CashFlowRE
Sign in Sign up
626 W River Rd
D Composite 41.39
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
  • Cash flow +9.0/30.0
  • ARV discount +7.5/15.0
  • Schools +3.2/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0

$225,000

626 W River Rd · Dalton, MI 49445
4 bd · 2.0 ba · 1,620 sqft · Manufactured public records · 17 Days on market
Manufactured home Built 2008 1.51 ac lot

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

Listing remarks MLS

Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

Key facts

  • Large deck
  • Wooded back yard
  • 1.5 acres

Tags

1.5 ACRESSHARED DRIVEWAYLARGE DECKWOODED BACK YARDCONNECTION TO CITY WATERCENTRAL AIR

Property features AI

Exterior

Utilities
Public water
Home design
Ranch-style homeSingle-story (ranch)
Construction
Built in 2008Vinyl sidingComposition roofCrawl space basement
Exterior features
Paved road access1.51-acre lot

Interior

Kitchen
DishwasherRangeRefrigerator
Bedrooms
Primary bedroomBedroom 2Bedroom 3Bedroom 4
Bathrooms
2 full bathrooms
Heating & cooling
Forced air heatingCentral cooling
Interior features
Eat-in kitchen7 total rooms
Laundry & utility
WasherDryerLaundry 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 4-bed/2.0-bath manufactured listed at $225k.

Deal economics

  • At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $193k (14.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $152k (32.2% below list).
  • Recommended offer: $152k (32.2% 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.
  • Reeths-Puffer Schools (suburban): math 28% / reading 44% proficiency, ranked #254 of 540 in MI (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Reethspuffer Middle School (math 29% / reading 54%, grade F, #192 of 493 statewide, top 39%, 542 students, 55% FRL); Reethspuffer High School (math 25% / reading 54%, grade F, #304 of 713 statewide, top 46%, 1,177 students, 53% FRL).
  • Market conditions: 147 active listings in the ZIP; 438 units permitted in Muskegon County in 2024 (115 in 5+ unit buildings).

Forward outlook

  • In year one you build about $24k of equity ($2k loan paydown + $22k appreciation (10.0% local appreciation)).
  • Muskegon 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 ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 13y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $71k; list at $225k implies a 217% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $152,463 (32.2% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.68%
Cap rate
5.34%
Cash-on-cash
-3.40%
DSCR
0.85
GRM
12.3

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
21.8%
Equity multiple
2.76×
Total profit
$111,083
Equity at exit
$202,698
10-year hold
IRR
19.7%
Equity multiple
6.33×
Total profit
$335,902
Equity at exit
$437,126

Cash invested: $63,000 (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 49445

Home prices YoY
7.2%
Active inventory
147
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$1,525 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$109 /mo · $1,313/yr
Insurance
$94
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$-179

Break-even live

Break-even rent $1,751
Max offer price $193,449
Occupancy floor

Sensitivity live

Price -10% $-51 -5% $-115 +0% $-179 +5% $-242 +10% $-306
Rent -10% $-299 -5% $-239 +0% $-179 +5% $-118 +10% $-58
Rate -1.0pp $-65 -0.5pp $-121 base $-179 +0.5pp $-237 +1.0pp $-296

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
$56,250
Closing costs
$6,750
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 26 events

  1. 2026-06-03
    status $225,000 Pending 17 DOM
  2. 2026-06-02
    days on market $225,000 Active 17 DOM
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  3. 2026-06-01
    days on market $225,000 Active 16 DOM
  4. 2026-05-31
    days on market $225,000 Active 15 DOM
  5. 2026-05-30
    days on market $225,000 Active 14 DOM
  6. 2026-05-21
    status Active 701-char remark
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  7. 2026-05-21
    status Active 701-char remark
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  8. 2026-05-21
    status Active
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  9. 2026-05-12
    status Pending 701-char remark
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  10. 2026-05-12
    status Pending 701-char remark
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  11. 2026-05-12
    status Pending
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  12. 2026-05-08
    listed $240,000 Active 701-char remark
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  13. 2026-05-08
    listed $240,000 Active 701-char remark
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  14. 2026-05-08
    listed $240,000 Active
    Show marketing remark (754 chars)

    Welcome to 626 W. River Road. 1.5 acres surrounded by trees. Shared driveway with 1 other home. If you like your privacy you have found it!! Close to all the ammenities you need. Within 5 minutes to highways, grocery stores, restaurants. Spacious and open and bright with a slider to large deck and wooded back yard. This 4 bedroom, 2 bath home is neat and clean and welcoming. A few bumps and bruises on the walls of which most were there at purchase. Recent upgrades include connection to City water, central air, front storm door. (Note shower head recently broke and will be replaced). Septic inspection completed and there are no issues. Security system and Ring system to stay. All appliances stay (except portable microwave). Hurry don't miss out.

  15. 2019-02-13
    soldstatus $71,070
  16. 2019-02-13
    soldstatus $71,070 Sold
  17. 2019-01-16
    status Pending
  18. 2018-12-07
    price $74,900
  19. 2018-11-15
    price $79,900
  20. 2018-10-12
    listed $74,900
  21. 2018-10-12
    listed $89,900 Active
  22. 2018-10-12
    listed $74,900
  23. 2013-03-07
    soldstatus $30,000
  24. 2013-03-07
    soldstatus $30,000
  25. 2013-01-29
    listed $32,000
  26. 2013-01-29
    listed $32,000

ⓘ 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
$1,313 · $109/mo
Projected year-2 tax
$2,389 · $199/mo
Expected delta
+$1,076/yr (+$90/mo · 82.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 47% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥94°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$18,296
− Mortgage interest
−$12,603
− Property taxes
−$1,313
− Insurance
−$1,125
− Repairs & maintenance
−$1,464
− Management
−$1,464
− Depreciation
−$6,545
Taxable loss
−$6,218
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,492
After-tax cash flow
$-651/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
Reeths-Puffer Schools
NCES district ID
2629540
Math proficiency
28% ▼ -9.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$55,223
Composite
31.62/100
National rank
#5942
State rank
#254 of 540 in MI

Livability — Dalton

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

Census & demographics

Population (ZIP)
21,090

Population outlook (Muskegon County) Hauer SSP2

Today (2025)
174,032 people
By 2030
173,365 · -0.4%
By 2040
168,877 · -3.0%
By 2050
160,306 · -7.9%
By 2075
134,426 · -22.8%
By 2100
98,836 · -43.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 8% Hispanic / Latino 6% Black 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 10% Romanian 4% Italian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Muskegon

2024 margin
Toss-up / Even · D 48.4% · R 50.2% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: 29.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.6 2016: D+0.9 2012: D+17.8 2008: D+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 40.82%
Current HPI
605.31
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

+603.1% since first listed
27 events — show timeline
  • 2026-06-02 Pending MiRealSource-MiMLS
  • 2026-06-02 Pending REALCOMP
  • 2026-06-02 Pending SW Michigan MLS
  • 2026-05-28 Price Changed $225,000 MiRealSource-MiMLS
  • 2026-05-28 Price Changed $225,000 REALCOMP
  • 2026-05-28 Price Changed $225,000 SW Michigan MLS
  • 2026-05-21 Relisted REALCOMP
  • 2026-05-21 Relisted MiRealSource-MiMLS
  • 2026-05-21 Relisted SW Michigan MLS
  • 2026-05-12 Pending REALCOMP
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-12 Pending SW Michigan MLS
  • 2026-05-08 Listed $240,000 SW Michigan MLS
  • 2026-05-08 Listed $240,000 REALCOMP
  • 2026-05-08 Listed $240,000 MiRealSource-MiMLS
  • 2019-02-13 Sold (MLS) $71,070 SW Michigan MLS
  • 2019-02-13 Sold (MLS) $71,070 REALCOMP
  • 2019-01-16 Pending SW Michigan MLS
  • 2018-12-07 Price Changed $74,900 SW Michigan MLS
  • 2018-11-15 Price Changed $79,900 SW Michigan MLS
  • 2018-10-12 Listed $74,900 MiRealSource-MiMLS
  • 2018-10-12 Listed $89,900 SW Michigan MLS
  • 2018-10-12 Listed $74,900 REALCOMP
  • 2013-03-07 Sold (MLS) $30,000 REALCOMP
  • 2013-03-07 Sold (MLS) $30,000 SW Michigan MLS
  • 2013-01-29 Listed $32,000 REALCOMP
  • 2013-01-29 Listed $32,000 SW Michigan MLS

Property tax history

-2.5%/yr

Latest (2025): $1,313 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…