CashFlowRE
Sign in Sign up
4326 Beach St
B+ Composite 79.51
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 +12.5/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.4/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$52,000

4326 Beach St · Akron, MI 48701
1 bd · 1.0 ba · 824 sqft · SingleFamily public records · 9 Days on market
Built 1890 0.25 ac lot Est $59k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention investors! Don't pass this one up. Renovations have been started. About half the home is down to the studs. Lots of potential. Sits on a nice sized lot, 1/4 of an acre in the Village of Akron. This property was acquired at tax sale and is heavily discounted. Listing and Pricing reflects sale and transfer via quit claim deed (QCD) only. All buyers are required to conduct their own due diligence.

Key facts

  • Village amenities
  • Outdoor space
  • Oversized lot

Tags

OVERSIZED LOTOUTDOOR SPACEWALKING DISTANCE TO SCHOOLWALKING DISTANCE TO SHOPSVILLAGE AMENITIESPEACEFUL SMALL-TOWN SETTING

Property features AI

Finance

  • Other: Property type: Residential; Lot size about 0.25 acre; approximately 75 ft frontage; Roads: country and paved street

Exterior

  • Parking: Road frontage
  • Utilities: Public water; Public sanitary sewer; Gas water heater; Natural gas; Electric heat
  • Home design: Residential single-story home; Built in 1890; Below-grade finished area: none; below-grade area roughly 400
  • Construction: Vinyl siding construction; Block basement and crawlspace foundation; Original construction year 1890
  • Exterior features: Vinyl siding; Rural setting; Walkable to school; Large lot (65+ ft. frontage)

Interior

  • Kitchen: Kitchen on the first floor (about 8 x 5) with vinyl flooring; Range/Oven, Refrigerator, Freezer
  • Bedrooms: Primary bedroom on the first floor, about 10 x 19 with carpet
  • Flooring: Carpet in living room and primary bedroom; Vinyl in kitchen, dining room, bathroom and laundry room
  • Bathrooms: 1 full bathroom on the first floor (approx. 7 x 6) with vinyl flooring
  • Heating & cooling: Electric heating system; Natural gas fuel available
  • Interior features: Freezer; Range/Oven; Refrigerator; Basement (block); Has basement
  • Laundry & utility: Laundry room on the first floor with vinyl flooring; Gas water heater

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 1-bed/1.0-bath single-family listed at $52k.

Deal economics

  • At list price, monthly cash flow is $318 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($841 rent vs $52k).

Location & tenants

  • Location reads 67/100 on livability (#398 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools D+, employment D+.
  • Akron-Fairgrove Schools (rural): math 35% / reading 35% proficiency, ranked #464 of 760 in MI (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 56 units permitted in Tuscola County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $827 of equity ($360 loan paydown + $467 appreciation (0.9% local appreciation)).
  • Tuscola County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.9% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 15y 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 $4k; list at $52k implies a 1200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,000

Questions for the listing agent

  1. Built in 1890 — 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. 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?
  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
1.62%
Cap rate
13.63%
Cash-on-cash
26.19%
DSCR
2.17
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$58,504
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4297 Center St 0.15mi 2/1.0 (+1) 850 (+3%) 10mo $60,000 $71 75

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.9% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.2%
Equity multiple
2.44×
Total profit
$20,954
Equity at exit
$17,475
10-year hold
IRR
30.9%
Equity multiple
4.69×
Total profit
$53,770
Equity at exit
$23,011

Cash invested: $14,560 (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 48701

Home prices YoY
0.5%
Active inventory
6
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$841 medium interval (Pro) →
Mortgage (P&I)
$273
Tax from tax record
$52 /mo · $626/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$318

Break-even live

Break-even rent $439
Max offer price $52,000
Occupancy floor 57%

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
$13,000
Closing costs
$1,560
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 8 events

  1. 2026-06-19
    days on market $52,000 Active 9 DOM
  2. 2026-06-18
    days on market $52,000 Active 8 DOM
  3. 2026-06-17
    days on market $52,000 Active 7 DOM
  4. 2026-06-16
    days on market $52,000 Active 6 DOM
  5. 2026-06-15
    days on market $52,000 Active 5 DOM
  6. 2026-06-14
    days on market $52,000 Active 3 DOM
  7. 2026-06-12
    remarks 567-char remark
  8. 2026-06-12
    listed $52,000 Active 2 DOM

ⓘ 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
$626 · $52/mo
Projected year-2 tax
$713 · $59/mo
Expected delta
+$87/yr (+$7/mo · 14.0%)

ⓘ 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 ≥98°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
$10,090
− Mortgage interest
−$2,913
− Property taxes
−$626
− Insurance
−$260
− Repairs & maintenance
−$807
− Management
−$807
− Depreciation
−$1,513
Taxable income
$3,164
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$759
After-tax cash flow
$3,053/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
Akron-Fairgrove Schools
NCES district ID
2602010
Math proficiency
35% ▲ 10.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$40,975
Composite
32.12/100
National rank
#10981
State rank
#464 of 760 in MI

Livability — Akron

Score
67/100
State rank
#398
US rank
#10776

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, MI
Population (ZIP)
1,364

Population outlook (Tuscola County) Hauer SSP2

Today (2025)
49,930 people
By 2030
47,294 · -5.3%
By 2040
41,504 · -16.9%
By 2050
35,560 · -28.8%
By 2075
24,455 · -51.0%
By 2100
16,507 · -66.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Native American 5% Hispanic / Latino 3%
Common ancestry
Romanian 9% Lithuanian 5% Slovak 3%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Tuscola

2024 margin
Solid R (+43.0) · D 27.9% · R 70.9% · Other 1.3%
2008→2024 swing
-42.1pp toward R · 2008: -0.8pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+39.3 2016: R+38.0 2012: R+10.8 2008: R+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.90%
Current HPI
186.291
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

+285.2% since first listed
5 events — show timeline
  • 2026-06-08 Listed $52,000 MiRealSource-MiMLS
  • 2012-06-25 Sold (MLS) $4,000 MiRealSource-MiMLS
  • 2012-06-11 Listing Removed MiRealSource-MiMLS
  • 2011-11-23 Listed $5,000 MiRealSource-MiMLS
  • 2000-05-27 Sold (Public Records) $13,500 Public Records

Property tax history

+2.3%/yr

Latest (2025): $626 · +35.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…