CashFlowRE
Sign in Sign up
1907 Morgan St 🏷️ Likely Rental
B+ Composite 76.11
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$52,900

1907 Morgan St · Saginaw, MI 48602
2 bd · 1.0 ba · 834 sqft · SingleFamily public records · 149 Days on market
Built 1948 3,920 sqft lot Est $67k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 bedroom, 1 bath home with a long-term tenant already in place—an easy, addition to your portfolio. This property offers immediate rental income and steady occupancy, making it a great option for those looking to grow investments. A great opportunity to step in and start collecting rent from day one. The home does need some TLC, allowing the next owner to update and add value over time.

Key facts

  • 3,920 sq ft lot
  • Garage
  • Built 1948

Property features AI

Finance

  • Other: Property listed as residential single family; Subdivision: KEMPTON
  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached garage (approximately 1.5 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Asbestos construction materials
  • Exterior features: Lot approximately 40 x 103 (about 0.09 acres)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Crawl space basement; 4 total rooms

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 $52,900 price doesn't fit this home's estimated sale value (~$66,720) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $53k.

Deal economics

  • At list price, monthly cash flow is $308 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($919 rent vs $53k).
  • Recommended offer: $47k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% vs local median 8.3% in Saginaw — 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 63/100 on livability (#521 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Saginaw School District (urban): math 20% / reading 29% proficiency, ranked #444 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+4.0%/yr); 250 active listings in the ZIP; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $366 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Saginaw County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 4.0% rent growth), your $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($47k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 21y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $46,552 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.74%
Cap rate
13.29%
Cash-on-cash
24.98%
DSCR
2.11
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$66,720
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2105 Mershon St 0.26mi 2/1.0 822 (-1%) 5mo $120,000 $146 82
1815 W Genesee 0.36mi 2/1.0 818 (-2%) 1mo $74,000 $90 79
2312 Durand St 0.35mi 2/1.0 849 (+2%) 4mo $24,750 $29 77
2524 N Carolina St 0.28mi 3/1.0 (+1) 845 (+1%) 7mo $78,000 $92 74
2292 Bay St 0.46mi 2/1.0 866 (+4%) 7mo $36,000 $42 66
2138 N Clinton St 0.19mi 3/1.0 (+1) 912 (+9%) 10mo $77,000 $84 63
2529 N BOND St 0.44mi 2/1.0 763 (-8%) 6mo $65,000 $85 60
2200 State St 0.30mi 3/1.0 (+1) 756 (-9%) 10mo $57,500 $76 57
1523 W Genesee St 0.42mi 3/1.0 (+1) 936 (+12%) 3mo $53,500 $57 53
1608 Congress Ave 0.52mi 3/1.0 (+1) 948 (+14%) 3mo $64,000 $68 46
920 Cronk Ave 0.58mi 2/1.0 714 (-14%) 4mo $54,500 $76 45
2209 Cooper Ave 0.72mi 3/1.0 (+1) 936 (+12%) 7mo $75,000 $80 36

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 · 3.98% rent growth · sell at horizon

5-year hold
IRR
19.7%
Equity multiple
1.81×
Total profit
$12,031
Equity at exit
$7,888
10-year hold
IRR
28.7%
Equity multiple
3.69×
Total profit
$39,786
Equity at exit
$4,574

Cash invested: $14,812 (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 48602

Home prices YoY
-19.7%
Rents YoY
4.0%
Active inventory
250
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$919 medium interval (Pro) →
Mortgage (P&I)
$277
Tax from tax record
$118 /mo · $1,421/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$193
Net cashflow
$308

Break-even live

Break-even rent $529
Max offer price $52,900
Occupancy floor 61%

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
$13,225
Closing costs
$1,587
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. 2026-06-19
    days on market $52,900 Active 149 DOM
  2. 2026-06-18
    days on market $52,900 Active 148 DOM
  3. 2026-06-17
    days on market $52,900 Active 147 DOM
  4. 2026-06-16
    days on market $52,900 Active 146 DOM
  5. 2026-06-15
    days on market $52,900 Active 145 DOM
  6. 2026-06-14
    days on market $52,900 Active 143 DOM
  7. 2026-06-12
    days on market $52,900 Active 142 DOM
  8. 2026-06-09
    days on market $52,900 Active 139 DOM
  9. 2026-06-08
    days on market $52,900 Active 138 DOM
  10. 2026-06-07
    days on market $52,900 Active 137 DOM
  11. 2026-06-05
    days on market $52,900 Active 134 DOM
  12. 2026-06-03
    days on market $52,900 Active 133 DOM
  13. 2026-06-02
    days on market $52,900 Active 132 DOM
  14. 2026-06-01
    days on market $52,900 Active 131 DOM
  15. 2026-05-31
    days on market $52,900 Active 130 DOM
  16. 2026-05-30
    days on market $52,900 Active 129 DOM
  17. 2026-01-21
    listed $52,900 Active
    Show marketing remark (396 chars)

    2 bedroom, 1 bath home with a long-term tenant already in place—an easy, addition to your portfolio. This property offers immediate rental income and steady occupancy, making it a great option for those looking to grow investments. A great opportunity to step in and start collecting rent from day one. The home does need some TLC, allowing the next owner to update and add value over time.

  18. 2026-01-21
    listed $52,900 Active 396-char remark
    Show marketing remark (396 chars)

    2 bedroom, 1 bath home with a long-term tenant already in place—an easy, addition to your portfolio. This property offers immediate rental income and steady occupancy, making it a great option for those looking to grow investments. A great opportunity to step in and start collecting rent from day one. The home does need some TLC, allowing the next owner to update and add value over time.

  19. 2024-04-01
    historical
  20. 2024-04-01
    historical
  21. 2024-03-29
    status Active
  22. 2024-03-29
    status Active
  23. 2024-03-18
    status Pending
  24. 2024-03-18
    status Pending
  25. 2023-08-15
    listed $52,900 Active
  26. 2023-08-15
    listed $52,900 Active
  27. 2022-04-07
    soldstatus $47,900
  28. 2022-03-22
    soldstatus $47,900 Sold
  29. 2022-03-22
    soldstatus $47,900 Closed
  30. 2022-02-10
    status Pending
  31. 2022-02-10
    status Pending
  32. 2022-01-11
    status Active
  33. 2022-01-11
    status Active
  34. 2022-01-11
    status Pending
  35. 2022-01-11
    status Pending
  36. 2021-11-23
    price $49,900
  37. 2021-11-23
    price $49,900
  38. 2021-10-27
    price $54,900
  39. 2021-10-26
    price $54,900
  40. 2021-10-08
    listed $59,900 Active
  41. 2021-10-08
    listed $59,900 Active
  42. 2007-02-07
    soldstatus $21,133
  43. 2006-10-31
    historical
  44. 2006-08-01
    listed $24,900
  45. 2006-07-05
    historical
  46. 2006-07-05
    historical
  47. 2006-04-06
    historical
  48. 2006-04-06
    historical
  49. 2006-04-04
    listed $45,900
  50. 2006-04-04
    listed $45,900

ⓘ 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
$1,421 · $118/mo
Projected year-2 tax
$1,421 · $118/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 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°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
$11,031
− Mortgage interest
−$2,963
− Property taxes
−$1,421
− Insurance
−$264
− Repairs & maintenance
−$883
− Management
−$883
− Depreciation
−$1,539
Taxable income
$3,079
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$739
After-tax cash flow
$2,962/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
Saginaw School District
NCES district ID
2630390
Math proficiency
20% ▼ -5.00%
Reading proficiency
29% ▼ -3.00%
Median HH income
$28,940
Composite
19.6/100
National rank
#8755
State rank
#444 of 540 in MI

Livability — Saginaw

Score
63/100
State rank
#521
US rank
#15424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Saginaw, MI
County
Saginaw County · 54,884 people
City population
54,884
Metro
Saginaw, MI
Population (ZIP)
27,127
Household income
$46,984
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1416.0

Population outlook (Saginaw County) Hauer SSP2

Today (2025)
180,568 people
By 2030
172,302 · -4.6%
By 2040
153,919 · -14.8%
By 2050
135,519 · -24.9%
By 2075
97,199 · -46.2%
By 2100
65,037 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 50% Black 27% Hispanic / Latino 17% Two or more races 12%
Hispanic origin (detail)
Mexican 14% Puerto Rican 1%
Common ancestry
Romanian 4% Lithuanian 3% Italian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Saginaw

2024 margin
Toss-up / Even · D 47.7% · R 51.0% · Other 1.4%
2008→2024 swing
-20.6pp toward R · 2008: 17.3pp · 2024: -3.3pp
All cycles
2024: R+3.3 2020: D+0.3 2016: R+1.1 2012: D+11.9 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.15%
Current HPI
159.8807
Rent YoY
▲ 3.98%
Metro
Saginaw, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+6.9% since first listed
36 events — show timeline
  • 2026-01-21 Listed $52,900 MiRealSource-MiMLS
  • 2026-01-21 Listed $52,900 REALCOMP
  • 2024-04-01 Listing Removed MiRealSource-MiMLS
  • 2024-04-01 Listing Removed REALCOMP
  • 2024-03-29 Relisted REALCOMP
  • 2024-03-29 Relisted MiRealSource-MiMLS
  • 2024-03-18 Pending REALCOMP
  • 2024-03-18 Pending MiRealSource-MiMLS
  • 2023-08-15 Listed $52,900 MiRealSource-MiMLS
  • 2023-08-15 Listed $52,900 REALCOMP
  • 2022-04-07 Sold (Public Records) $47,900 Public Records
  • 2022-03-22 Sold (MLS) $47,900 MiRealSource-MiMLS
  • 2022-03-22 Sold (MLS) $47,900 REALCOMP
  • 2022-02-10 Pending REALCOMP
  • 2022-02-10 Pending MiRealSource-MiMLS
  • 2022-01-11 Relisted REALCOMP
  • 2022-01-11 Relisted MiRealSource-MiMLS
  • 2022-01-11 Pending REALCOMP
  • 2022-01-11 Pending MiRealSource-MiMLS
  • 2021-11-23 Price Changed $49,900 MiRealSource-MiMLS
  • 2021-11-23 Price Changed $49,900 REALCOMP
  • 2021-10-27 Price Changed $54,900 MiRealSource-MiMLS
  • 2021-10-26 Price Changed $54,900 REALCOMP
  • 2021-10-08 Listed $59,900 MiRealSource-MiMLS
  • 2021-10-08 Listed $59,900 REALCOMP
  • 2007-02-07 Sold (MLS) $21,133 MiRealSource-MiMLS
  • 2006-10-31 Listing Removed MiRealSource-MiMLS
  • 2006-08-01 Listed $24,900 MiRealSource-MiMLS
  • 2006-07-05 Listing Removed MiRealSource-MiMLS
  • 2006-07-05 Listing Removed REALCOMP
  • 2006-04-06 Listing Removed REALCOMP
  • 2006-04-06 Listing Removed MiRealSource-MiMLS
  • 2006-04-04 Listed $45,900 MiRealSource-MiMLS
  • 2006-04-04 Listed $45,900 REALCOMP
  • 2005-10-03 Listed $49,500 REALCOMP
  • 2005-10-03 Listed $49,500 MiRealSource-MiMLS

Property tax history

+2.3%/yr

Latest (2025): $1,421 · -16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…