CashFlowRE
Sign in Sign up
37829 Culver Dr 🏷️ Likely Rental
C- Composite 54.92
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 +18.3/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.8/10.0
  • Schools +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$88,600

37829 Culver Dr · Mount Clemens, MI 48036
4 bd · 2.0 ba · 1,904 sqft · SingleFamily · 88 Days on market
Built 2000 Fair condition $47/sqft · 69% below area $750/mo HOA · 41% of rent

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

Listing remarks MLS

Nestled in the middle of a quiet street & desirable HUGE unit at 1,904 sq. ft, this double-wide (but triple long lengthwise) manufactured home offers comfort, space & a homey appeal. Features include a spacious kitchen, first-floor laundry & cozy wood burning fireplace with beautiful stone hearth for those chilly evenings. Enjoy laminate flooring in the main living areas & comfortable carpet in the bedrooms. The primary bedroom has its own larger private ensuite with soaker tub & separate shower. The newer washer & dryer and it comes with a fully functioning ADT security system. This home shines the pride of home ownership - a wonderful find for anyone looking for peaceful living and great value in Clinton Twp. Take advantage of the storage shed for your tools and toys - sale includes 3 piece COBALT set for the yard work! The park offers fantastic amenities, including a swimming pool, a playground area, a clubhouse, and a vibrant community with monthly events. Manufactured Home loans are accepted. Pets allowed but breed restrictions. Located in the award-winning Chippewa Valley School District and just minutes from Metropark Beach & Partridge Creek Mall and major highways; this home has it all. Come see it for yourself! NOTE: BUYERS MUST BE APPROVED BY THE COMMUNITY AFTER AN ACCEPTED OFFER. LOT RENT $750. When applying to the community, Rudgate charges a $20 application fee and that application must be made in person. Office hours are Mon-Fri 8AM-4PM & Saturday by appt. only. Don't let this exceptional opportunity slip through your fingers.

Key facts

  • Stone hearth
  • Laminate flooring
  • Spacious kitchen

Tags

SPACIOUS KITCHENFIRST-FLOOR LAUNDRYGAS FIREPLACESTONE HEARTHLAMINATE FLOORINGCARPET IN BEDROOMS

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 $88,600 price doesn't fit this home's estimated sale value (~$288,523) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $89k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $82 ($978/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $89k).
  • Recommended offer: $83k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 3.0% in Mount Clemens — 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 77/100 on livability (#120 in MI, #2,918 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime D+, amenities D+.
  • Chippewa Valley Schools (suburban): math 39% / reading 50% proficiency, ranked #133 of 540 in MI (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.1%/yr); 118 active listings in the ZIP; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $613 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($83k) is reasonable based on typical stale-listing flexibility.
  • 4 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 41% of rent.
Recommended offer $83,284 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
2.06%
Cap rate
7.40%
Cash-on-cash
3.94%
DSCR
1.18
GRM
4.0

CMA / ARV

ARV (median comp)
$288,523
List price
$88,600
Delta
-69.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
38557 Mountain Ash Ct 0.42mi 3/2.5 (-1) 1,825 (-4%) 1mo $435,000 $238 66
38525 Little Mack Ave 0.49mi 3/2.5 (-1) 1,857 (-2%) 1mo $203,000 $109 65
1069 Chippewa St 0.68mi 3/2.0 (-1) 1,900 (-0%) 3mo $220,000 $116 60
37335 Ilene St 0.46mi 3/2.0 (-1) 2,000 (+5%) 8mo $163,000 $82 59
37196 S Groesbeck Hwy 0.44mi 4/2.0 1,680 (-12%) 2mo $250,000 $149 58
1369 Mulberry St 0.70mi 3/2.0 (-1) 1,862 (-2%) 7mo $225,000 $121 53
21376 Wendell St 0.44mi 3/1.0 (-1) 1,745 (-8%) 5mo $210,000 $120 52
37122 Kellogg St 0.73mi 3/1.5 (-1) 1,980 (+4%) 2mo $275,000 $139 51
38159 S Julian St 0.53mi 3/1.5 (-1) 1,725 (-9%) 10mo $270,000 $157 44
990 Chippewa Rd 0.74mi 3/1.5 (-1) 1,762 (-8%) 10mo $210,000 $119 37
38024 N Bonkay Dr 0.64mi 3/2.5 (-1) 1,653 (-13%) 5mo $275,000 $166 37
36786 Winterset St 0.71mi 3/1.0 (-1) 1,700 (-11%) 4mo $225,000 $132 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.12% rent growth · sell at horizon

5-year hold
IRR
-9.2%
Equity multiple
0.66×
Total profit
$-8,454
Equity at exit
$13,211
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$2,219
Equity at exit
$7,661

Cash invested: $24,808 (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 48036

Home prices YoY
-29.2%
Rents YoY
3.1%
Active inventory
118
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,828 medium interval (Pro) →
Mortgage (P&I)
$465
Tax est. 1.5%
$111 /mo · $1,329/yr
Insurance
$37
HOA
$750
Vacancy / Maint / Mgmt
$384
Net cashflow
$82

Break-even live

Break-even rent $1,724
Max offer price $88,600
Occupancy floor 91%

Sensitivity live

Price -10% $143 -5% $112 +0% $82 +5% $51 +10% $20
Rent -10% $-63 -5% $9 +0% $82 +5% $154 +10% $226
Rate -1.0pp $126 -0.5pp $104 base $82 +0.5pp $59 +1.0pp $35

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
$22,150
Closing costs
$2,658
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
$750 · $9,000/yr
Likely covers
poolsecurity

Listing history 16 events

  1. 2026-03-20
    price $88,600 1613-char remark
    Show marketing remark (1613 chars)

    Nestled in the middle of a quiet street & desirable HUGE unit at 1,904 sq. ft, this double-wide (but triple long lengthwise) manufactured home offers comfort, space & a homey appeal. Features include a spacious kitchen, first-floor laundry & cozy wood burning fireplace with beautiful stone hearth for those chilly evenings. Enjoy laminate flooring in the main living areas & comfortable carpet in the bedrooms. The primary bedroom has its own larger private ensuite with soaker tub & separate shower. The newer washer & dryer and it comes with a fully functioning ADT security system. This home shines the pride of home ownership - a wonderful find for anyone looking for peaceful living and great value in Clinton Twp. Take advantage of the storage shed for your tools and toys - sale includes 3 piece COBALT set for the yard work! The park offers fantastic amenities, including a swimming pool, a playground area, a clubhouse, and a vibrant community with monthly events. Manufactured Home loans are accepted. Pets allowed but breed restrictions. Located in the award-winning Chippewa Valley School District and just minutes from Metropark Beach & Partridge Creek Mall and major highways; this home has it all. Come see it for yourself! NOTE: BUYERS MUST BE APPROVED BY THE COMMUNITY AFTER AN ACCEPTED OFFER. LOT RENT $750. When applying to the community, Rudgate charges a $20 application fee and that application must be made in person. Office hours are Mon-Fri 8AM-4PM & Saturday by appt. only. Don't let this exceptional opportunity slip through your fingers.

  2. 2026-03-20
    price $88,600 1613-char remark
    Show marketing remark (1613 chars)

    Nestled in the middle of a quiet street & desirable HUGE unit at 1,904 sq. ft, this double-wide (but triple long lengthwise) manufactured home offers comfort, space & a homey appeal. Features include a spacious kitchen, first-floor laundry & cozy wood burning fireplace with beautiful stone hearth for those chilly evenings. Enjoy laminate flooring in the main living areas & comfortable carpet in the bedrooms. The primary bedroom has its own larger private ensuite with soaker tub & separate shower. The newer washer & dryer and it comes with a fully functioning ADT security system. This home shines the pride of home ownership - a wonderful find for anyone looking for peaceful living and great value in Clinton Twp. Take advantage of the storage shed for your tools and toys - sale includes 3 piece COBALT set for the yard work! The park offers fantastic amenities, including a swimming pool, a playground area, a clubhouse, and a vibrant community with monthly events. Manufactured Home loans are accepted. Pets allowed but breed restrictions. Located in the award-winning Chippewa Valley School District and just minutes from Metropark Beach & Partridge Creek Mall and major highways; this home has it all. Come see it for yourself! NOTE: BUYERS MUST BE APPROVED BY THE COMMUNITY AFTER AN ACCEPTED OFFER. LOT RENT $750. When applying to the community, Rudgate charges a $20 application fee and that application must be made in person. Office hours are Mon-Fri 8AM-4PM & Saturday by appt. only. Don't let this exceptional opportunity slip through your fingers.

  3. 2026-02-27
    listed $90,000 Active 1613-char remark
    Show marketing remark (1613 chars)

    Nestled in the middle of a quiet street & desirable HUGE unit at 1,904 sq. ft, this double-wide (but triple long lengthwise) manufactured home offers comfort, space & a homey appeal. Features include a spacious kitchen, first-floor laundry & cozy wood burning fireplace with beautiful stone hearth for those chilly evenings. Enjoy laminate flooring in the main living areas & comfortable carpet in the bedrooms. The primary bedroom has its own larger private ensuite with soaker tub & separate shower. The newer washer & dryer and it comes with a fully functioning ADT security system. This home shines the pride of home ownership - a wonderful find for anyone looking for peaceful living and great value in Clinton Twp. Take advantage of the storage shed for your tools and toys - sale includes 3 piece COBALT set for the yard work! The park offers fantastic amenities, including a swimming pool, a playground area, a clubhouse, and a vibrant community with monthly events. Manufactured Home loans are accepted. Pets allowed but breed restrictions. Located in the award-winning Chippewa Valley School District and just minutes from Metropark Beach & Partridge Creek Mall and major highways; this home has it all. Come see it for yourself! NOTE: BUYERS MUST BE APPROVED BY THE COMMUNITY AFTER AN ACCEPTED OFFER. LOT RENT $750. When applying to the community, Rudgate charges a $20 application fee and that application must be made in person. Office hours are Mon-Fri 8AM-4PM & Saturday by appt. only. Don't let this exceptional opportunity slip through your fingers.

  4. 2026-02-27
    listed $90,000 Active 1613-char remark
    Show marketing remark (1613 chars)

    Nestled in the middle of a quiet street & desirable HUGE unit at 1,904 sq. ft, this double-wide (but triple long lengthwise) manufactured home offers comfort, space & a homey appeal. Features include a spacious kitchen, first-floor laundry & cozy wood burning fireplace with beautiful stone hearth for those chilly evenings. Enjoy laminate flooring in the main living areas & comfortable carpet in the bedrooms. The primary bedroom has its own larger private ensuite with soaker tub & separate shower. The newer washer & dryer and it comes with a fully functioning ADT security system. This home shines the pride of home ownership - a wonderful find for anyone looking for peaceful living and great value in Clinton Twp. Take advantage of the storage shed for your tools and toys - sale includes 3 piece COBALT set for the yard work! The park offers fantastic amenities, including a swimming pool, a playground area, a clubhouse, and a vibrant community with monthly events. Manufactured Home loans are accepted. Pets allowed but breed restrictions. Located in the award-winning Chippewa Valley School District and just minutes from Metropark Beach & Partridge Creek Mall and major highways; this home has it all. Come see it for yourself! NOTE: BUYERS MUST BE APPROVED BY THE COMMUNITY AFTER AN ACCEPTED OFFER. LOT RENT $750. When applying to the community, Rudgate charges a $20 application fee and that application must be made in person. Office hours are Mon-Fri 8AM-4PM & Saturday by appt. only. Don't let this exceptional opportunity slip through your fingers.

  5. 2024-08-05
    status Pending
  6. 2024-08-05
    status Pending
  7. 2024-08-02
    historical
  8. 2024-08-02
    historical
  9. 2024-07-13
    price $85,000
  10. 2024-07-13
    price $85,000
  11. 2024-07-13
    price $85,000
  12. 2024-06-08
    price $90,000
  13. 2024-06-08
    price $90,000
  14. 2024-06-08
    price $90,000
  15. 2024-05-23
    listed $82,000 Active
  16. 2024-05-23
    listed $82,000 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
$21,932
− Mortgage interest
−$4,963
− Property taxes
−$1,329
− Insurance
−$443
− Repairs & maintenance
−$1,755
− Management
−$1,755
− HOA
−$9,000
− Depreciation
−$2,577
Taxable income
$110
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$26
After-tax cash flow
$952/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 Moderate rehab

This double-wide manufactured home requires moderate repairs and maintenance to improve its condition and value.

Repairs flagged

  • Major deck — rotting wood and missing planks
  • Minor ceiling tiles — peeling ceiling tiles in living areas

Value-add opportunities

  • Resale paint interior walls — fresh paint enhances curb appeal
  • Resale repair deck — rotting deck detracts from home's value
  • Resale replace ceiling tiles — peeling ceiling tiles are a safety hazard

Renovation cost estimate screening

Repair itemSeverityEst. cost
deck · rotting wood and missing planks Major $15,000–50,000
ceiling tiles · peeling ceiling tiles in living areas Minor $500–3,000
Total estimated repair cost · 2 items $15,500–53,000

Value-add ROI direction

  • Resale paint interior walls — fresh paint enhances curb appeal
  • Resale repair deck — rotting deck detracts from home's value
  • Resale replace ceiling tiles — peeling ceiling tiles are a safety hazard

ⓘ 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
Chippewa Valley Schools
NCES district ID
2609570
Math proficiency
39% ▼ -10.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$64,964
Composite
39.61/100
National rank
#3922
State rank
#133 of 540 in MI

Livability — Mount Clemens

Score
77/100
State rank
#120
US rank
#2918

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Macomb County · 638,552 people
City population
15,429
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
22,538
Household income
$70,071
Rent vs Own
29.5% rent · 70.5% own
Severe rent burden
514.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 21% Two or more races 8% Hispanic / Latino 5% Asian 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 13% Lithuanian 3% English 2%
Foreign-born
4% · Canada, China, Jamaica
Languages at home
94% English-only · Spanish 3% Chinese 1% Other Indo-European 1%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.99%
Current HPI
270.9126
Rent YoY
▲ 3.12%
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+8.0% since first listed
16 events — show timeline
  • 2026-03-20 Price Changed $88,600 MiRealSource-MiMLS
  • 2026-03-20 Price Changed $88,600 REALCOMP
  • 2026-02-27 Listed $90,000 REALCOMP
  • 2026-02-27 Listed $90,000 MiRealSource-MiMLS
  • 2024-08-05 Pending MiRealSource-MiMLS
  • 2024-08-05 Pending REALCOMP
  • 2024-08-02 Listing Removed MiRealSource-MiMLS
  • 2024-08-02 Listing Removed REALCOMP
  • 2024-07-13 Price Changed $85,000 MiRealSource-MiMLS
  • 2024-07-13 Price Changed $85,000 REALCOMP
  • 2024-07-13 Price Changed $85,000 SW Michigan MLS
  • 2024-06-08 Price Changed $90,000 MiRealSource-MiMLS
  • 2024-06-08 Price Changed $90,000 REALCOMP
  • 2024-06-08 Price Changed $90,000 SW Michigan MLS
  • 2024-05-23 Listed $82,000 MiRealSource-MiMLS
  • 2024-05-23 Listed $82,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…