CashFlowRE
Sign in Sign up
2125 Candy Ln 🏷️ Likely Rental
B Composite 72.04
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
  • Schools +4.1/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

2125 Candy Ln · Brighton, MI 48114
4 bd · 2.0 ba · 1,680 sqft · SingleFamily · 71 Days on market
Built 2024 Good condition 4,356 sqft lot $74/sqft · 64% below area ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss this one. Gorgeous 2024 manufactured home offering 4 bedrooms, 2 full baths, and almost 1,700 square feet in the desirable Sylvan Glen Estates Manufactured Home Community. This spacious home features an open floor plan with 2 living areas, a beautiful kitchen with a large island and stainless steel appliances, and a private primary bathroom. A storage shed provides extra space for your tools and outdoor items. Pets are welcome, there are no property taxes, and low lot rent is just $650 per month. Buyers must be approved by the community after an accepted offer. Manufactured home loans are accepted. Contact listing agent for lender information. BATAVI.

Key facts

  • Open floor plan
  • Storage shed
  • Large island

Tags

OPEN FLOOR PLANLARGE ISLANDSTAINLESS STEEL APPLIANCESPRIVATE PRIMARY BATHROOMSTORAGE SHED

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 $125,000 price doesn't fit this home's estimated sale value (~$345,994) 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 $125k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $118k (6.0% below list) — sets the bar for market timing.
  • Cap rate 16.3% vs local median 3.2% in Brighton — 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 78/100 on livability (#108 in MI, #2,621 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Howell Public Schools (suburban): math 41% / reading 52% proficiency, ranked #116 of 540 in MI (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 136 active listings in the ZIP; 488 units permitted in Livingston County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Livingston County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $117,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
1.93%
Cap rate
16.25%
Cash-on-cash
35.56%
DSCR
2.58
GRM
4.3

CMA / ARV

ARV (median comp)
$345,994
List price
$125,000
Delta
-63.87%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2668 Canfield Trl 0.37mi 4/2.0 1,712 (+2%) 22mo $444,900 $260 61
2852 Acre Hill Rd 0.67mi 4/2.0 1,700 (+1%) 18mo $43,000 $25 52
2656 Canfield Trl St 0.34mi 3/2.5 (-1) 1,870 (+11%) 12mo $315,000 $168 49
6738 Grand Beach Dr 0.20mi 3/1.5 (-1) 1,450 (-14%) 19mo $375,000 $259 46
1776 S Hughes Rd 0.67mi 3/2.0 (-1) 1,570 (-6%) 19mo $701,200 $447 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.2%
Equity multiple
2.31×
Total profit
$45,842
Equity at exit
$18,638
10-year hold
IRR
38.4%
Equity multiple
4.58×
Total profit
$125,130
Equity at exit
$10,808

Cash invested: $35,000 (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 48114

Active inventory
136
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$2,406 medium interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$505
Net cashflow
$1,037

Break-even live

Break-even rent $1,093
Max offer price $125,000
Occupancy floor 52%

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
$31,250
Closing costs
$3,750
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 5 events

  1. 2026-05-31
    statusdays on market $125,000 Pending 71 DOM
  2. 2026-04-14
    price $125,000 670-char remark
    Show marketing remark (670 chars)

    Don't miss this one. Gorgeous 2024 manufactured home offering 4 bedrooms, 2 full baths, and almost 1,700 square feet in the desirable Sylvan Glen Estates Manufactured Home Community. This spacious home features an open floor plan with 2 living areas, a beautiful kitchen with a large island and stainless steel appliances, and a private primary bathroom. A storage shed provides extra space for your tools and outdoor items. Pets are welcome, there are no property taxes, and low lot rent is just $650 per month. Buyers must be approved by the community after an accepted offer. Manufactured home loans are accepted. Contact listing agent for lender information. BATAVI.

  3. 2026-04-13
    price $125,000 676-char remark
    Show marketing remark (676 chars)

    Don’t miss this one. Gorgeous 2024 manufactured home offering 4 bedrooms, 2 full baths, and almost 1,700 square feet in the desirable Sylvan Glen Estates Manufactured Home Community. This spacious home features an open floor plan with 2 living areas, a beautiful kitchen with a large island and stainless steel appliances, and a private primary bathroom. A storage shed provides extra space for your tools and outdoor items. Pets are welcome, there are no property taxes, and low lot rent is just $650 per month. Buyers must be approved by the community after an accepted offer. Manufactured home loans are accepted. Contact listing agent for lender information. BATAVI.

  4. 2026-03-20
    listed $129,900 Active 670-char remark
    Show marketing remark (676 chars)

    Don’t miss this one. Gorgeous 2024 manufactured home offering 4 bedrooms, 2 full baths, and almost 1,700 square feet in the desirable Sylvan Glen Estates Manufactured Home Community. This spacious home features an open floor plan with 2 living areas, a beautiful kitchen with a large island and stainless steel appliances, and a private primary bathroom. A storage shed provides extra space for your tools and outdoor items. Pets are welcome, there are no property taxes, and low lot rent is just $650 per month. Buyers must be approved by the community after an accepted offer. Manufactured home loans are accepted. Contact listing agent for lender information. BATAVI.

  5. 2026-03-20
    listed $129,900 Active 676-char remark
    Show marketing remark (676 chars)

    Don’t miss this one. Gorgeous 2024 manufactured home offering 4 bedrooms, 2 full baths, and almost 1,700 square feet in the desirable Sylvan Glen Estates Manufactured Home Community. This spacious home features an open floor plan with 2 living areas, a beautiful kitchen with a large island and stainless steel appliances, and a private primary bathroom. A storage shed provides extra space for your tools and outdoor items. Pets are welcome, there are no property taxes, and low lot rent is just $650 per month. Buyers must be approved by the community after an accepted offer. Manufactured home loans are accepted. Contact listing agent for lender information. BATAVI.

ⓘ 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
$28,877
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$2,310
− Management
−$2,310
− Depreciation
−$3,636
Taxable income
$11,118
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,668
After-tax cash flow
$9,778/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 · 14 photos

Good 80/100 Cosmetic rehab

This 2024 manufactured home in the Sylvan Glen Estates Manufactured Home Community is in good condition with a good condition score of 80. It features an open floor plan, modern kitchen, and good curb appeal. The home is move-in ready with minor cosmetic updates needed to enhance its resale and rental value.

Value-add opportunities

  • Resale paint the exterior — Fresh paint can enhance curb appeal and home value
  • Both update flooring — Carpet can be replaced with hardwood or tile for a more modern look and easier maintenance
  • Both install smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient

Renovation cost estimate screening

Value-add ROI direction

  • Resale paint the exterior — Fresh paint can enhance curb appeal and home value
  • Both update flooring — Carpet can be replaced with hardwood or tile for a more modern look and easier maintenance
  • Both install smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient

ⓘ 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
Howell Public Schools
NCES district ID
2618720
Math proficiency
41% ▼ -6.00%
Reading proficiency
52% ▼ -4.00%
Median HH income
$66,453
Composite
41.42/100
National rank
#3473
State rank
#116 of 540 in MI

Livability — Brighton

Score
78/100
State rank
#108
US rank
#2621

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
27,289
Population (ZIP)
21,476

Population outlook (Livingston County) Hauer SSP2

Today (2025)
202,920 people
By 2030
209,173 · +3.1%
By 2040
216,878 · +6.9%
By 2050
217,485 · +7.2%
By 2075
217,590 · +7.2%
By 2100
197,095 · -2.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 12% Slovak 3% Lithuanian 3%
Foreign-born
4% · Canada
Languages at home
97% English-only · Other Indo-European 1% Spanish 1%

Political lean MEDSL · Livingston

2024 margin
Strong R (+23.9) · D 37.4% · R 61.3% · Other 1.3%
2008→2024 swing
-10.7pp toward R · 2008: -13.3pp · 2024: -23.9pp
All cycles
2024: R+23.9 2020: R+22.6 2016: R+29.6 2012: R+23.3 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -253.14%
Current HPI
199.3865
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

-3.8% since first listed
4 events — show timeline
  • 2026-04-14 Price Changed $125,000 MiRealSource-MiMLS
  • 2026-04-13 Price Changed $125,000 REALCOMP
  • 2026-03-20 Listed $129,900 REALCOMP
  • 2026-03-20 Listed $129,900 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…