CashFlowRE
Sign in Sign up
606 Bond St
C+ Composite 62.17
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 +25.0/30.0
  • ARV discount +10.4/15.0
  • DSCR +8.1/10.0
  • 1% rule +6.0/10.0
  • Schools +4.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$147,000

606 Bond St · Cadillac, MI 49601
5 bd · 2.0 ba · 1,500 sqft · SingleFamily · 66 Days on market
Built 1904 0.37 ac lot $98/sqft · 7% below area Est $157k · 7% under

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

Listing remarks MLS

Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer - ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you'll find a 2-car garage with one side for parking and the other offering workshop and office space - perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

Key facts

  • 0.37 acre lot
  • Garage
  • Built 1904

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 5-bed/2.0-bath single-family listed at $147k.

Deal economics

  • At list price, monthly cash flow is $320 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $147k).
  • Recommended offer: $138k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 4.0% in Cadillac — 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 70/100 on livability (#312 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities F, commute F.
  • Cadillac Area Public Schools (town): math 45% / reading 53% proficiency, ranked #120 of 540 in MI (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 225 active listings in the ZIP; 130 units permitted in Wexford County in 2024 (50 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 $4k of value loss. Plan a longer hold.
  • Wexford County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $18k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $147k implies a 230% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $138,180 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 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 1904 — 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. 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
1.10%
Cap rate
8.90%
Cash-on-cash
9.32%
DSCR
1.41
GRM
7.6

CMA / ARV

ARV (median comp)
$157,277
List price
$147,000
Delta
-6.53%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
615 Boon St 0.41mi 4/1.0 (-1) 1,500 (0%) 6mo $52,000 $35 66
620 Arthur St 0.31mi 5/1.5 1,636 (+9%) 8mo $65,000 $40 62
824 Cotey 0.67mi 4/2.0 (-1) 1,475 (-2%) 2mo $234,500 $159 60
824 Cotey Lot : 12 0.67mi 4/2.0 (-1) 1,475 (-2%) 2mo $234,500 $159 60
826 Chestnut St 0.58mi 4/1.5 (-1) 1,650 (+10%) 10mo $225,000 $136 40
820 Wallace St 0.59mi 4/2.0 (-1) 1,334 (-11%) 11mo $162,500 $122 40
220 Pine Knoll Dr Lot : 44 0.64mi 4/2.0 (-1) 1,301 (-13%) 8mo $314,000 $241 36
615 Waldo St 0.53mi 4/2.0 (-1) 1,650 (+10%) 23mo $182,000 $110 34
1100 W Division St 0.57mi 4/2.0 (-1) 1,710 (+14%) 16mo $212,000 $124 32

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
-2.2%
Equity multiple
0.92×
Total profit
$-3,480
Equity at exit
$21,918
10-year hold
IRR
7.4%
Equity multiple
1.56×
Total profit
$23,127
Equity at exit
$12,710

Cash invested: $41,160 (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 49601

Home prices YoY
-19.9%
Active inventory
225
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,614 medium interval (Pro) →
Mortgage (P&I)
$771
Tax from tax record
$124 /mo · $1,485/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$320

Break-even live

Break-even rent $1,210
Max offer price $147,000
Occupancy floor 75%

Sensitivity live

Price -10% $403 -5% $361 +0% $320 +5% $278 +10% $236
Rent -10% $192 -5% $256 +0% $320 +5% $383 +10% $447
Rate -1.0pp $394 -0.5pp $357 base $320 +0.5pp $281 +1.0pp $243

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
$36,750
Closing costs
$4,410
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 27 events

  1. 2026-06-21
    days on market $147,000 Active 66 DOM
  2. 2026-06-18
    days on market $147,000 Active 64 DOM
  3. 2026-06-17
    days on market $147,000 Active 63 DOM
  4. 2026-06-16
    days on market $147,000 Active 62 DOM
  5. 2026-06-15
    days on market $147,000 Active 61 DOM
  6. 2026-06-13
    days on market $147,000 Active 59 DOM
  7. 2026-06-12
    days on market $147,000 Active 58 DOM
  8. 2026-06-09
    days on market $147,000 Active 55 DOM
  9. 2026-06-08
    days on market $147,000 Active 54 DOM
  10. 2026-06-07
    days on market $147,000 Active 53 DOM
  11. 2026-06-07
    days on market $147,000 Active 52 DOM
  12. 2026-06-04
    pricedays on market $147,000 Active 49 DOM
  13. 2026-06-02
    days on market $154,900 Active 48 DOM
  14. 2026-06-01
    days on market $154,900 Active 47 DOM
  15. 2026-05-31
    days on market $154,900 Active 46 DOM
  16. 2026-05-31
    days on market $154,900 Active 45 DOM
  17. 2026-05-07
    price $154,900 1357-char remark
    Show marketing remark (1371 chars)

    Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer—ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you’ll find a 2-car garage with one side for parking and the other offering workshop and office space—perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

  18. 2026-05-07
    price $154,900 1371-char remark
    Show marketing remark (1371 chars)

    Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer—ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you’ll find a 2-car garage with one side for parking and the other offering workshop and office space—perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

  19. 2026-04-24
    price $159,900 1357-char remark
    Show marketing remark (1371 chars)

    Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer—ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you’ll find a 2-car garage with one side for parking and the other offering workshop and office space—perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

  20. 2026-04-24
    price $160,000 1357-char remark
    Show marketing remark (1371 chars)

    Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer—ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you’ll find a 2-car garage with one side for parking and the other offering workshop and office space—perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

  21. 2026-04-24
    price $159,900 1371-char remark
    Show marketing remark (1371 chars)

    Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer—ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you’ll find a 2-car garage with one side for parking and the other offering workshop and office space—perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

  22. 2026-04-24
    price $160,000 1371-char remark
    Show marketing remark (1371 chars)

    Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer—ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you’ll find a 2-car garage with one side for parking and the other offering workshop and office space—perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

  23. 2026-04-16
    listed $165,000 Active 1371-char remark
    Show marketing remark (1371 chars)

    Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer—ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you’ll find a 2-car garage with one side for parking and the other offering workshop and office space—perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

  24. 2026-04-15
    listed $165,000 Active 1357-char remark
    Show marketing remark (1357 chars)

    Calling all investors, flippers, and visionaries! Opportunity awaits with this spacious 5-bedroom, 2-bath two-story home in the heart of Cadillac! Currently set up as a duplex, this property offers flexibility to continue as a multi-unit investment or easily convert back into a single-family home. Conveniently located within walking distance to Cadillac Area Public Schools, the home features separate living spaces with individual electric boxes for both upper and lower units. The upper level includes its own kitchen, along with hookups for a stove, washer, and dryer - ideal for rental potential or multi-generational living. Major mechanical updates have already been completed, including a brand new furnace, water heater, and fully updated ductwork, giving peace of mind as you bring your vision to life. Additional features include an attic space with previous living use, a full basement for storage or expansion, and separate exterior access to the upper unit. Outside, you'll find a 2-car garage with one side for parking and the other offering workshop and office space - perfect for hobbies or extra storage. The property also includes new siding for the front of the home and a new garage door, ready for installation. Sale includes 18x52 above ground pool, brand new liner(2025), new sand pump & sand, with solar panels & cover.

  25. 2019-06-21
    soldstatus $44,535
  26. 2016-04-13
    soldstatus $50,000
  27. 1994-03-25
    soldstatus $29,000

ⓘ 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
$1,485 · $124/mo
Projected year-2 tax
$1,874 · $156/mo
Expected delta
+$390/yr (+$32/mo · 26.2%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥91°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$19,373
− Mortgage interest
−$8,234
− Property taxes
−$1,485
− Insurance
−$735
− Repairs & maintenance
−$1,550
− Management
−$1,550
− Depreciation
−$4,276
Taxable income
$1,543
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$370
After-tax cash flow
$3,464/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
Cadillac Area Public Schools
NCES district ID
2607590
Math proficiency
45% ▼ -6.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$41,543
Composite
41.12/100
National rank
#3562
State rank
#120 of 540 in MI

Livability — Cadillac

Score
70/100
State rank
#312
US rank
#7631

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cadillac, MI
Population (ZIP)
22,121

Population outlook (Wexford County) Hauer SSP2

Today (2025)
32,399 people
By 2030
31,692 · -2.2%
By 2040
29,789 · -8.1%
By 2050
27,473 · -15.2%
By 2075
21,822 · -32.6%
By 2100
15,237 · -53.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2% Black 1%
Common ancestry
Iranian 7% Romanian 6% Lithuanian 4%
Foreign-born
2% · Canada
Languages at home
97% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Wexford

2024 margin
Solid R (+34.6) · D 32.0% · R 66.6% · Other 1.5%
2008→2024 swing
-30.4pp toward R · 2008: -4.2pp · 2024: -34.6pp
All cycles
2024: R+34.6 2020: R+34.3 2016: R+36.4 2012: R+16.3 2008: R+4.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.43%
Current HPI
344.1577
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

+434.1% since first listed
11 events — show timeline
  • 2026-05-07 Price Changed $154,900 MiRealSource-MiMLS
  • 2026-05-07 Price Changed $154,900 REALCOMP
  • 2026-04-24 Price Changed $159,900 MiRealSource-MiMLS
  • 2026-04-24 Price Changed $160,000 MiRealSource-MiMLS
  • 2026-04-24 Price Changed $159,900 REALCOMP
  • 2026-04-24 Price Changed $160,000 REALCOMP
  • 2026-04-16 Listed $165,000 REALCOMP
  • 2026-04-15 Listed $165,000 MiRealSource-MiMLS
  • 2019-06-21 Sold (Public Records) $44,535 Public Records
  • 2016-04-13 Sold (Public Records) $50,000 Public Records
  • 1994-03-25 Sold (Public Records) $29,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,485 · -29.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…