CashFlowRE
Sign in Sign up
2691 Ridge Rd
C- Composite 51.76
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 +22.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$85,000

2691 Ridge Rd · Hayes, MI 48625
3 bd · 1.0 ba · 672 sqft · Manufactured public records · 47 Days on market
1.15 ac lot $126/sqft · 15% below area

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

Listing remarks

Set back off the road in a peaceful, private setting THAT NOW OFFERS 2 LOTS giving you, this 3-bedroom, 1-bath home offers a quiet Up North feel with added space to enjoy. The older single-wide trailer features a full-length addition, creating a more open and comfortable layout. A newer furnace with central air adds to the home’s efficiency and year-round comfort. Outside, you’ll find an extra-large 14x32 shed—perfect for storing all your outdoor gear and trail toys. Enjoy peek-a-boo views of Sutherland Lake, with the public boat launch just down the road for easy access to the water. A great spot to relax, unwind, and take in everything Northern Michigan has to offer.

Key facts

  • Full-length addition
  • Newer furnace
  • Private setting

Tags

PRIVATE SETTINGFULL-LENGTH ADDITIONNEWER FURNACECENTRAL AIREXTRA-LARGE SHEDPEEK-A-BOO VIEWS

Property features AI

Finance

  • Other: Property zoned recreational; Approximately 1.15 acres; Property Type: Residential; Site in Wild Life Park 1st Add subdivision

Exterior

  • Parking: Road frontage (100')
  • Utilities: Electricity connected; Private well water; Septic system; Propane heating (LP/Propane) with leased propane tank; Electric water heater
  • Home design: Manufactured single-wide home (manufactured before 1976); One-story
  • Construction: Wood construction; Crawl and slab foundation; Year built not specified
  • Exterior features: Wood exterior; Shed; Lake view; Deep, large and treed lot with unpaved surfaces; Gravel road frontage

Interior

  • Kitchen: Kitchen on the main level (approx. 11 x 15); Range/Oven; Refrigerator
  • Bedrooms: Three bedrooms on the main level (approx. 10 x 11; 8 x 12; W=17)
  • Flooring: Wood basement type noted
  • Bathrooms: One full bathroom on the main level (approx. 7 x 8)
  • Heating & cooling: Forced air heating; Central A/C
  • Interior features: Bay window; Breezeway; Den/Study/Library; Entry; Family room; Living room; Unfinished room
  • Laundry & utility: Main floor laundry; Washer; Dryer

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 3-bed/1.0-bath manufactured listed at $85k.

Deal economics

  • At list price, monthly cash flow is $141 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($883 rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Harrison Community Schools (town): math 17% / reading 28% proficiency, ranked #457 of 540 in MI (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Robert M Larson Elementary School (606 students, 85% FRL); Harrison Middle School (math 21% / reading 34%, grade F, #363 of 493 statewide, top 75%, 282 students, 81% FRL); Harrison Community High School (math 12% / reading 37%, grade F, #481 of 713 statewide, top 81%, 341 students, 73% FRL).
  • Market conditions: 246 active listings in the ZIP; 77 units permitted in Clare County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Clare County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y ago; this cycle's ask is 13% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $40k; list at $85k implies a 113% gain — meaningful room to come down on a strong offer.
Recommended offer $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.04%
Cap rate
8.29%
Cash-on-cash
7.13%
DSCR
1.32
GRM
8.0

CMA / ARV

ARV (median comp)
$179,434
List price
$85,000
Delta
-52.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-4,771
Equity at exit
$12,674
10-year hold
IRR
4.3%
Equity multiple
1.31×
Total profit
$7,422
Equity at exit
$7,349

Cash invested: $23,800 (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 48625

Home prices YoY
-25.5%
Active inventory
246
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$883 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$75 /mo · $903/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$141

Break-even live

Break-even rent $704
Max offer price $85,000
Occupancy floor 79%

Sensitivity live

Price -10% $190 -5% $165 +0% $141 +5% $117 +10% $93
Rent -10% $72 -5% $107 +0% $141 +5% $176 +10% $211
Rate -1.0pp $184 -0.5pp $163 base $141 +0.5pp $119 +1.0pp $97

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
$21,250
Closing costs
$2,550
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 20 events

  1. 2026-06-21
    days on market $85,000 Active 47 DOM
  2. 2026-06-21
    days on market $85,000 Active 46 DOM
  3. 2026-06-18
    days on market $85,000 Active 44 DOM
  4. 2026-06-17
    days on market $85,000 Active 43 DOM
  5. 2026-06-16
    days on market $85,000 Active 42 DOM
  6. 2026-06-15
    days on market $85,000 Active 41 DOM
  7. 2026-06-13
    days on market $85,000 Active 39 DOM
  8. 2026-06-12
    days on market $85,000 Active 38 DOM
  9. 2026-06-09
    days on market $85,000 Active 35 DOM
  10. 2026-06-08
    days on market $85,000 Active 34 DOM
  11. 2026-06-07
    days on market $85,000 Active 33 DOM
  12. 2026-06-07
    days on market $85,000 Active 32 DOM
  13. 2026-06-04
    days on market $85,000 Active 29 DOM
  14. 2026-06-02
    days on market $85,000 Active 28 DOM
  15. 2026-06-01
    days on market $85,000 Active 27 DOM
  16. 2026-05-31
    days on market $85,000 Active 26 DOM
  17. 2026-05-31
    days on market $85,000 Active 25 DOM
  18. 2026-05-05
    listed $75,000 Active 661-char remark
  19. 2020-03-30
    soldstatus $39,900
  20. 2019-07-20
    listed $44,900

ⓘ 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
$903 · $75/mo
Projected year-2 tax
$1,106 · $92/mo
Expected delta
+$203/yr (+$17/mo · 22.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥94°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$10,600
− Mortgage interest
−$4,761
− Property taxes
−$903
− Insurance
−$425
− Repairs & maintenance
−$848
− Management
−$848
− Depreciation
−$2,473
Taxable income
$342
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$82
After-tax cash flow
$1,615/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
Harrison Community Schools
NCES district ID
2617820
Math proficiency
17% ▬ 0.00%
Reading proficiency
28% ▼ -5.00%
Median HH income
$30,377
Composite
18.07/100
National rank
#8977
State rank
#457 of 540 in MI

Livability — Hayes

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

Census & demographics

Population (ZIP)
12,939

Population outlook (Clare County) Hauer SSP2

Today (2025)
29,283 people
By 2030
28,199 · -3.7%
By 2040
25,722 · -12.2%
By 2050
23,372 · -20.2%
By 2075
18,569 · -36.6%
By 2100
14,320 · -51.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 6% Lithuanian 4% Scotch-Irish 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Clare

2024 margin
Solid R (+37.6) · D 30.5% · R 68.1% · Other 1.4%
2008→2024 swing
-42.4pp toward R · 2008: 4.8pp · 2024: -37.6pp
All cycles
2024: R+37.6 2020: R+34.8 2016: R+31.8 2012: R+4.8 2008: D+4.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -80.38%
Current HPI
234.9586
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

+89.3% since first listed
4 events — show timeline
  • 2026-05-20 Price Changed $85,000 MiRealSource-MiMLS
  • 2026-05-05 Listed $75,000 MiRealSource-MiMLS
  • 2020-03-30 Sold (Public Records) $39,900 Public Records
  • 2019-07-20 Listed $44,900 MiRealSource-MiMLS

Property tax history

+5.3%/yr

Latest (2025): $903 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…