CashFlowRE
Sign in Sign up
2841 Whites Brg
D- Composite 37.64
Why this score? — see what drove the D- 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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +7.4/30.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • DSCR +1.5/10.0
  • 1% rule +1.4/10.0

$175,000

2841 Whites Brg · Keene, MI 48809
2 bd · 1.0 ba · 684 sqft · Manufactured public records · 11 Days on market
Built 1971 1.63 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 1 bath, kitchen dinning open floor bed. 2 stall garage sitting on 1.63acres over looking over the river. Mobile home. On a fixed foundation basement partially. With furnace and hot water heater in it. Home has additional barn for horse. Go see it today ! Get accepted offer today!!

Key facts

  • Fixed foundation
  • Over looking river
  • Additional barn

Tags

OPEN FLOOROVER LOOKING RIVERFIXED FOUNDATIONADDITIONAL BARN

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Well water; Electricity available; High-speed internet
  • Home design: Residential property; Other architectural style; Built in 1971
  • Construction: Aluminum siding; Aluminum/metal roof; Partial crawl space basement
  • Exterior features: 1.63-acre lot

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: Total of 5 rooms (includes living areas and kitchen)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Hot water heating
  • Interior features: LP tank is rented; Replacement windows; 36-inch entrance door
  • Laundry & utility: Laundry room

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/1.0-bath manufactured listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-228 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $135k (23.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $112k (35.7% below list).
  • Recommended offer: $112k (35.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Belding Area School District (town): math 23% / reading 31% proficiency, ranked #398 of 540 in MI (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 72 active listings in the ZIP; 94 units permitted in Ionia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Ionia County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.
  • Current owner paid $30k; list at $175k implies a 483% gain — meaningful room to come down on a strong offer.
Recommended offer $112,458 (35.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.64%
Cap rate
4.73%
Cash-on-cash
-5.59%
DSCR
0.75
GRM
13.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.3%
Equity multiple
2.65×
Total profit
$80,733
Equity at exit
$157,654
10-year hold
IRR
18.5%
Equity multiple
6.08×
Total profit
$249,098
Equity at exit
$339,987

Cash invested: $49,000 (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 48809

Home prices YoY
3.3%
Active inventory
72
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$1,125 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$126 /mo · $1,512/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$236
Net cashflow
$-228

Break-even live

Break-even rent $1,413
Max offer price $134,681
Occupancy floor

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
$43,750
Closing costs
$5,250
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 9 events

  1. 2026-06-18
    days on market $175,000 Active 11 DOM
  2. 2026-06-17
    days on market $175,000 Active 10 DOM
  3. 2026-06-16
    days on market $175,000 Active 9 DOM
  4. 2026-06-15
    days on market $175,000 Active 8 DOM
  5. 2026-06-14
    days on market $175,000 Active 6 DOM
  6. 2026-06-10
    days on market $175,000 Active 3 DOM
  7. 2026-06-09
    days on market $175,000 Active 2 DOM
  8. 2026-06-08
    remarks 294-char remark
  9. 2026-06-08
    listed $175,000 Active 1 DOM

ⓘ 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
$1,512 · $126/mo
Projected year-2 tax
$2,104 · $175/mo
Expected delta
+$591/yr (+$49/mo · 39.1%)

ⓘ 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 2/10 Low 7 d/yr ≥98°F today · 15 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
$13,495
− Mortgage interest
−$9,803
− Property taxes
−$1,512
− Insurance
−$875
− Repairs & maintenance
−$1,080
− Management
−$1,080
− Depreciation
−$5,091
Taxable loss
−$5,945
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,427
After-tax cash flow
$-1,312/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
Belding Area School District
NCES district ID
2604530
Math proficiency
23% ▼ -9.00%
Reading proficiency
31% ▼ -8.00%
Median HH income
$46,310
Composite
23.33/100
National rank
#7915
State rank
#398 of 540 in MI

Livability — Keene

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

Census & demographics

Population (ZIP)
11,292

Population outlook (Ionia County) Hauer SSP2

Today (2025)
63,958 people
By 2030
63,321 · -1.0%
By 2040
61,544 · -3.8%
By 2050
58,682 · -8.2%
By 2075
48,909 · -23.5%
By 2100
35,867 · -43.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Iranian 7% Romanian 4% Lithuanian 3%
Foreign-born
1% · Canada, China
Languages at home
95% English-only · Spanish 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Ionia

2024 margin
Solid R (+31.9) · D 33.3% · R 65.2% · Other 1.5%
2008→2024 swing
-26.0pp toward R · 2008: -5.8pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+30.3 2016: R+31.0 2012: R+12.8 2008: R+5.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 13.30%
Current HPI
412.5108
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

+483.3% since first listed
4 events — show timeline
  • 2026-06-07 Listed $175,000 REALCOMP
  • 2026-06-07 Listed $175,000 MiRealSource-MiMLS
  • 2026-06-07 Listed $175,000 SW Michigan MLS
  • 2016-03-28 Sold (Public Records) $30,000 Public Records

Property tax history

+11.0%/yr

Latest (2025): $1,512 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…