CashFlowRE
Sign in Sign up
308 W Houghton Ave
D Composite 42.6
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 +14.7/30.0
  • ARV discount +5.7/15.0
  • Schools +5.5/10.0
  • DSCR +4.5/10.0
  • Livability +3.9/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

308 W Houghton Ave · Houghton, MI 49931
3 bd · 1.0 ba · 1,368 sqft · SingleFamily public records · 113 Days on market
Built 1918 0.60 ac lot Est $187k · at est.

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

Listing remarks MLS

Neat and tidy 3 bedroom, 1 bath rental property in the City of Houghton. On the main floor are a cozy living room, dining room, and spacious eat-in kitchen. The kitchen has access to a deck/balcony with an amazing view of the Portage Canal and Quincy mine. Upstairs are 3 bedrooms with closets and a full bath. Leased for $900/month, tenant pays utilities. Lease expires April 30, 2026 making this either a great income property or make this your own home. Laundry is located in the basement and basement has outdoor access.

Key facts

  • Deck balcony
  • Outdoor access
  • Eat-in kitchen

Tags

EAT-IN KITCHENDECK BALCONYVIEW OF PORTAGE CANALOUTDOOR ACCESS

Property features AI

Finance

  • Other: Property classified as 1 to 4 units (residential); Lot size about 0.6 acres (frontage approx. 25')

Exterior

  • Parking: No outbuildings
  • Utilities: Public water and public sanitary sewer; Natural gas connected; gas water heater; Electricity connected with 100 amp service and circuit breakers; Cable available and internet (Spectrum) available
  • Home design: Residential 2-story structure; Built in 1918; View-facing frontage on a road
  • Construction: Wood exterior; Basement foundation; Full basement (finished below-grade area not listed)
  • Exterior features: Exterior balcony; Deck; Canal/Portage Canal view; Platted lot within city limits; City/County paved year-round road access

Interior

  • Kitchen: Eat-in kitchen on the first floor (approx. 9 x 16); Range/oven; Refrigerator
  • Bedrooms: Three bedrooms located on the second floor (approx. 11 x 15; 8 x 15; 11' wide); Carpet in all bedrooms
  • Flooring: Carpet in living and dining areas and bedrooms; Vinyl in kitchen and bathroom
  • Bathrooms: One full bathroom on the second floor; Vinyl floor in bathroom (approx. 7 x 5)
  • Heating & cooling: Forced air heating; No central cooling
  • Interior features: Cable/internet available; Full walk-out basement with interior access and stone foundation
  • Laundry & utility: Washer and dryer included

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 $195k.

Deal economics

  • At list price, monthly cash flow is $49 ($587/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 $164k (15.9% below list).
  • Recommended offer: $164k (15.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#118 in MI, #2,903 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: housing D+, commute F, employment F.
  • Houghton-Portage Township School District (rural): math 65% / reading 69% proficiency, ranked #29 of 540 in MI (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Houghton Elementary School (math 69% / reading 65%, grade B+, #105 of 1,397 statewide, top 9%, 643 students, 35% FRL); Houghton Middle School (math 61% / reading 67%, grade B+, #39 of 493 statewide, top 8%, 341 students, 32% FRL); Houghton Central High School (math 67% / reading 82%, grade B+, #19 of 713 statewide, top 3%, 461 students, 25% FRL).
  • Market conditions: 49 active listings in the ZIP; 111 units permitted in Houghton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Houghton County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $164,091 (15.9% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1918 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
6.59%
Cash-on-cash
1.08%
DSCR
1.05
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$187,416
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
503 W Baraga Ave 0.29mi 3/1.0 1,325 (-3%) 2mo $165,000 $125 80
504 W South Ave 0.12mi 3/1.0 1,500 (+10%) 3mo $129,000 $86 76
107 E South Ave 0.20mi 3/2.0 1,308 (-4%) 9mo $179,000 $137 72
707 W Douglass Ave 0.26mi 3/1.5 1,265 (-8%) 3mo $212,000 $168 70
106 E Houghton Ave 0.21mi 3/2.0 1,500 (+10%) 2mo $209,000 $139 68
505 W Fourth St 0.20mi 3/2.0 1,458 (+7%) 12mo $259,500 $178 66
48454 Lincoln St 0.52mi 3/2.0 1,437 (+5%) 2mo $222,500 $155 62
507 4th St 0.20mi 4/2.0 (+1) 1,247 (-9%) 11mo $127,000 $102 58
701 Memorial Dr 0.21mi 3/2.5 1,163 (-15%) 3mo $315,000 $271 57
19529 Mckinley St 0.68mi 3/1.0 1,345 (-2%) 12mo $149,000 $111 56
611 Finn St 0.72mi 3/1.0 1,328 (-3%) 12mo $148,000 $111 52
19554 Sampson St 0.62mi 3/1.5 1,288 (-6%) 9mo $165,000 $128 52

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
-14.6%
Equity multiple
0.48×
Total profit
$-28,519
Equity at exit
$29,075
10-year hold
IRR
-6.0%
Equity multiple
0.62×
Total profit
$-20,971
Equity at exit
$16,860

Cash invested: $54,600 (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 49931

Active inventory
49
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,641 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$144 /mo · $1,723/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$49

Break-even live

Break-even rent $1,579
Max offer price $195,000
Occupancy floor 92%

Sensitivity live

Price -10% $159 -5% $104 +0% $49 +5% $-6 +10% $-61
Rent -10% $-81 -5% $-16 +0% $49 +5% $114 +10% $179
Rate -1.0pp $147 -0.5pp $99 base $49 +0.5pp $-2 +1.0pp $-53

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
$48,750
Closing costs
$5,850
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 19 events

  1. 2026-06-21
    days on market $195,000 Active 113 DOM
  2. 2026-06-21
    pricedays on market $195,000 Active 112 DOM
  3. 2026-06-18
    days on market $225,000 Active 110 DOM
  4. 2026-06-17
    days on market $225,000 Active 109 DOM
  5. 2026-06-16
    days on market $225,000 Active 108 DOM
  6. 2026-06-15
    days on market $225,000 Active 107 DOM
  7. 2026-06-13
    days on market $225,000 Active 105 DOM
  8. 2026-06-12
    days on market $225,000 Active 104 DOM
  9. 2026-06-09
    days on market $225,000 Active 101 DOM
  10. 2026-06-08
    days on market $225,000 Active 100 DOM
  11. 2026-06-07
    days on market $225,000 Active 99 DOM
  12. 2026-06-07
    days on market $225,000 Active 98 DOM
  13. 2026-06-04
    days on market $225,000 Active 95 DOM
  14. 2026-06-02
    days on market $225,000 Active 94 DOM
  15. 2026-06-01
    days on market $225,000 Active 93 DOM
  16. 2026-05-31
    days on market $225,000 Active 92 DOM
  17. 2026-05-31
    days on market $225,000 Active 91 DOM
  18. 2026-02-27
    listed $225,000 Active 524-char remark
    Show marketing remark (524 chars)

    Neat and tidy 3 bedroom, 1 bath rental property in the City of Houghton. On the main floor are a cozy living room, dining room, and spacious eat-in kitchen. The kitchen has access to a deck/balcony with an amazing view of the Portage Canal and Quincy mine. Upstairs are 3 bedrooms with closets and a full bath. Leased for $900/month, tenant pays utilities. Lease expires April 30, 2026 making this either a great income property or make this your own home. Laundry is located in the basement and basement has outdoor access.

  19. 2026-02-27
    listed $225,000 Active 524-char remark
    Show marketing remark (524 chars)

    Neat and tidy 3 bedroom, 1 bath rental property in the City of Houghton. On the main floor are a cozy living room, dining room, and spacious eat-in kitchen. The kitchen has access to a deck/balcony with an amazing view of the Portage Canal and Quincy mine. Upstairs are 3 bedrooms with closets and a full bath. Leased for $900/month, tenant pays utilities. Lease expires April 30, 2026 making this either a great income property or make this your own home. Laundry is located in the basement and basement has outdoor access.

ⓘ 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
$1,723 · $144/mo
Projected year-2 tax
$2,363 · $197/mo
Expected delta
+$640/yr (+$53/mo · 37.2%)

ⓘ 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
$19,691
− Mortgage interest
−$10,923
− Property taxes
−$1,723
− Insurance
−$975
− Repairs & maintenance
−$1,575
− Management
−$1,575
− Depreciation
−$5,673
Taxable loss
−$2,753
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$661
After-tax cash flow
$1,248/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
Houghton-Portage Township School District
NCES district ID
2628890
Math proficiency
65% ▲ 1.00%
Reading proficiency
69% ▲ 2.00%
Median HH income
$30,960
Composite
55.05/100
National rank
#1289
State rank
#29 of 540 in MI

Livability — Houghton

Score
77/100
State rank
#118
US rank
#2903

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houghton, MI
Population (ZIP)
10,229

Population outlook (Houghton County) Hauer SSP2

Today (2025)
35,073 people
By 2030
34,645 · -1.2%
By 2040
33,248 · -5.2%
By 2050
31,625 · -9.8%
By 2075
28,105 · -19.9%
By 2100
23,274 · -33.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Asian 7% Two or more races 3% Hispanic / Latino 3% Black 2% Native American 1%
Common ancestry
Italian 10% Romanian 8% Lithuanian 3%
Foreign-born
13% · China, Canada
Languages at home
85% English-only · Other Indo-European 5% Other Asian/Pacific 2% Chinese 2%

Political lean MEDSL · Houghton

2024 margin
R (+17.0) · D 40.7% · R 57.7% · Other 1.6%
2008→2024 swing
-13.1pp toward R · 2008: -3.9pp · 2024: -17.0pp
All cycles
2024: R+17.0 2020: R+14.2 2016: R+15.7 2012: R+10.2 2008: R+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -176.44%
Current HPI
173.951
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

+0.0% since first listed
2 events — show timeline
  • 2026-02-27 Listed $225,000 UPAR
  • 2026-02-27 Listed $225,000 MiRealSource-MiMLS

Property tax history

+5.8%/yr

Latest (2025): $1,723 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…