CashFlowRE
Sign in Sign up
1940 Robinwood Ave
C- Composite 50.11
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).

  • Cash flow +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$24,999

1940 Robinwood Ave · Saginaw, MI 48601
3 bd · 1.0 ba · 968 sqft · SingleFamily public records · 38 Days on market
Built 1946 6,534 sqft lot Est $41k · 39% under

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

Listing remarks MLS

Property being sold as is- home needs TLC but will make a great starter home or a rental property. Listing agent is owner.

Key facts

  • 6,534 sq ft lot
  • Garage
  • Built 1946

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Paved road frontage; Lot approximately 0.15 acres (50.01 x 128)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: 3 total rooms

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 $25k.

Deal economics

  • At list price, monthly cash flow is $815 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $24k (3.0% below list) — sets the bar for market timing.
  • Cap rate 45.4% vs local median 7.8% 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: 200 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $173 of loan paydown is wiped out by about $750 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 + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $24,249 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
5.00%
Cap rate
45.40%
Cash-on-cash
139.67%
DSCR
7.21
GRM
1.7

CMA / ARV

ARV (on-the-fly)
$40,656
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2221 Owen St 0.24mi 2/2.0 (-1) 962 (-1%) 10mo $12,500 $13 71
2201 Parkwood Ave 0.18mi 3/1.0 1,042 (+8%) 14mo $60,000 $58 67
2701 Sheridan Ave 0.55mi 3/1.0 924 (-4%) 3mo $74,272 $80 64
1928 Parkwood Ave 0.12mi 2/1.0 (-1) 1,105 (+14%) 5mo $31,100 $28 62
2419 Troy St 0.42mi 2/1.0 (-1) 960 (-1%) 16mo $14,000 $15 61
2411 Beechwood Ave 0.67mi 3/1.0 952 (-2%) 8mo $40,000 $42 60
1015 Cambrey St 0.52mi 2/1.0 (-1) 959 (-1%) 12mo $40,000 $42 60
2409 Wilkins St 0.63mi 2/1.0 (-1) 1,012 (+4%) 1mo $23,000 $23 57
2605 Lynnwood St 0.68mi 3/1.0 945 (-2%) 13mo $40,000 $42 54
1432 Cornelia St 0.64mi 3/1.0 1,034 (+7%) 8mo $23,000 $22 52
2300 Thatcher St 0.48mi 3/1.5 1,064 (+10%) 10mo $57,000 $54 51
1222 Hiland St 0.40mi 2/1.0 (-1) 1,092 (+13%) 12mo $34,100 $31 46

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
Equity multiple
7.84×
Total profit
$47,859
Equity at exit
$3,727
10-year hold
IRR
Equity multiple
16.51×
Total profit
$108,569
Equity at exit
$2,161

Cash invested: $7,000 (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 48601

Home prices YoY
-32.1%
Active inventory
200
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$815

Break-even live

Break-even rent $219
Max offer price $24,999
Occupancy floor 30%

Sensitivity live

Price -10% $832 -5% $823 +0% $815 +5% $806 +10% $797
Rent -10% $716 -5% $765 +0% $815 +5% $864 +10% $913
Rate -1.0pp $827 -0.5pp $821 base $815 +0.5pp $808 +1.0pp $802

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
$6,250
Closing costs
$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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3328 Webber St Saginaw, MI 3.0 1.0 878 $1,250 $1.42 45d 1 1.05mi

Listing history 22 events

  1. 2026-06-19
    days on market $24,999 Active 38 DOM
  2. 2026-06-18
    days on market $24,999 Active 37 DOM
  3. 2026-06-17
    days on market $24,999 Active 36 DOM
  4. 2026-06-16
    days on market $24,999 Active 35 DOM
  5. 2026-06-15
    days on market $24,999 Active 34 DOM
  6. 2026-06-14
    days on market $24,999 Active 32 DOM
  7. 2026-06-12
    days on market $24,999 Active 31 DOM
  8. 2026-06-09
    days on market $24,999 Active 28 DOM
  9. 2026-06-08
    days on market $24,999 Active 27 DOM
  10. 2026-06-07
    days on market $24,999 Active 26 DOM
  11. 2026-06-05
    days on market $24,999 Active 23 DOM
  12. 2026-06-03
    days on market $24,999 Active 22 DOM
  13. 2026-06-02
    days on market $24,999 Active 21 DOM
  14. 2026-06-01
    days on market $24,999 Active 20 DOM
  15. 2026-05-31
    days on market $24,999 Active 19 DOM
  16. 2026-05-30
    days on market $24,999 Active 18 DOM
  17. 2026-05-12
    listed $24,999 Active
    Show marketing remark (122 chars)

    Property being sold as is- home needs TLC but will make a great starter home or a rental property. Listing agent is owner.

  18. 2026-05-12
    listed $24,999 Active 122-char remark
    Show marketing remark (122 chars)

    Property being sold as is- home needs TLC but will make a great starter home or a rental property. Listing agent is owner.

  19. 2026-03-19
    historical
  20. 2026-03-19
    historical
  21. 2025-10-13
    listed $19,999 Active
  22. 2025-10-12
    listed $19,999 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥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
$15,000
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$727
Taxable income
$9,972
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,393
After-tax cash flow
$7,383/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
City population
54,884
Population (ZIP)
32,069

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 0.56)
Race & ethnicity
Black 59% White 27% Hispanic / Latino 12% Two or more races 5%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

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
▼ -93.46%
Current HPI
197.3359
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

+25.0% since first listed
6 events — show timeline
  • 2026-05-12 Listed $24,999 MiRealSource-MiMLS
  • 2026-05-12 Listed $24,999 REALCOMP
  • 2026-03-19 Listing Removed MiRealSource-MiMLS
  • 2026-03-19 Listing Removed REALCOMP
  • 2025-10-13 Listed $19,999 REALCOMP
  • 2025-10-12 Listed $19,999 MiRealSource-MiMLS

Property tax history

+11.5%/yr

Latest (2025): $1,260 · +24.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…