CashFlowRE
Sign in Sign up
8163 E Monroe Rd
C+ Composite 62.57
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 +27.5/30.0
  • DSCR +9.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$141,900

8163 E Monroe Rd · Ridgeway, MI 49229
3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 70 Days on market
Built 1980 0.40 ac lot

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

Listing remarks MLS

Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

Key facts

  • Fenced in area
  • Insulated workshop
  • Large laundry room

Tags

FENCED IN AREAINSULATED WORKSHOPSPLIT LAYOUTLARGE LAUNDRY ROOMEXPANSIVE DECK

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/2.0-bath manufactured listed at $142k.

Deal economics

  • At list price, monthly cash flow is $418 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $142k).
  • Recommended offer: $133k (6.0% 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.
  • Tecumseh Public Schools (town): math 34% / reading 48% proficiency, ranked #181 of 540 in MI (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 19 active listings in the ZIP; 137 units permitted in Lenawee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $981 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lenawee County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $40k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 19y ago; this cycle's ask has dropped $23k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $133,386 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 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. 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.
  5. 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.
  6. 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
1.19%
Cap rate
9.83%
Cash-on-cash
12.63%
DSCR
1.56
GRM
7.0

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
2.4%
Equity multiple
1.09×
Total profit
$3,617
Equity at exit
$21,158
10-year hold
IRR
11.9%
Equity multiple
1.94×
Total profit
$37,371
Equity at exit
$12,269

Cash invested: $39,732 (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 49229

Home prices YoY
-13.7%
Active inventory
19
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,686 medium interval (Pro) →
Mortgage (P&I)
$744
Tax from tax record
$111 /mo · $1,327/yr
Insurance
$59
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$418

Break-even live

Break-even rent $1,157
Max offer price $141,900
Occupancy floor 70%

Sensitivity live

Price -10% $498 -5% $458 +0% $418 +5% $378 +10% $338
Rent -10% $285 -5% $351 +0% $418 +5% $485 +10% $551
Rate -1.0pp $490 -0.5pp $454 base $418 +0.5pp $381 +1.0pp $344

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
$35,475
Closing costs
$4,257
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 50 events

  1. 2026-06-18
    days on market $141,900 Active 70 DOM
  2. 2026-06-17
    days on market $141,900 Active 69 DOM
  3. 2026-06-16
    days on market $141,900 Active 68 DOM
  4. 2026-06-15
    days on market $141,900 Active 67 DOM
  5. 2026-06-14
    days on market $141,900 Active 65 DOM
  6. 2026-06-13
    pricedays on market $141,900 Active 64 DOM
  7. 2026-06-10
    days on market $144,900 Active 62 DOM
  8. 2026-06-09
    days on market $144,900 Active 61 DOM
  9. 2026-06-09
    status $144,900 Active 60 DOM
  10. 2026-06-08
    days on market $144,900 Active - Contingent 60 DOM
  11. 2026-06-07
    days on market $144,900 Active - Contingent 59 DOM
  12. 2026-06-05
    statusdays on market $144,900 Active - Contingent 56 DOM
  13. 2026-06-03
    days on market $144,900 Active 55 DOM
  14. 2026-06-02
    days on market $144,900 Active 54 DOM
  15. 2026-06-01
    days on market $144,900 Active 53 DOM
  16. 2026-05-31
    days on market $144,900 Active 52 DOM
  17. 2026-05-30
    days on market $144,900 Active 51 DOM
  18. 2026-05-12
    price $149,900 357-char remark
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  19. 2026-05-12
    price $149,900 357-char remark
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  20. 2026-05-12
    price $149,900
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  21. 2026-04-27
    price $154,900 357-char remark
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  22. 2026-04-27
    price $154,900 357-char remark
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  23. 2026-04-27
    price $154,900
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  24. 2026-04-16
    price $159,900 357-char remark
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  25. 2026-04-15
    price $159,900 357-char remark
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  26. 2026-04-15
    price $159,900
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  27. 2026-04-09
    listed $164,900 Active 357-char remark
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  28. 2026-04-09
    listed $164,900 Active 357-char remark
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  29. 2026-04-09
    listed $164,900 Active
    Show marketing remark (357 chars)

    Great opportunity for affordable country living! This 3 bedroom manufactured home sits on a deep lot complete with fenced in area and insulated workshop! Featuring a split layout and large laundry room there's much to love here! From the cozy woodwork, to the new flooring throughout, and the expansive deck just made for summer nights! Appliances included.

  30. 2022-02-01
    soldstatus $144,500
  31. 2022-01-28
    soldstatus $144,500 Sold
  32. 2022-01-28
    soldstatus $144,500 Closed
  33. 2021-11-28
    historical Contingent - Continue To Show
  34. 2021-11-28
    historical Keep Showing-Contgcy Appl
  35. 2021-11-28
    price $144,500
  36. 2021-11-27
    price $144,500
  37. 2021-11-17
    listed $149,900 Active
  38. 2021-11-17
    listed $149,900 Active
  39. 2009-06-18
    historical
  40. 2009-06-17
    historical
  41. 2008-06-17
    listed
  42. 2008-06-17
    listed $84,000
  43. 2008-03-30
    historical
  44. 2007-09-24
    listed $89,900
  45. 2007-09-17
    historical
  46. 2007-09-17
    historical
  47. 2007-06-21
    historical
  48. 2007-06-21
    historical
  49. 2007-06-19
    listed
  50. 2007-06-19
    listed $90,000

ⓘ 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
$1,327 · $111/mo
Projected year-2 tax
$1,756 · $146/mo
Expected delta
+$429/yr (+$36/mo · 32.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$20,232
− Mortgage interest
−$7,949
− Property taxes
−$1,327
− Insurance
−$710
− Repairs & maintenance
−$1,619
− Management
−$1,619
− Depreciation
−$4,128
Taxable income
$2,881
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$692
After-tax cash flow
$4,325/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
Tecumseh Public Schools
NCES district ID
2633720
Math proficiency
34% ▼ -5.00%
Reading proficiency
48% ▼ -4.00%
Median HH income
$58,026
Composite
36.04/100
National rank
#4775
State rank
#181 of 540 in MI

Livability — Ridgeway

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

Census & demographics

Population (ZIP)
3,538

Population outlook (Lenawee County) Hauer SSP2

Today (2025)
95,497 people
By 2030
92,722 · -2.9%
By 2040
85,641 · -10.3%
By 2050
77,971 · -18.4%
By 2075
60,043 · -37.1%
By 2100
41,468 · -56.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 8% Hispanic / Latino 4%
Common ancestry
Romanian 4% Serbian 3% Lithuanian 2%
Foreign-born
1% · Canada

Political lean MEDSL · Lenawee

2024 margin
Strong R (+23.0) · D 37.8% · R 60.8% · Other 1.4%
2008→2024 swing
-28.1pp toward R · 2008: 5.1pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+19.9 2016: R+21.1 2012: R+1.3 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -33.66%
Current HPI
211.9201
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

+35.2% since first listed
39 events — show timeline
  • 2026-05-12 Price Changed $149,900 MiRealSource-MiMLS
  • 2026-05-12 Price Changed $149,900 REALCOMP
  • 2026-05-12 Price Changed $149,900 SW Michigan MLS
  • 2026-04-27 Price Changed $154,900 MiRealSource-MiMLS
  • 2026-04-27 Price Changed $154,900 REALCOMP
  • 2026-04-27 Price Changed $154,900 SW Michigan MLS
  • 2026-04-16 Price Changed $159,900 MiRealSource-MiMLS
  • 2026-04-15 Price Changed $159,900 REALCOMP
  • 2026-04-15 Price Changed $159,900 SW Michigan MLS
  • 2026-04-09 Listed $164,900 REALCOMP
  • 2026-04-09 Listed $164,900 SW Michigan MLS
  • 2026-04-09 Listed $164,900 MiRealSource-MiMLS
  • 2022-02-01 Sold (Public Records) $144,500 Public Records
  • 2022-01-28 Sold (MLS) $144,500 MiRealSource-MiMLS
  • 2022-01-28 Sold (MLS) $144,500 REALCOMP
  • 2021-11-28 Contingent REALCOMP
  • 2021-11-28 Contingent MiRealSource-MiMLS
  • 2021-11-28 Price Changed $144,500 MiRealSource-MiMLS
  • 2021-11-27 Price Changed $144,500 REALCOMP
  • 2021-11-17 Listed $149,900 MiRealSource-MiMLS
  • 2021-11-17 Listed $149,900 REALCOMP
  • 2009-06-18 Delisted AAMLS
  • 2009-06-17 Listing Removed MiRealSource-MiMLS
  • 2008-06-17 Listed $84,000 MiRealSource-MiMLS
  • 2008-06-17 Listed AAMLS
  • 2008-03-30 Listing Removed REALCOMP
  • 2007-09-24 Listed $89,900 REALCOMP
  • 2007-09-17 Listing Removed MiRealSource-MiMLS
  • 2007-09-17 Delisted AAMLS
  • 2007-06-21 Listing Removed MiRealSource-MiMLS
  • 2007-06-21 Delisted AAMLS
  • 2007-06-19 Listed $90,000 MiRealSource-MiMLS
  • 2007-06-19 Listed AAMLS
  • 2007-04-23 Delisted AAMLS
  • 2007-04-23 Listing Removed MiRealSource-MiMLS
  • 2007-04-23 Listed $100,000 MiRealSource-MiMLS
  • 2007-04-23 Listed AAMLS
  • 2007-01-07 Listed AAMLS
  • 2007-01-07 Listed $110,900 MiRealSource-MiMLS

Property tax history

-3.5%/yr

Latest (2025): $1,327 · -32.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…