CashFlowRE
Sign in Sign up
9780 Garfield Rd
C- Composite 50.92
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.8/30.0
  • Schools +5.1/10.0
  • DSCR +4.5/10.0
  • Livability +3.6/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

9780 Garfield Rd · Freeland, MI 48623
3 bd · 1.0 ba · 1,320 sqft · SingleFamily public records · 16 Days on market
Built 1963 1.75 ac lot $189/sqft · 18% below area Est $337k · 26% under

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

Listing remarks MLS

Now available. .. 3 bedroom, 2 bathroom , full basement home, situated on 1.75 acres. Home boasts updated kitchen with tile flooring and concrete counter tops, large living room with hardwood flooring. Master bedroom has walk-in closet and new tiled bath and stand up shower completed with double sink vanity and concrete counter tops. Updates include newer furnace, central air, windows, plumbing and electrical. Water and gas available at the road. Call today for your personal showing. .. .

Key facts

  • 1.75 acre lot
  • 2 garage spots
  • Built 1963

Property features AI

Finance

  • Other: Property sits on approximately 1.75 acres

Exterior

  • Parking: Attached garage with 2 parking spaces
  • Utilities: Public water; Septic sewer
  • Home design: Residential, single-story; Built in 1963; Below-grade finished space (basement finished area listed)
  • Construction: Block foundation
  • Exterior features: Wood exterior; Front porch; Road frontage

Interior

  • Kitchen: First-floor kitchen, approximately 15 x 14
  • Bedrooms: Three first-floor bedrooms — 12 x 11 (carpet), 10 x 10 (carpet), and ~9' wide (carpet)
  • Flooring: Carpet in bedrooms; Wood flooring in living room; Ceramic tile in bathrooms
  • Bathrooms: Two full bathrooms, both on the first floor with ceramic flooring
  • Heating & cooling: Forced-air heating; Central A/C; LP/Propane fuel; Propane hot water heater
  • Interior features: 9 total rooms; Basement (block foundation)
  • Laundry & utility: Basement provides utility space

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/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $70 ($837/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (21.4% below list).
  • Recommended offer: $197k (21.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.2% in Freeland — 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 72/100 on livability (#230 in MI) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Freeland Community School District (suburban): math 54% / reading 61% proficiency, ranked #46 of 540 in MI (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 94 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 23y 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.
Recommended offer $196,531 (21.4% below list)

Questions for the listing agent

  1. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
0.79%
Cap rate
6.63%
Cash-on-cash
1.20%
DSCR
1.05
GRM
10.6

CMA / ARV

ARV (median comp)
$336,981
List price
$249,900
Delta
-25.84%
Verdict
UNDERPRICED
Comps
12 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9780 Garfield Rd 0.00mi 3/2.0 1,465 (+11%) 0mo $249,900 $171 77

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
-14.5%
Equity multiple
0.48×
Total profit
$-36,174
Equity at exit
$37,261
10-year hold
IRR
-5.8%
Equity multiple
0.62×
Total profit
$-26,270
Equity at exit
$21,607

Cash invested: $69,972 (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 48623

Home prices YoY
-26.7%
Active inventory
94
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,965 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$68 /mo · $819/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$413
Net cashflow
$70

Break-even live

Break-even rent $1,877
Max offer price $249,900
Occupancy floor 91%

Sensitivity live

Price -10% $211 -5% $140 +0% $70 +5% $-1 +10% $-72
Rent -10% $-86 -5% $-8 +0% $70 +5% $147 +10% $225
Rate -1.0pp $196 -0.5pp $133 base $70 +0.5pp $5 +1.0pp $-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
$62,475
Closing costs
$7,497
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 22 events

  1. 2026-05-15
    status Pending 563-char remark
  2. 2026-05-06
    historical Keep Showing-Contgcy Appl 563-char remark
  3. 2026-04-29
    listed $249,900 Active 563-char remark
  4. 2017-03-31
    soldstatus $132,500
  5. 2017-03-29
    soldstatus $132,500 493-char remark
    Show marketing remark (493 chars)

    Now available. .. 3 bedroom, 2 bathroom , full basement home, situated on 1.75 acres. Home boasts updated kitchen with tile flooring and concrete counter tops, large living room with hardwood flooring. Master bedroom has walk-in closet and new tiled bath and stand up shower completed with double sink vanity and concrete counter tops. Updates include newer furnace, central air, windows, plumbing and electrical. Water and gas available at the road. Call today for your personal showing. .. .

  6. 2017-03-29
    soldstatus $132,500 Closed
    Show marketing remark (493 chars)

    Now available. .. 3 bedroom, 2 bathroom , full basement home, situated on 1.75 acres. Home boasts updated kitchen with tile flooring and concrete counter tops, large living room with hardwood flooring. Master bedroom has walk-in closet and new tiled bath and stand up shower completed with double sink vanity and concrete counter tops. Updates include newer furnace, central air, windows, plumbing and electrical. Water and gas available at the road. Call today for your personal showing. .. .

  7. 2017-02-14
    status Pending
    Show marketing remark (493 chars)

    Now available. .. 3 bedroom, 2 bathroom , full basement home, situated on 1.75 acres. Home boasts updated kitchen with tile flooring and concrete counter tops, large living room with hardwood flooring. Master bedroom has walk-in closet and new tiled bath and stand up shower completed with double sink vanity and concrete counter tops. Updates include newer furnace, central air, windows, plumbing and electrical. Water and gas available at the road. Call today for your personal showing. .. .

  8. 2017-01-19
    listed $134,900 Active
    Show marketing remark (493 chars)

    Now available. .. 3 bedroom, 2 bathroom , full basement home, situated on 1.75 acres. Home boasts updated kitchen with tile flooring and concrete counter tops, large living room with hardwood flooring. Master bedroom has walk-in closet and new tiled bath and stand up shower completed with double sink vanity and concrete counter tops. Updates include newer furnace, central air, windows, plumbing and electrical. Water and gas available at the road. Call today for your personal showing. .. .

  9. 2017-01-19
    listed $134,900 493-char remark
    Show marketing remark (493 chars)

    Now available. .. 3 bedroom, 2 bathroom , full basement home, situated on 1.75 acres. Home boasts updated kitchen with tile flooring and concrete counter tops, large living room with hardwood flooring. Master bedroom has walk-in closet and new tiled bath and stand up shower completed with double sink vanity and concrete counter tops. Updates include newer furnace, central air, windows, plumbing and electrical. Water and gas available at the road. Call today for your personal showing. .. .

  10. 2009-12-30
    soldstatus $91,000
  11. 2009-12-30
    soldstatus $91,000
  12. 2009-12-10
    historical
  13. 2009-11-18
    listed $99,900
  14. 2009-11-18
    listed $99,900
  15. 2004-08-13
    soldstatus $120,000
  16. 2004-08-03
    historical
  17. 2004-08-02
    soldstatus $120,000
  18. 2004-08-02
    soldstatus $120,000
  19. 2004-03-08
    listed $122,950
  20. 2004-03-08
    listed $122,950
  21. 2003-11-20
    historical
  22. 2003-05-20
    listed $129,900

ⓘ 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
$819 · $68/mo
Projected year-2 tax
$2,334 · $194/mo
Expected delta
+$1,515/yr (+$126/mo · 185.0%)

ⓘ 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 2/10 Low 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 · 1 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
$23,584
− Mortgage interest
−$13,998
− Property taxes
−$819
− Insurance
−$1,250
− Repairs & maintenance
−$1,887
− Management
−$1,887
− Depreciation
−$7,270
Taxable loss
−$3,526
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$846
After-tax cash flow
$1,683/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
Freeland Community School District
NCES district ID
2615060
Math proficiency
54% ▼ -4.00%
Reading proficiency
61% ▼ -3.00%
Median HH income
$70,875
Composite
50.98/100
National rank
#1779
State rank
#46 of 540 in MI

Livability — Freeland

Score
72/100
State rank
#230
US rank
#5824

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
15,126
Population (ZIP)
15,126

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
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 5% Black 5% Hispanic / Latino 3%
Common ancestry
Romanian 11% Lithuanian 5% Slovak 2%
Foreign-born
0%
Languages at home
97% English-only · Spanish 2%

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
▼ -78.02%
Current HPI
213.8908
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

+92.4% since first listed
24 events — show timeline
  • 2026-06-09 Sold (Public Records) $249,900 Public Records
  • 2026-06-06 Sold (MLS) $249,900 MiRealSource-MiMLS
  • 2026-05-15 Pending MiRealSource-MiMLS
  • 2026-05-06 Contingent MiRealSource-MiMLS
  • 2026-04-29 Listed $249,900 MiRealSource-MiMLS
  • 2017-03-31 Sold (Public Records) $132,500 Public Records
  • 2017-03-29 Sold (MLS) $132,500 MiRealSource-MiMLS
  • 2017-03-29 Sold (MLS) $132,500 REALCOMP
  • 2017-02-14 Pending MiRealSource-MiMLS
  • 2017-01-19 Listed $134,900 MiRealSource-MiMLS
  • 2017-01-19 Listed $134,900 REALCOMP
  • 2009-12-30 Sold (MLS) $91,000 MiRealSource-MiMLS
  • 2009-12-30 Sold (MLS) $91,000 REALCOMP
  • 2009-12-10 Listing Removed MiRealSource-MiMLS
  • 2009-11-18 Listed $99,900 MiRealSource-MiMLS
  • 2009-11-18 Listed $99,900 REALCOMP
  • 2004-08-13 Sold (Public Records) $120,000 Public Records
  • 2004-08-03 Listing Removed MiRealSource-MiMLS
  • 2004-08-02 Sold (MLS) $120,000 REALCOMP
  • 2004-08-02 Sold (MLS) $120,000 MiRealSource-MiMLS
  • 2004-03-08 Listed $122,950 REALCOMP
  • 2004-03-08 Listed $122,950 MiRealSource-MiMLS
  • 2003-11-20 Listing Removed REALCOMP
  • 2003-05-20 Listed $129,900 REALCOMP

Property tax history

-4.9%/yr

Latest (2025): $819 · -71.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…