CashFlowRE
Sign in Sign up
2248 Maclaren Dr Plan
C Composite 59.66
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 +22.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +6.0/10.0
  • Condition / age +4.8/5.0
  • Schools +4.4/10.0
  • Livability +4.4/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$94,995

2248 Maclaren Dr Plan · Milford, MI 48357
2 bd · 2.0 ba · 1,003 sqft · Manufactured · 399 Days on market
Excellent condition

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

Listing remarks MLS

This beautiful, move-in-ready home features modern finishes and an open floor plan perfect for comfortable living. Enjoy a spacious kitchen with a large center island, sleek black appliances, and ample cabinet storage, including a pantry. The home boasts a generously sized living area and a bright primary bedroom with a walk-in closet. The bathroom includes a full-size tub and updated fixtures. With fresh neutral tones and plenty of natural light, this home offers a clean, contemporary feel. Schedule your showing today homes like this don t last long!

Key facts

  • Black appliances
  • Open floor plan
  • Large center island

Tags

OPEN FLOOR PLANSPACIOUS KITCHENLARGE CENTER ISLANDBLACK APPLIANCESAMPLE CABINET STORAGEWALK-IN CLOSET

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/2.0-bath manufactured listed at $95k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $166 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 1.7% in Milford — 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 87/100 on livability (#17 in MI, #275 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: commute F.
  • Huron Valley Schools (suburban): math 42% / reading 56% proficiency, ranked #87 of 540 in MI (top 16%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 68 active listings in the ZIP; 2 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 $657 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 399 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
Recommended offer $83,595 (12.0% below list)

Questions for the listing agent

  1. It's been on market 399 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. Schools are B-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
1.10%
Cap rate
8.39%
Cash-on-cash
7.48%
DSCR
1.33
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-4.9%
Equity multiple
0.82×
Total profit
$-4,816
Equity at exit
$14,164
10-year hold
IRR
4.8%
Equity multiple
1.36×
Total profit
$9,469
Equity at exit
$8,213

Cash invested: $26,599 (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 48357

Active inventory
68
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,041 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$166

Break-even live

Break-even rent $831
Max offer price $94,995
Occupancy floor 79%

Sensitivity live

Price -10% $231 -5% $199 +0% $166 +5% $133 +10% $100
Rent -10% $84 -5% $125 +0% $166 +5% $207 +10% $248
Rate -1.0pp $214 -0.5pp $190 base $166 +0.5pp $141 +1.0pp $116

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
$23,749
Closing costs
$2,850
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2377 N Milford Rd Highland Charter Twp, MI 2.0–3.0 2.0 1120 $999 $0.89 0d 1 0.21mi
1200 Highland Rd Highland, MI 3.0 2.0 1024 $1,279 $1.25 0d 1 1.31mi

Listing history 16 events

  1. 2026-06-21
    days on market $94,995 Active 399 DOM
  2. 2026-06-18
    days on market $94,995 Active 396 DOM
  3. 2026-06-17
    days on market $94,995 Active 395 DOM
  4. 2026-06-16
    days on market $94,995 Active 394 DOM
  5. 2026-06-15
    days on market $94,995 Active 393 DOM
  6. 2026-06-13
    days on market $94,995 Active 391 DOM
  7. 2026-06-13
    days on market $94,995 Active 390 DOM
  8. 2026-06-09
    days on market $94,995 Active 387 DOM
  9. 2026-06-08
    days on market $94,995 Active 386 DOM
  10. 2026-06-07
    days on market $94,995 Active 385 DOM
  11. 2026-06-04
    days on market $94,995 Active 382 DOM
  12. 2026-06-03
    days on market $94,995 Active 381 DOM
  13. 2026-06-02
    days on market $94,995 Active 380 DOM
  14. 2026-06-01
    days on market $94,995 Active 379 DOM
  15. 2026-05-31
    days on market $94,995 Active 378 DOM
  16. 2025-05-18
    listed $94,995 Active 557-char remark
    Show marketing remark (557 chars)

    This beautiful, move-in-ready home features modern finishes and an open floor plan perfect for comfortable living. Enjoy a spacious kitchen with a large center island, sleek black appliances, and ample cabinet storage, including a pantry. The home boasts a generously sized living area and a bright primary bedroom with a walk-in closet. The bathroom includes a full-size tub and updated fixtures. With fresh neutral tones and plenty of natural light, this home offers a clean, contemporary feel. Schedule your showing today homes like this don t last long!

ⓘ 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
$12,491
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$999
− Management
−$999
− Depreciation
−$2,763
Taxable income
$508
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$122
After-tax cash flow
$1,868/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 · 7 photos

Excellent 95/100 None rehab

This move-in-ready manufactured home features modern finishes and an open floor plan, with excellent condition and minimal maintenance required.

Value-add opportunities

  • Both Paint interior walls — Fresh neutral tones enhance curb appeal and interior ambiance
  • Both Install smart home devices — Modernizes home and adds value for tech-savvy buyers
  • Both Add outdoor lighting — Enhances curb appeal and safety

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh neutral tones enhance curb appeal and interior ambiance
  • Both Install smart home devices — Modernizes home and adds value for tech-savvy buyers
  • Both Add outdoor lighting — Enhances curb appeal and safety

ⓘ 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
Huron Valley Schools
NCES district ID
2618990
Math proficiency
42% ▼ -8.00%
Reading proficiency
56% ▼ -3.00%
Median HH income
$76,011
Composite
44.39/100
National rank
#2815
State rank
#87 of 540 in MI

Livability — Milford

Score
87/100
State rank
#17
US rank
#275

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,523

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 (93%)
Race & ethnicity
White 93% Two or more races 4% Black 1%
Common ancestry
Romanian 11% Lithuanian 7% Slovak 4%
Foreign-born
2% · Canada

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
▼ -291.58%
Current HPI
212.404
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

1 event — show timeline
  • 2025-05-18 Listed $94,995 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…