CashFlowRE
Sign in Sign up
209 Saint Joseph St
D+ Composite 46.42
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 +22.9/30.0
  • DSCR +7.4/10.0
  • 1% rule +5.1/10.0
  • Livability +3.5/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$190,000

209 Saint Joseph St · Union City, MI 49094
3 bd · 1.0 ba · 1,260 sqft · SingleFamily public records · 10 Days on market
Built 1900 0.25 ac lot Est $160k · 19% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this thoughtfully updated 3-bedroom, 2-bathroom home located in the heart of Union City. Offering a functional layout and move-in ready appeal, this home features main-floor laundry, a convenient mudroom, and tasteful updates throughout. The cozy covered back porch provides a great space for relaxing or entertaining, while the walkable location offers easy access to local schools, parks, downtown amenities, and everyday conveniences. Nearby outdoor recreation includes fishing, kayaking, boating, and walking trails around Union Lake and Riverview Park. Whether you're a first-time buyer, looking for more space, or searching for a home with small-town charm, this property offers comfort, convenience, and a great location.

Key facts

  • Outdoor recreation
  • Convenient mudroom
  • Main-floor laundry

Tags

MAIN-FLOOR LAUNDRYCONVENIENT MUDROOMCOVERED BACK PORCHWALKABLE LOCATIONOUTDOOR RECREATIONWALKING TRAILS

Property features AI

Exterior

  • Utilities: Public water; Natural gas available and connected; Electricity available; Cable connected
  • Home design: Traditional style single-family residence; Residential property
  • Construction: Built in 1900; Vinyl siding; Shingle roof
  • Exterior features: Corner lot; Paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Bathrooms: 2 full bathrooms; Primary bathroom
  • Heating & cooling: Forced air heating; Has heating; Has cooling
  • Interior features: Replacement windows; 8 total rooms; Michigan basement
  • Laundry & utility: Washer; Dryer; Laundry room

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 $190k.

Deal economics

  • At list price, monthly cash flow is $335 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).

Location & tenants

  • Location reads 69/100 on livability (#339 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F, employment F.
  • Union City Community Schools (rural): math 22% / reading 39% proficiency, ranked #354 of 540 in MI (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 33 active listings in the ZIP; 43 units permitted in Branch 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.
  • Branch County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 23 sale attempts since 24y 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 $91k; list at $190k implies a 109% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $190,000

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  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
1.01%
Cap rate
8.41%
Cash-on-cash
7.56%
DSCR
1.34
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$160,020
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
322 St Joseph St 0.15mi 3/1.0 1,350 (+7%) 7mo $145,000 $107 75
520 S Broadway St 0.43mi 3/1.0 1,300 (+3%) 2mo $125,001 $96 73
340 Woodruff St 0.23mi 2/1.0 (-1) 1,140 (-10%) 2mo $140,000 $123 67
321 E Fenton St 0.18mi 4/1.0 (+1) 1,420 (+13%) 1mo $180,000 $127 65
204 Crane St 0.20mi 3/1.5 1,110 (-12%) 5mo $191,000 $172 65
434 Ann St 0.41mi 3/2.0 1,356 (+8%) 2mo $175,000 $129 62
312 Lee St 0.21mi 2/1.0 (-1) 1,178 (-6%) 16mo $134,000 $114 61
636 Walnut Ln 0.70mi 3/1.5 1,250 (-1%) 15mo $223,000 $178 51
421 Summit St 0.48mi 2/1.0 (-1) 1,100 (-13%) 1mo $174,900 $159 51
402 Division St 0.55mi 2/1.0 (-1) 1,356 (+8%) 10mo $164,000 $121 48
203 Barry St 0.53mi 3/1.0 1,350 (+7%) 21mo $140,000 $104 46
609 Thomas St 0.63mi 4/1.0 (+1) 1,300 (+3%) 24mo $183,000 $141 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
-4.8%
Equity multiple
0.82×
Total profit
$-9,491
Equity at exit
$28,330
10-year hold
IRR
4.9%
Equity multiple
1.36×
Total profit
$19,001
Equity at exit
$16,428

Cash invested: $53,200 (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 49094

Home prices YoY
-28.8%
Active inventory
33
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,910 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$98 /mo · $1,175/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$335

Break-even live

Break-even rent $1,485
Max offer price $190,000
Occupancy floor 77%

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
$47,500
Closing costs
$5,700
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 50 events

  1. 2026-05-31
    status $190,000 Pending 10 DOM
  2. 2026-05-31
    days on market $190,000 Active 10 DOM
  3. 2026-05-31
    days on market $190,000 Active 9 DOM
  4. 2026-05-21
    listed $190,000 Active 739-char remark
    Show marketing remark (739 chars)

    Welcome to this thoughtfully updated 3-bedroom, 2-bathroom home located in the heart of Union City. Offering a functional layout and move-in ready appeal, this home features main-floor laundry, a convenient mudroom, and tasteful updates throughout. The cozy covered back porch provides a great space for relaxing or entertaining, while the walkable location offers easy access to local schools, parks, downtown amenities, and everyday conveniences. Nearby outdoor recreation includes fishing, kayaking, boating, and walking trails around Union Lake and Riverview Park. Whether you're a first-time buyer, looking for more space, or searching for a home with small-town charm, this property offers comfort, convenience, and a great location.

  5. 2026-05-21
    listed $190,000 Active 739-char remark
    Show marketing remark (739 chars)

    Welcome to this thoughtfully updated 3-bedroom, 2-bathroom home located in the heart of Union City. Offering a functional layout and move-in ready appeal, this home features main-floor laundry, a convenient mudroom, and tasteful updates throughout. The cozy covered back porch provides a great space for relaxing or entertaining, while the walkable location offers easy access to local schools, parks, downtown amenities, and everyday conveniences. Nearby outdoor recreation includes fishing, kayaking, boating, and walking trails around Union Lake and Riverview Park. Whether you're a first-time buyer, looking for more space, or searching for a home with small-town charm, this property offers comfort, convenience, and a great location.

  6. 2026-05-21
    listed $190,000 Active
    Show marketing remark (739 chars)

    Welcome to this thoughtfully updated 3-bedroom, 2-bathroom home located in the heart of Union City. Offering a functional layout and move-in ready appeal, this home features main-floor laundry, a convenient mudroom, and tasteful updates throughout. The cozy covered back porch provides a great space for relaxing or entertaining, while the walkable location offers easy access to local schools, parks, downtown amenities, and everyday conveniences. Nearby outdoor recreation includes fishing, kayaking, boating, and walking trails around Union Lake and Riverview Park. Whether you're a first-time buyer, looking for more space, or searching for a home with small-town charm, this property offers comfort, convenience, and a great location.

  7. 2020-08-25
    soldstatus $91,000
  8. 2020-08-17
    soldstatus $91,000
  9. 2020-08-17
    soldstatus $91,000 Sold
  10. 2020-08-17
    soldstatus $91,000
  11. 2020-07-06
    status Pending
  12. 2020-06-29
    listed $87,500
  13. 2020-06-29
    listed $87,500 Active
  14. 2020-06-29
    listed $87,500
  15. 2019-10-13
    historical
  16. 2019-10-12
    historical
  17. 2019-10-12
    historical
  18. 2019-09-19
    price $89,000
  19. 2019-06-18
    status Active
  20. 2019-06-03
    status Pending
  21. 2019-05-06
    status Active
  22. 2019-04-19
    status Pending
  23. 2019-04-12
    listed $89,000
  24. 2019-04-12
    listed $93,000 Active
  25. 2019-04-12
    listed $89,000
  26. 2017-12-27
    soldstatus $82,900
  27. 2017-11-28
    soldstatus $82,900
  28. 2017-11-28
    soldstatus $82,900 Sold
  29. 2017-10-26
    status Pending
  30. 2017-10-23
    listed $82,900 Active
  31. 2017-10-23
    listed $82,900
  32. 2014-11-07
    soldstatus $64,900
  33. 2014-11-03
    soldstatus $64,900
  34. 2014-11-03
    soldstatus $64,900
  35. 2014-09-25
    historical
  36. 2014-09-15
    historical
  37. 2014-09-05
    listed $69,900
  38. 2014-09-05
    listed $69,900
  39. 2009-09-25
    soldstatus $37,500
  40. 2009-09-25
    soldstatus $37,500
  41. 2009-06-18
    listed $44,900
  42. 2009-06-18
    listed $44,900
  43. 2007-02-27
    listed $88,000
  44. 2007-02-27
    listed $88,000
  45. 2003-12-31
    soldstatus $21,000
  46. 2003-12-31
    soldstatus $21,000
  47. 2003-12-31
    soldstatus $21,600
  48. 2003-09-03
    listed $32,500
  49. 2003-09-03
    listed $32,500
  50. 2002-07-01
    listed $32,500

ⓘ 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
$1,175 · $98/mo
Projected year-2 tax
$2,051 · $171/mo
Expected delta
+$875/yr (+$73/mo · 74.5%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$22,918
− Mortgage interest
−$10,643
− Property taxes
−$1,175
− Insurance
−$950
− Repairs & maintenance
−$1,833
− Management
−$1,833
− Depreciation
−$5,527
Taxable income
$956
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$229
After-tax cash flow
$3,794/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
Union City Community Schools
NCES district ID
2634410
Math proficiency
22% ▼ -9.00%
Reading proficiency
39% ▼ -5.00%
Median HH income
$45,302
Composite
26.1/100
National rank
#7288
State rank
#354 of 540 in MI

Livability — Union City

Score
69/100
State rank
#339
US rank
#8478

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Union City, MI
Population (ZIP)
3,755

Population outlook (Branch County) Hauer SSP2

Today (2025)
41,079 people
By 2030
39,622 · -3.5%
By 2040
36,584 · -10.9%
By 2050
33,462 · -18.5%
By 2075
26,612 · -35.2%
By 2100
18,580 · -54.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 13% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 4% Italian 2% Slovak 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Branch

2024 margin
Solid R (+42.4) · D 28.0% · R 70.4% · Other 1.6%
2008→2024 swing
-36.2pp toward R · 2008: -6.1pp · 2024: -42.4pp
All cycles
2024: R+42.4 2020: R+38.5 2016: R+38.1 2012: R+18.7 2008: R+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.02%
Current HPI
165.9347
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

+484.6% since first listed
48 events — show timeline
  • 2026-05-21 Listed $190,000 SW Michigan MLS
  • 2026-05-21 Listed $190,000 REALCOMP
  • 2026-05-21 Listed $190,000 MiRealSource-MiMLS
  • 2020-08-25 Sold (Public Records) $91,000 Public Records
  • 2020-08-17 Sold (MLS) $91,000 MiRealSource-MiMLS
  • 2020-08-17 Sold (MLS) $91,000 SW Michigan MLS
  • 2020-08-17 Sold (MLS) $91,000 REALCOMP
  • 2020-07-06 Pending SW Michigan MLS
  • 2020-06-29 Listed $87,500 MiRealSource-MiMLS
  • 2020-06-29 Listed $87,500 SW Michigan MLS
  • 2020-06-29 Listed $87,500 REALCOMP
  • 2019-10-13 Listing Removed SW Michigan MLS
  • 2019-10-12 Listing Removed MiRealSource-MiMLS
  • 2019-10-12 Listing Removed REALCOMP
  • 2019-09-19 Price Changed $89,000 SW Michigan MLS
  • 2019-06-18 Relisted SW Michigan MLS
  • 2019-06-03 Pending SW Michigan MLS
  • 2019-05-06 Relisted SW Michigan MLS
  • 2019-04-19 Pending SW Michigan MLS
  • 2019-04-12 Listed $89,000 MiRealSource-MiMLS
  • 2019-04-12 Listed $93,000 SW Michigan MLS
  • 2019-04-12 Listed $89,000 REALCOMP
  • 2017-12-27 Sold (Public Records) $82,900 Public Records
  • 2017-11-28 Sold (MLS) $82,900 SW Michigan MLS
  • 2017-11-28 Sold (MLS) $82,900 REALCOMP
  • 2017-10-26 Pending SW Michigan MLS
  • 2017-10-23 Listed $82,900 SW Michigan MLS
  • 2017-10-23 Listed $82,900 REALCOMP
  • 2014-11-07 Sold (Public Records) $64,900 Public Records
  • 2014-11-03 Sold (MLS) $64,900 REALCOMP
  • 2014-11-03 Sold (MLS) $64,900 SW Michigan MLS
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2014-09-05 Listed $69,900 REALCOMP
  • 2014-09-05 Listed $69,900 SW Michigan MLS
  • 2009-09-25 Sold (MLS) $37,500 REALCOMP
  • 2009-09-25 Sold (MLS) $37,500 SW Michigan MLS
  • 2009-06-18 Listed $44,900 REALCOMP
  • 2009-06-18 Listed $44,900 SW Michigan MLS
  • 2007-02-27 Listed $88,000 REALCOMP
  • 2007-02-27 Listed $88,000 SW Michigan MLS
  • 2003-12-31 Sold (Public Records) $21,600 Public Records
  • 2003-12-31 Sold (MLS) $21,000 REALCOMP
  • 2003-12-31 Sold (MLS) $21,000 SW Michigan MLS
  • 2003-09-03 Listed $32,500 REALCOMP
  • 2003-09-03 Listed $32,500 SW Michigan MLS
  • 2002-07-01 Listed $32,500 REALCOMP
  • 2002-07-01 Listed $32,500 SW Michigan MLS

Property tax history

+75.4%/yr

Latest (2024): $1,175 · +207.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…