CashFlowRE
Sign in Sign up
162 Saginaw St
B- Composite 68.89
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

162 Saginaw St · Ishpeming, MI 49849
3 bd · 1.0 ba · 1,347 sqft · SingleFamily public records · 85 Days on market
Built 1878 0.26 ac lot ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price improvement! Opportunity knocks: fix it, flip it, or make it your own. This home features 3 bedrooms, a full bath, large kitchen, detached garage and a private backyard. This home has been vacant for years and will require a total rehab. Great location on the outskirts of town. Property is being sold as is.

Key facts

  • Private backyard
  • Great location
  • Large kitchen

Tags

LARGE KITCHENPRIVATE BACKYARDGREAT LOCATION

Property features AI

Finance

  • Other: Zoned residential; Acreage approximately 0.26

Exterior

  • Parking: Detached garage (16 x 24); Garage indicated with 1 garage parking space; Additional 2 parking spaces
  • Utilities: Electricity available; Natural gas available; Public water at street; Public sewer at street; Water heater not specified
  • Home design: Residential property; 1 1/2-story structure; Built in 1878; Partial basement
  • Construction: Aluminum construction; Stone basement; Partial basement foundation; Roof information not provided
  • Exterior features: Aluminum exterior; Large lot frontage (about 82 ft); Frontage on a road; No water features reported; No outbuildings listed

Interior

  • Kitchen: Kitchen on main floor (15 x 14)
  • Bedrooms: First-floor bedroom; Second-floor bedroom (12 x 13); Second-floor bedroom (11 x 15); Second-floor bedroom (approx. W=9)
  • Bathrooms: One full bathroom (main floor)
  • Heating & cooling: Hot water heating; No central cooling reported
  • Interior features: Total of 8 rooms; Main floor full bathroom; Has basement (stone, partial)
  • Laundry & utility: Basement present (stone)

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 $69k.

Deal economics

  • At list price, monthly cash flow is $435 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $65k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.9% vs local median 3.9% in Ishpeming — 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 65/100 on livability (#448 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools C-, health & safety C-, amenities F.
  • Ishpeming Public School District No. 1 (town): math 28% / reading 47% proficiency, ranked #256 of 540 in MI (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 62 active listings in the ZIP; 91 units permitted in Marquette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Marquette County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($65k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $24k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1878 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $64,859 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1878 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.60%
Cap rate
13.86%
Cash-on-cash
27.02%
DSCR
2.20
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$168,375
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
136 Salisbury St 0.29mi 3/1.5 1,273 (-6%) 10mo $152,400 $120 67
138 High Excelsior St 0.49mi 2/1.0 (-1) 1,309 (-3%) 6mo $65,000 $50 63
409 Excelsior St 0.44mi 3/1.0 1,200 (-11%) 4mo $169,900 $142 58
422 Washington St 0.51mi 3/1.0 1,431 (+6%) 11mo $190,000 $133 56
219 S Angeline St 0.37mi 3/2.0 1,192 (-12%) 22mo $149,000 $125 41

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
20.9%
Equity multiple
1.85×
Total profit
$16,517
Equity at exit
$10,288
10-year hold
IRR
29.1%
Equity multiple
3.59×
Total profit
$50,025
Equity at exit
$5,966

Cash invested: $19,320 (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 49849

Active inventory
62
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,103 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$46 /mo · $550/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$435

Break-even live

Break-even rent $552
Max offer price $69,000
Occupancy floor 56%

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
$17,250
Closing costs
$2,070
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. 2026-06-18
    days on market $69,000 Active 85 DOM
  2. 2026-06-17
    days on market $69,000 Active 84 DOM
  3. 2026-06-16
    days on market $69,000 Active 83 DOM
  4. 2026-06-15
    days on market $69,000 Active 82 DOM
  5. 2026-06-13
    days on market $69,000 Active 80 DOM
  6. 2026-06-12
    days on market $69,000 Active 79 DOM
  7. 2026-06-09
    days on market $69,000 Active 76 DOM
  8. 2026-06-09
    price $69,000 Active 75 DOM
  9. 2026-06-08
    days on market $75,000 Active 75 DOM
  10. 2026-06-07
    days on market $75,000 Active 74 DOM
  11. 2026-06-07
    days on market $75,000 Active 73 DOM
  12. 2026-06-04
    days on market $75,000 Active 70 DOM
  13. 2026-06-02
    days on market $75,000 Active 69 DOM
  14. 2026-06-01
    days on market $75,000 Active 68 DOM
  15. 2026-05-31
    days on market $75,000 Active 67 DOM
  16. 2026-05-31
    days on market $75,000 Active 66 DOM
  17. 2026-05-15
    price $75,000 314-char remark
    Show marketing remark (314 chars)

    Price improvement! Opportunity knocks: fix it, flip it, or make it your own. This home features 3 bedrooms, a full bath, large kitchen, detached garage and a private backyard. This home has been vacant for years and will require a total rehab. Great location on the outskirts of town. Property is being sold as is.

  18. 2026-05-14
    price $75,000 314-char remark
    Show marketing remark (314 chars)

    Price improvement! Opportunity knocks: fix it, flip it, or make it your own. This home features 3 bedrooms, a full bath, large kitchen, detached garage and a private backyard. This home has been vacant for years and will require a total rehab. Great location on the outskirts of town. Property is being sold as is.

  19. 2026-04-23
    price $79,000 314-char remark
    Show marketing remark (314 chars)

    Price improvement! Opportunity knocks: fix it, flip it, or make it your own. This home features 3 bedrooms, a full bath, large kitchen, detached garage and a private backyard. This home has been vacant for years and will require a total rehab. Great location on the outskirts of town. Property is being sold as is.

  20. 2026-04-23
    price $79,000 314-char remark
    Show marketing remark (314 chars)

    Price improvement! Opportunity knocks: fix it, flip it, or make it your own. This home features 3 bedrooms, a full bath, large kitchen, detached garage and a private backyard. This home has been vacant for years and will require a total rehab. Great location on the outskirts of town. Property is being sold as is.

  21. 2026-03-25
    listed $92,500 Active 314-char remark
    Show marketing remark (314 chars)

    Price improvement! Opportunity knocks: fix it, flip it, or make it your own. This home features 3 bedrooms, a full bath, large kitchen, detached garage and a private backyard. This home has been vacant for years and will require a total rehab. Great location on the outskirts of town. Property is being sold as is.

  22. 2026-03-25
    listed $92,500 Active 314-char remark
    Show marketing remark (314 chars)

    Price improvement! Opportunity knocks: fix it, flip it, or make it your own. This home features 3 bedrooms, a full bath, large kitchen, detached garage and a private backyard. This home has been vacant for years and will require a total rehab. Great location on the outskirts of town. Property is being sold as is.

ⓘ 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
$550 · $46/mo
Projected year-2 tax
$806 · $67/mo
Expected delta
+$256/yr (+$21/mo · 46.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,237
− Mortgage interest
−$3,865
− Property taxes
−$550
− Insurance
−$345
− Repairs & maintenance
−$1,059
− Management
−$1,059
− Depreciation
−$2,007
Taxable income
$4,352
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,044
After-tax cash flow
$4,176/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
Ishpeming Public School District No. 1
NCES district ID
2619530
Math proficiency
28% ▼ -3.00%
Reading proficiency
47% ▬ 0.00%
Median HH income
$40,475
Composite
31.44/100
National rank
#5983
State rank
#256 of 540 in MI

Livability — Ishpeming

Score
65/100
State rank
#448
US rank
#12571

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ishpeming, MI
Population (ZIP)
12,153

Population outlook (Marquette County) Hauer SSP2

Today (2025)
67,278 people
By 2030
67,249 · +-0.0%
By 2040
66,297 · -1.5%
By 2050
65,241 · -3.0%
By 2075
64,365 · -4.3%
By 2100
60,707 · -9.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 9% Romanian 6% Scottish 2%
Foreign-born
1% · South Korea

Political lean MEDSL · Marquette

2024 margin
Lean D (+8.7) · D 53.5% · R 44.8% · Other 1.7%
2008→2024 swing
-11.6pp toward R · 2008: 20.3pp · 2024: 8.7pp
All cycles
2024: D+8.7 2020: D+11.2 2016: D+4.2 2012: D+14.1 2008: D+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -145.70%
Current HPI
237.0754
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

-18.9% since first listed
6 events — show timeline
  • 2026-05-15 Price Changed $75,000 MiRealSource-MiMLS
  • 2026-05-14 Price Changed $75,000 UPAR
  • 2026-04-23 Price Changed $79,000 MiRealSource-MiMLS
  • 2026-04-23 Price Changed $79,000 UPAR
  • 2026-03-25 Listed $92,500 UPAR
  • 2026-03-25 Listed $92,500 MiRealSource-MiMLS

Property tax history

-5.3%/yr

Latest (2025): $550 · -76.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…