Population outlook (Oakland County) Hauer SSP2

Today (2025)
1,335,747 people
By 2030
1,375,100 · +2.9%
By 2040
1,435,385 · +7.5%
By 2050
1,469,250 · +10.0%
By 2075
1,531,946 · +14.7%
By 2100
1,450,485 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 9% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada, Vietnam

Political lean MEDSL · Oakland

2024 margin
D (+10.6) · D 54.4% · R 43.8% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: 14.5pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+14.1 2016: D+8.1 2012: D+8.1 2008: D+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -182.53%
Current HPI
195.1903
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

-25.7% since first listed
11 events — show timeline
  • 2026-04-30 Relisted MiRealSource-MiMLS
  • 2026-04-30 Relisted REALCOMP
  • 2026-04-27 Pending MiRealSource-MiMLS
  • 2026-04-27 Pending REALCOMP
  • 2026-04-15 Listed $24,900 REALCOMP
  • 2026-04-15 Listed $24,900 MiRealSource-MiMLS
  • 2024-12-17 Pending REALCOMP
  • 2024-05-27 Pending REALCOMP
  • 2024-05-27 Pending MiRealSource-MiMLS
  • 2024-04-24 Listed $33,500 MiRealSource-MiMLS
  • 2024-04-24 Listed $33,500 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…