CashFlowRE
Sign in Sign up
620 Meredith St
B- Composite 67.61
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
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$70,000

620 Meredith St · Saginaw, MI 48601
4 bd · 2.0 ba · 2,528 sqft · SingleFamily public records · 1 Days on market
Built 1906 3,485 sqft lot

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

Listing remarks MLS

Nice side-by-side duplex on a corner lot in Saginaw. Each unit offers 2 bedrooms, 1 bathroom, and access to a shared basement, providing extra storage space for tenants. Both units are spacious and located in a quiet area, making them appealing for long-term renters. Each unit currently rents for $875 per month, with tenants paying their own gas and electric, while the owner covers the water. A solid investment opportunity with steady rental income and room to grow your portfolio.

Key facts

  • 3,485 sq ft lot
  • Built 1906

Property features AI

Finance

  • Other: Property listed as residential income (multi-family)
  • Financial info: Unit rents: $875 and $875

Exterior

  • Parking: Assigned parking
  • Utilities: Public water; Public sewer
  • Home design: Residential income property (multi-family); Two levels
  • Construction: Vinyl siding; Block foundation; Built with block basement
  • Exterior features: Public maintained road; Residential zoning; Lot approximately 69 x 50 (0.08 acres)

Interior

  • Kitchen: Oven; Refrigerator; Range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Separate meters for heating; Ceiling fans for cooling
  • Interior features: Gas water heater; Oven; Refrigerator; Range; Full block basement

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 4-bed/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $638 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 17.2% vs local median 8.3% in Saginaw — 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 63/100 on livability (#521 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Saginaw School District (urban): math 20% / reading 29% proficiency, ranked #444 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 201 active listings in the ZIP; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Saginaw County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 8y 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 $12k; list at $70k implies a 460% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,000

Questions for the listing agent

  1. Built in 1906 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  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
2.08%
Cap rate
17.23%
Cash-on-cash
39.05%
DSCR
2.74
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$32,864
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
925 Emerson St 0.29mi 4/2.0 2,403 (-5%) 9mo $16,000 $7 71
550 S Weadock Rd 0.35mi 5/2.5 (+1) 2,188 (-13%) 4mo $28,999 $13 51
1603 Spruce St 0.61mi 4/2.5 2,281 (-10%) 10mo $50,000 $22 45
411 S 5th St 0.58mi 3/2.5 (-1) 2,285 (-10%) 14mo $27,000 $12 38

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
35.3%
Equity multiple
2.50×
Total profit
$29,315
Equity at exit
$10,437
10-year hold
IRR
42.1%
Equity multiple
4.98×
Total profit
$77,990
Equity at exit
$6,052

Cash invested: $19,600 (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 48601

Home prices YoY
-32.1%
Active inventory
201
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,456 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$116 /mo · $1,390/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$638

Break-even live

Break-even rent $648
Max offer price $70,000
Occupancy floor 51%

Sensitivity live

Price -10% $677 -5% $658 +0% $638 +5% $618 +10% $598
Rent -10% $523 -5% $580 +0% $638 +5% $695 +10% $753
Rate -1.0pp $673 -0.5pp $656 base $638 +0.5pp $620 +1.0pp $601

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
$17,500
Closing costs
$2,100
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 2 events

  1. 2026-06-18
    remarks 485-char remark
    Show marketing remark (485 chars)

    Nice side-by-side duplex on a corner lot in Saginaw. Each unit offers 2 bedrooms, 1 bathroom, and access to a shared basement, providing extra storage space for tenants. Both units are spacious and located in a quiet area, making them appealing for long-term renters. Each unit currently rents for $875 per month, with tenants paying their own gas and electric, while the owner covers the water. A solid investment opportunity with steady rental income and room to grow your portfolio.

  2. 2026-06-18
    listed $70,000 Active 1 DOM
    Show marketing remark (485 chars)

    Nice side-by-side duplex on a corner lot in Saginaw. Each unit offers 2 bedrooms, 1 bathroom, and access to a shared basement, providing extra storage space for tenants. Both units are spacious and located in a quiet area, making them appealing for long-term renters. Each unit currently rents for $875 per month, with tenants paying their own gas and electric, while the owner covers the water. A solid investment opportunity with steady rental income and room to grow your portfolio.

ⓘ 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
$1,390 · $116/mo
Projected year-2 tax
$1,390 · $116/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥100°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
$17,466
− Mortgage interest
−$3,921
− Property taxes
−$1,390
− Insurance
−$350
− Repairs & maintenance
−$1,397
− Management
−$1,397
− Depreciation
−$2,036
Taxable income
$6,974
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,674
After-tax cash flow
$5,979/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
Saginaw School District
NCES district ID
2630390
Math proficiency
20% ▼ -5.00%
Reading proficiency
29% ▼ -3.00%
Median HH income
$28,940
Composite
19.6/100
National rank
#8755
State rank
#444 of 540 in MI

Livability — Saginaw

Score
63/100
State rank
#521
US rank
#15424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Saginaw, MI
City population
54,884
Population (ZIP)
32,069

Population outlook (Saginaw County) Hauer SSP2

Today (2025)
180,568 people
By 2030
172,302 · -4.6%
By 2040
153,919 · -14.8%
By 2050
135,519 · -24.9%
By 2075
97,199 · -46.2%
By 2100
65,037 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 27% Hispanic / Latino 12% Two or more races 5%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Saginaw

2024 margin
Toss-up / Even · D 47.7% · R 51.0% · Other 1.4%
2008→2024 swing
-20.6pp toward R · 2008: 17.3pp · 2024: -3.3pp
All cycles
2024: R+3.3 2020: D+0.3 2016: R+1.1 2012: D+11.9 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.46%
Current HPI
197.3359
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

+446.9% since first listed
13 events — show timeline
  • 2026-06-18 Listed $70,000 MiRealSource-MiMLS
  • 2026-06-18 Listed $70,000 REALCOMP
  • 2026-03-17 Pending REALCOMP
  • 2026-03-17 Pending MiRealSource-MiMLS
  • 2026-03-17 Listing Removed MiRealSource-MiMLS
  • 2026-03-17 Listing Removed REALCOMP
  • 2026-03-07 Listed $64,900 REALCOMP
  • 2026-03-07 Listed $64,900 MiRealSource-MiMLS
  • 2018-09-28 Sold (MLS) $12,500 MiRealSource-MiMLS
  • 2018-09-28 Sold (MLS) $12,500 REALCOMP
  • 2018-09-17 Pending MiRealSource-MiMLS
  • 2018-09-06 Listed $12,800 MiRealSource-MiMLS
  • 2018-09-06 Listed $12,800 REALCOMP

Property tax history

+2.5%/yr

Latest (2025): $1,390 · -10.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…