CashFlowRE
Sign in Sign up
20689 Seneca Dr 🏷️ Likely Rental
B Composite 70.84
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 +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$44,900

20689 Seneca Dr · Mount Clemens, MI 48036
3 bd · 2.0 ba · 1,152 sqft · Manufactured · 64 Days on market
Built 2002 Fair condition 4,356 sqft lot $39/sqft · 79% below area

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

Listing remarks MLS

Don't miss this updated 2002 manufactured home in Rudgate Mobile Home Community. Offering almost 1,200 square feet, this home features 3 bedrooms and 2 full baths with an open-concept layout. The spacious kitchen includes a large island, butcher block counters, and all appliances, flowing seamlessly into the main living area. The primary bedroom offers a private bath with double sinks and a large tiled shower. Enjoy the outdoor deck, along with a shed for additional storage. Lot rent is $800 per month, and there are no property taxes on the home. Community amenities include an inground pool, playground, and clubhouse. Pets are allowed. Note: Buyers must be approved by the community after an accepted offer. Manufactured home loans are accepted. Agents do not need a special license to bring a buyer, only to list. BATAVI.

Key facts

  • Large tiled shower
  • Private bath
  • Outdoor deck

Tags

OPEN-CONCEPT LAYOUTLARGE ISLANDBUTCHER BLOCK COUNTERSPRIVATE BATHLARGE TILED SHOWEROUTDOOR DECK

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 $44,900 price doesn't fit this home's estimated sale value (~$211,052) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $45k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $791 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $42k (6.0% below list) — sets the bar for market timing.
  • Cap rate 27.4% vs local median 3.0% in Mount Clemens — 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 77/100 on livability (#120 in MI, #2,918 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime D+, amenities D+.
  • Chippewa Valley Schools (suburban): math 39% / reading 50% proficiency, ranked #133 of 540 in MI (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.1%/yr); 117 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $310 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($42k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $5k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $34k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $42,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
3.10%
Cap rate
27.42%
Cash-on-cash
75.45%
DSCR
4.36
GRM
2.7

CMA / ARV

ARV (median comp)
$211,052
List price
$44,900
Delta
-78.73%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20456 Harmony Dr 0.41mi 3/2.0 1,072 (-7%) 10mo $20,500 $19 61

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 · 3.12% rent growth · sell at horizon

5-year hold
IRR
75.5%
Equity multiple
4.44×
Total profit
$43,262
Equity at exit
$6,695
10-year hold
IRR
79.2%
Equity multiple
9.22×
Total profit
$103,281
Equity at exit
$3,882

Cash invested: $12,572 (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 48036

Home prices YoY
-29.2%
Rents YoY
3.1%
Active inventory
117
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$1,393 high interval (Pro) →
Mortgage (P&I)
$235
Tax est. 1.5%
$56 /mo · $674/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$791

Break-even live

Break-even rent $393
Max offer price $44,900
Occupancy floor 38%

Sensitivity live

Price -10% $822 -5% $806 +0% $791 +5% $775 +10% $759
Rent -10% $680 -5% $735 +0% $791 +5% $846 +10% $901
Rate -1.0pp $813 -0.5pp $802 base $791 +0.5pp $779 +1.0pp $767

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
$11,225
Closing costs
$1,347
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20475 Foster Dr Clinton Twp, MI 3.0 2.0 1056 $1,229 $1.16 23d 1 0.27mi
20195 Weybridge St Unit 15-20150 102-M 2AG Clinton Township, MI 2.0 1.0 788 $1,215 $1.54 0d 1 0.41mi
20195 Weybridge St Unit 15-20140 101-R 2BG Clinton Township, MI 2.0 1.0 826 $1,235 $1.50 0d 1 0.41mi
37545 Charter Oaks Blvd Clinton Twp, MI 2.0 1.5 1110 $1,400 $1.26 44d 1 0.60mi
36760 Farmbrook Dr Clinton Twp, MI 1.0–3.0 1.0–1.5 850 $1,296 $1.52 0d 8 1.01mi
35 S Groesbeck Hwy Mt Clemens, MI 1.0–2.0 1.0–1.5 1125 $2,050 $1.82 0d 1 1.29mi
21613 Sunnyview St #14 Clinton Twp, MI 2.0 2.5 1209 $1,700 $1.41 0d 1 1.46mi

Listing history 29 events

  1. 2026-06-21
    days on market $44,900 Active 64 DOM
  2. 2026-06-18
    days on market $44,900 Active 61 DOM
  3. 2026-06-17
    days on market $44,900 Active 60 DOM
  4. 2026-06-16
    days on market $44,900 Active 59 DOM
  5. 2026-06-15
    days on market $44,900 Active 58 DOM
  6. 2026-06-13
    days on market $44,900 Active 56 DOM
  7. 2026-06-13
    days on market $44,900 Active 55 DOM
  8. 2026-06-09
    days on market $44,900 Active 52 DOM
  9. 2026-06-08
    days on market $44,900 Active 51 DOM
  10. 2026-06-07
    days on market $44,900 Active 50 DOM
  11. 2026-06-04
    pricedays on market $44,900 Active 47 DOM
  12. 2026-06-03
    days on market $49,900 Active 46 DOM
  13. 2026-06-02
    days on market $49,900 Active 45 DOM
  14. 2026-06-01
    days on market $49,900 Active 44 DOM
  15. 2026-05-31
    days on market $49,900 Active 43 DOM
  16. 2026-04-18
    listed $49,900 Active 830-char remark
    Show marketing remark (836 chars)

    Don’t miss this updated 2002 manufactured home in Rudgate Mobile Home Community. Offering almost 1,200 square feet, this home features 3 bedrooms and 2 full baths with an open-concept layout. The spacious kitchen includes a large island, butcher block counters, and all appliances, flowing seamlessly into the main living area. The primary bedroom offers a private bath with double sinks and a large tiled shower. Enjoy the outdoor deck, along with a shed for additional storage. Lot rent is $800 per month, and there are no property taxes on the home. Community amenities include an inground pool, playground, and clubhouse. Pets are allowed. Note: Buyers must be approved by the community after an accepted offer. Manufactured home loans are accepted. Agents do not need a special license to bring a buyer, only to list. BATAVI.

  17. 2026-04-18
    listed $49,900 Active 836-char remark
    Show marketing remark (836 chars)

    Don’t miss this updated 2002 manufactured home in Rudgate Mobile Home Community. Offering almost 1,200 square feet, this home features 3 bedrooms and 2 full baths with an open-concept layout. The spacious kitchen includes a large island, butcher block counters, and all appliances, flowing seamlessly into the main living area. The primary bedroom offers a private bath with double sinks and a large tiled shower. Enjoy the outdoor deck, along with a shed for additional storage. Lot rent is $800 per month, and there are no property taxes on the home. Community amenities include an inground pool, playground, and clubhouse. Pets are allowed. Note: Buyers must be approved by the community after an accepted offer. Manufactured home loans are accepted. Agents do not need a special license to bring a buyer, only to list. BATAVI.

  18. 2023-03-30
    soldstatus $34,000 Sold
  19. 2023-03-30
    soldstatus $34,000 Closed
  20. 2023-03-30
    soldstatus $34,000
  21. 2023-03-07
    status Pending
  22. 2023-03-07
    status Pending
  23. 2023-02-10
    price $39,000
  24. 2023-02-10
    price $39,000
  25. 2023-01-05
    price $41,000
  26. 2023-01-04
    price $41,000
  27. 2022-10-14
    listed $45,000 Active
  28. 2022-10-14
    listed $45,000 Active
  29. 2022-10-14
    listed $39,000

ⓘ 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
$16,721
− Mortgage interest
−$2,515
− Property taxes
−$674
− Insurance
−$224
− Repairs & maintenance
−$1,338
− Management
−$1,338
− Depreciation
−$1,306
Taxable income
$9,326
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,238
After-tax cash flow
$7,248/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 · 12 photos

Fair 45/100 Moderate rehab

This 2002 manufactured home in Rudgate Mobile Home Community is in fair condition with moderate repairs needed. It offers an open-concept layout and community amenities, but some updates could significantly increase its value.

Repairs flagged

  • Minor Deck — Some wear and tear visible on the wooden deck.

Value-add opportunities

  • Resale Paint interior walls — Fresh paint can make the home look more appealing and modern.
  • Both Replace carpet with hardwood floors — Hardwood floors are more durable and can increase both resale and rental value.
  • Resale Replace deck — A new deck can enhance curb appeal and add value to the home.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Deck · Some wear and tear visible on the wooden deck. Minor $500–3,000
Total estimated repair cost · 1 items $500–3,000

Value-add ROI direction

  • Resale Paint interior walls — Fresh paint can make the home look more appealing and modern.
  • Both Replace carpet with hardwood floors — Hardwood floors are more durable and can increase both resale and rental value.
  • Resale Replace deck — A new deck can enhance curb appeal and add value to the home.

ⓘ 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
Chippewa Valley Schools
NCES district ID
2609570
Math proficiency
39% ▼ -10.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$64,964
Composite
39.61/100
National rank
#3922
State rank
#133 of 540 in MI

Livability — Mount Clemens

Score
77/100
State rank
#120
US rank
#2918

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Macomb County · 638,552 people
City population
15,429
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
22,538
Household income
$70,071
Rent vs Own
29.5% rent · 70.5% own
Severe rent burden
514.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (65%)
Race & ethnicity
White 65% Black 21% Two or more races 8% Hispanic / Latino 5% Asian 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 13% Lithuanian 3% English 2%
Foreign-born
4% · Canada, China, Jamaica
Languages at home
94% English-only · Spanish 3% Chinese 1% Other Indo-European 1%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.99%
Current HPI
270.9126
Rent YoY
▲ 3.12%
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+10.9% since first listed
14 events — show timeline
  • 2026-04-18 Listed $49,900 REALCOMP
  • 2026-04-18 Listed $49,900 MiRealSource-MiMLS
  • 2023-03-30 Sold (MLS) $34,000 MiRealSource-MiMLS
  • 2023-03-30 Sold (MLS) $34,000 MiRealSource-MiMLS
  • 2023-03-30 Sold (MLS) $34,000 REALCOMP
  • 2023-03-07 Pending MiRealSource-MiMLS
  • 2023-03-07 Pending REALCOMP
  • 2023-02-10 Price Changed $39,000 MiRealSource-MiMLS
  • 2023-02-10 Price Changed $39,000 REALCOMP
  • 2023-01-05 Price Changed $41,000 MiRealSource-MiMLS
  • 2023-01-04 Price Changed $41,000 REALCOMP
  • 2022-10-14 Listed $39,000 MiRealSource-MiMLS
  • 2022-10-14 Listed $45,000 MiRealSource-MiMLS
  • 2022-10-14 Listed $45,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…