CashFlowRE
Sign in Sign up
2108 6th St
B Composite 74.37
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

2108 6th St · Bay City, MI 48708
3 bd · 1.5 ba · 1,820 sqft · SingleFamily public records · 79 Days on market
Built 1920 0.31 ac lot $52/sqft · 44% below area Est $170k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

Key facts

  • Quiet street
  • Outdoor recreation
  • Spacious lot

Tags

QUIET STREETHISTORIC DISTRICTFIRST-FLOOR LAUNDRYSPACIOUS LOTOUTDOOR RECREATION

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/1.5-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $328 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 5.5% in Bay City — 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 68/100 on livability (#360 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities D, crime F.
  • Bay City School District (urban): math 27% / reading 40% proficiency, ranked #317 of 540 in MI (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 148 active listings in the ZIP; 39 units permitted in Bay County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Bay County population projected at -21% 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 $27k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 6y ago 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 $79k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 F 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
1.40%
Cap rate
10.43%
Cash-on-cash
14.78%
DSCR
1.66
GRM
5.9

CMA / ARV

ARV (median comp)
$170,474
List price
$95,000
Delta
-44.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2147 7th St 0.15mi 3/1.5 1,874 (+3%) 5mo $189,000 $101 84
2229 7th St 0.17mi 3/2.0 1,888 (+4%) 1mo $60,000 $32 83
2105 6th St 0.03mi 3/1.5 1,960 (+8%) 5mo $199,900 $102 81
1912 5th Blvd 0.22mi 4/1.5 (+1) 1,921 (+6%) 5mo $80,000 $42 71
109 N Johnson St 0.43mi 4/2.0 (+1) 1,842 (+1%) 1mo $197,000 $107 70
523 N Trumbull St 0.08mi 3/1.0 2,068 (+14%) 5mo $55,000 $27 68
1708 6th St 0.30mi 4/1.5 (+1) 1,704 (-6%) 6mo $160,000 $94 66
212 N McLellan St 0.49mi 4/2.0 (+1) 1,746 (-4%) 0mo $125,000 $72 63
1713 9th St 0.33mi 3/2.0 1,633 (-10%) 5mo $130,000 $80 61
421 Harold St 0.71mi 3/1.0 1,762 (-3%) 2mo $120,000 $68 58
2221 Carroll Rd 0.47mi 4/3.0 (+1) 1,773 (-3%) 6mo $300,000 $169 58
507 S Johnson St 0.73mi 3/1.5 2,010 (+10%) 5mo $180,000 $90 45

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.4%
Equity multiple
1.21×
Total profit
$5,541
Equity at exit
$14,165
10-year hold
IRR
14.8%
Equity multiple
2.20×
Total profit
$31,955
Equity at exit
$8,214

Cash invested: $26,600 (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 48708

Home prices YoY
-30.9%
Active inventory
148
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,333 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$187 /mo · $2,249/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$328

Break-even live

Break-even rent $918
Max offer price $95,000
Occupancy floor 70%

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
$23,750
Closing costs
$2,850
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 21 events

  1. 2026-05-13
    status Pending 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  2. 2026-05-13
    status Pending 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  3. 2026-05-09
    price $95,000 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  4. 2026-05-09
    price $95,000 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  5. 2026-05-08
    status Active 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  6. 2026-05-08
    status Active 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  7. 2026-05-03
    status Pending 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  8. 2026-05-03
    status Pending 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  9. 2026-04-22
    status Active 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  10. 2026-04-22
    status Active 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  11. 2026-04-13
    status Pending 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  12. 2026-04-13
    status Pending 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  13. 2026-04-04
    status Active 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  14. 2026-04-04
    status Active 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  15. 2026-02-12
    historical Active Under Contract 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  16. 2026-02-12
    historical Keep Showing-Contgcy Appl 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  17. 2026-02-09
    listed $99,900 Active 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  18. 2026-02-09
    listed $99,900 Active 435-char remark
    Show marketing remark (435 chars)

    Located on a quiet street in the historic district this 3 bedroom, 1.5 bath home is centrally located in the heart of Bay City. Featuring charming, large rooms throughout, with first-floor laundry. Close to Carroll Park, schools, shopping and more. An additional spacious lot is available on the property, suitable for establishing a garden, outdoor recreation, or hosting events. Vinyl windows and possible wood flooring under carpet.

  19. 2020-10-08
    soldstatus $78,900
  20. 2020-10-07
    soldstatus $78,900
  21. 2020-06-03
    listed $79,900

ⓘ 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
$2,249 · $187/mo
Projected year-2 tax
$2,249 · $187/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥97°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$15,994
− Mortgage interest
−$5,321
− Property taxes
−$2,249
− Insurance
−$475
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$2,764
Taxable income
$2,625
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$630
After-tax cash flow
$3,302/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
Bay City School District
NCES district ID
2604260
Math proficiency
27% ▼ -8.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$43,833
Composite
28.47/100
National rank
#6743
State rank
#317 of 540 in MI

Livability — Bay City

Score
68/100
State rank
#360
US rank
#8912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bay City, MI
County
Bay County · 36,975 people
City population
25,635
Metro
Bay City, MI
Population (ZIP)
25,635
Household income
$50,518
Rent vs Own
29.9% rent · 70.1% own
Severe rent burden
528.0

Population outlook (Bay County) Hauer SSP2

Today (2025)
101,476 people
By 2030
98,152 · -3.3%
By 2040
89,711 · -11.6%
By 2050
80,614 · -20.6%
By 2075
60,544 · -40.3%
By 2100
41,603 · -59.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 11% Two or more races 10% Black 3%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Romanian 17% Lithuanian 7% Slovak 2%
Foreign-born
2% · Canada, South Korea
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Bay

2024 margin
R (+14.7) · D 42.0% · R 56.7% · Other 1.3%
2008→2024 swing
-30.0pp toward R · 2008: 15.3pp · 2024: -14.7pp
All cycles
2024: R+14.7 2020: R+11.6 2016: R+12.6 2012: D+6.0 2008: D+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -82.21%
Current HPI
183.5774
Rent YoY
Metro
Bay City, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+18.9% since first listed
21 events — show timeline
  • 2026-05-13 Pending REALCOMP
  • 2026-05-13 Pending MiRealSource-MiMLS
  • 2026-05-09 Price Changed $95,000 MiRealSource-MiMLS
  • 2026-05-09 Price Changed $95,000 REALCOMP
  • 2026-05-08 Relisted REALCOMP
  • 2026-05-08 Relisted MiRealSource-MiMLS
  • 2026-05-03 Pending REALCOMP
  • 2026-05-03 Pending MiRealSource-MiMLS
  • 2026-04-22 Relisted REALCOMP
  • 2026-04-22 Relisted MiRealSource-MiMLS
  • 2026-04-13 Pending REALCOMP
  • 2026-04-13 Pending MiRealSource-MiMLS
  • 2026-04-04 Relisted REALCOMP
  • 2026-04-04 Relisted MiRealSource-MiMLS
  • 2026-02-12 Contingent REALCOMP
  • 2026-02-12 Contingent MiRealSource-MiMLS
  • 2026-02-09 Listed $99,900 REALCOMP
  • 2026-02-09 Listed $99,900 MiRealSource-MiMLS
  • 2020-10-08 Sold (Public Records) $78,900 Public Records
  • 2020-10-07 Sold (MLS) $78,900 MiRealSource-MiMLS
  • 2020-06-03 Listed $79,900 MiRealSource-MiMLS

Property tax history

+0.4%/yr

Latest (2025): $2,249 · -15.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…