CashFlowRE
Sign in Sign up
316 Howard St
D- Composite 36.28
Why this score? — see what drove the D- 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 +11.1/30.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • 1% rule +3.2/10.0
  • DSCR +3.2/10.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,500

316 Howard St · Bay City, MI 48708
2 bd · 1.5 ba · 1,760 sqft · SingleFamily public records · 72 Days on market
Built 1914 4,792 sqft lot $76/sqft · 52% above area

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

Listing remarks MLS

Location is a Plus! The dead end makes it a quiet street. It is within walking distance to walk along the water to uptown and downtown Bay City. There is an alleyway driveway and parking on the street. Great View of the Bay City Fireworks in the summer! Large kitchen with an island bar & a dining room. Has a dry basement for lots of storage room. The first floor bedroom has a large closet and a room that could be used as an office, craft room, playroom or another bedroom. 2 bedrooms upstairs have large closets and a 1/2 bath. Fresh paint and flooring in some of the rooms.

Key facts

  • 4,792 sq ft lot
  • Built 1914
  • Listed 71 days

Tags

WALKING DISTANCE TO WATERLARGE KITCHEN WITH ISLAND BARDRY BASEMENT FOR STORAGEBEDROOMS WITH LARGE CLOSETS

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 2-bed/1.5-bath single-family listed at $134k.

Deal economics

  • At list price, monthly cash flow is $-54 ($-644/yr) — negative.
  • To cash-flow at today's rent, offer at most $125k (7.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $110k (18.3% below list).
  • Recommended offer: $110k (18.3% below list) — sets the bar for 1% rule.

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: amenities D, crime F, commute 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.
  • Zoned schools: Washington Elementary School (math 8% / reading 17%, grade F, #1,203 of 1,397 statewide, top 87%, 395 students, 93% FRL); Handy Middle School (math 17% / reading 33%, grade F, #387 of 493 statewide, top 78%, 685 students, 79% FRL); Bay City Central High School (math 22% / reading 47%, grade F, #372 of 713 statewide, top 56%, 1,033 students, 64% FRL) — zoned schools average 79% FRL vs 44% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 150 active listings in the ZIP; 39 units permitted in Bay County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $930 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 16y 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 $55k; list at $134k implies a 145% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,896 (18.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.82%
Cap rate
5.81%
Cash-on-cash
-1.71%
DSCR
0.92
GRM
10.2

CMA / ARV

ARV (median comp)
$88,664
List price
$134,500
Delta
51.70%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
321 Stanton St 0.51mi 3/1.5 (+1) 1,756 (-0%) 3mo $173,000 $99 68
421 Garfield Ave 0.14mi 3/2.0 (+1) 1,690 (-4%) 15mo $90,000 $53 67
1200 Fitzhugh St 0.45mi 3/1.0 (+1) 1,716 (-2%) 5mo $47,500 $28 63
318 Fraser St 0.21mi 3/2.0 (+1) 1,512 (-14%) 0mo $155,000 $103 60
234 N Jackson St 0.66mi 3/2.0 (+1) 1,739 (-1%) 10mo $100,000 $58 52
808 13th St 0.55mi 3/1.5 (+1) 1,840 (+4%) 15mo $82,000 $45 50
414 S Jackson St 0.46mi 3/1.0 (+1) 1,500 (-15%) 2mo $109,900 $73 45
417 Marsac St 0.44mi 3/2.0 (+1) 1,546 (-12%) 15mo $131,500 $85 40
1210 17th St 0.56mi 3/1.5 (+1) 1,944 (+10%) 16mo $132,500 $68 38
711 S Farragut St 0.66mi 3/1.5 (+1) 1,680 (-4%) 23mo $165,000 $98 37
1215 Lafayette Ave 0.53mi 3/2.0 (+1) 1,513 (-14%) 16mo $78,000 $52 32
720 S Henry St 0.72mi 3/2.0 (+1) 1,512 (-14%) 10mo $30,000 $20 28

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
-19.1%
Equity multiple
0.33×
Total profit
$-25,201
Equity at exit
$20,054
10-year hold
IRR
-11.7%
Equity multiple
0.30×
Total profit
$-26,297
Equity at exit
$11,629

Cash invested: $37,660 (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
150
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,099 medium interval (Pro) →
Mortgage (P&I)
$705
Tax from tax record
$160 /mo · $1,926/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$-54

Break-even live

Break-even rent $1,167
Max offer price $125,020
Occupancy floor 100%

Sensitivity live

Price -10% $22 -5% $-16 +0% $-54 +5% $-92 +10% $-130
Rent -10% $-140 -5% $-97 +0% $-54 +5% $-10 +10% $33
Rate -1.0pp $14 -0.5pp $-19 base $-54 +0.5pp $-89 +1.0pp $-124

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
$33,625
Closing costs
$4,035
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 38 events

  1. 2026-06-22
    days on market $134,500 Active 72 DOM
  2. 2026-06-21
    days on market $134,500 Active 71 DOM
  3. 2026-06-19
    days on market $134,500 Active 69 DOM
  4. 2026-06-18
    days on market $134,500 Active 68 DOM
  5. 2026-06-17
    days on market $134,500 Active 67 DOM
  6. 2026-06-16
    days on market $134,500 Active 66 DOM
  7. 2026-06-15
    days on market $134,500 Active 65 DOM
  8. 2026-06-14
    days on market $134,500 Active 63 DOM
  9. 2026-06-12
    days on market $134,500 Active 62 DOM
  10. 2026-06-09
    days on market $134,500 Active 59 DOM
  11. 2026-06-08
    days on market $134,500 Active 58 DOM
  12. 2026-06-07
    days on market $134,500 Active 57 DOM
  13. 2026-06-05
    days on market $134,500 Active 54 DOM
  14. 2026-06-03
    days on market $134,500 Active 53 DOM
  15. 2026-06-02
    days on market $134,500 Active 52 DOM
  16. 2026-06-01
    days on market $134,500 Active 51 DOM
  17. 2026-05-31
    days on market $134,500 Active 50 DOM
  18. 2026-05-30
    days on market $134,500 Active 49 DOM
  19. 2026-05-05
    price $134,500 585-char remark
    Show marketing remark (585 chars)

    Location is a Plus! The dead end makes it a quiet street. It is within walking distance to walk along the water to uptown and downtown Bay City. There is an alleyway driveway and parking on the street. Great View of the Bay City Fireworks in the summer! Large kitchen with an island bar & a dining room. Has a dry basement for lots of storage room. The first floor bedroom has a large closet and a room that could be used as an office, craft room, playroom or another bedroom. 2 bedrooms upstairs have large closets and a 1/2 bath. Fresh paint and flooring in some of the rooms.

  20. 2026-05-05
    price $134,500 585-char remark
    Show marketing remark (585 chars)

    Location is a Plus! The dead end makes it a quiet street. It is within walking distance to walk along the water to uptown and downtown Bay City. There is an alleyway driveway and parking on the street. Great View of the Bay City Fireworks in the summer! Large kitchen with an island bar & a dining room. Has a dry basement for lots of storage room. The first floor bedroom has a large closet and a room that could be used as an office, craft room, playroom or another bedroom. 2 bedrooms upstairs have large closets and a 1/2 bath. Fresh paint and flooring in some of the rooms.

  21. 2026-04-11
    listed $139,500 Active 585-char remark
    Show marketing remark (585 chars)

    Location is a Plus! The dead end makes it a quiet street. It is within walking distance to walk along the water to uptown and downtown Bay City. There is an alleyway driveway and parking on the street. Great View of the Bay City Fireworks in the summer! Large kitchen with an island bar & a dining room. Has a dry basement for lots of storage room. The first floor bedroom has a large closet and a room that could be used as an office, craft room, playroom or another bedroom. 2 bedrooms upstairs have large closets and a 1/2 bath. Fresh paint and flooring in some of the rooms.

  22. 2026-04-11
    listed $139,500 Active 585-char remark
    Show marketing remark (585 chars)

    Location is a Plus! The dead end makes it a quiet street. It is within walking distance to walk along the water to uptown and downtown Bay City. There is an alleyway driveway and parking on the street. Great View of the Bay City Fireworks in the summer! Large kitchen with an island bar & a dining room. Has a dry basement for lots of storage room. The first floor bedroom has a large closet and a room that could be used as an office, craft room, playroom or another bedroom. 2 bedrooms upstairs have large closets and a 1/2 bath. Fresh paint and flooring in some of the rooms.

  23. 2022-05-09
    soldstatus $55,000
  24. 2022-05-05
    soldstatus $55,000 Closed
  25. 2022-04-24
    status Pending
  26. 2022-04-18
    historical Keep Showing-Contgcy Appl
  27. 2022-03-05
    listed $69,700 Active
  28. 2022-03-02
    historical
  29. 2022-02-18
    historical Keep Showing-Contgcy Appl
  30. 2021-11-12
    listed $68,700 Active
  31. 2019-12-05
    historical
  32. 2019-07-15
    listed $39,900
  33. 2015-10-27
    historical
  34. 2015-08-07
    listed $34,900
  35. 2010-12-16
    soldstatus $7,100
  36. 2010-12-16
    soldstatus $7,100
  37. 2010-12-01
    listed $6,000
  38. 2010-12-01
    listed $6,000

ⓘ 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
$1,926 · $160/mo
Projected year-2 tax
$1,998 · $167/mo
Expected delta
+$73/yr (+$6/mo · 3.8%)

ⓘ 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 · 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
$13,188
− Mortgage interest
−$7,534
− Property taxes
−$1,926
− Insurance
−$672
− Repairs & maintenance
−$1,055
− Management
−$1,055
− Depreciation
−$3,913
Taxable loss
−$2,967
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$712
After-tax cash flow
$68/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

+2141.7% since first listed
20 events — show timeline
  • 2026-05-05 Price Changed $134,500 MiRealSource-MiMLS
  • 2026-05-05 Price Changed $134,500 REALCOMP
  • 2026-04-11 Listed $139,500 REALCOMP
  • 2026-04-11 Listed $139,500 MiRealSource-MiMLS
  • 2022-05-09 Sold (Public Records) $55,000 Public Records
  • 2022-05-05 Sold (MLS) $55,000 MiRealSource-MiMLS
  • 2022-04-24 Pending MiRealSource-MiMLS
  • 2022-04-18 Contingent MiRealSource-MiMLS
  • 2022-03-05 Listed $69,700 MiRealSource-MiMLS
  • 2022-03-02 Listing Removed MiRealSource-MiMLS
  • 2022-02-18 Contingent MiRealSource-MiMLS
  • 2021-11-12 Listed $68,700 MiRealSource-MiMLS
  • 2019-12-05 Listing Removed MiRealSource-MiMLS
  • 2019-07-15 Listed $39,900 MiRealSource-MiMLS
  • 2015-10-27 Listing Removed MiRealSource-MiMLS
  • 2015-08-07 Listed $34,900 MiRealSource-MiMLS
  • 2010-12-16 Sold (MLS) $7,100 REALCOMP
  • 2010-12-16 Sold (MLS) $7,100 MiRealSource-MiMLS
  • 2010-12-01 Listed $6,000 REALCOMP
  • 2010-12-01 Listed $6,000 MiRealSource-MiMLS

Property tax history

+3.2%/yr

Latest (2025): $1,926 · -16.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…