CashFlowRE
Sign in Sign up
1033 D Rd
C+ Composite 60.7
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$85,000

1033 D Rd · Ford River, MI 49807
2 bd · None ba · 480 sqft · SingleFamily public records · 36 Days on market
Built 1900 14 ac lot $177/sqft · 46% above area Est $58k · 46% over ↓ 32% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this camp located on just under 15 acres in Ford River Township! It is surrounded by thousands of acres of state land that has side by side trails throughout. This property has endless potential. There are all new windows installed, a new front door, all new drywall, trim, electrical ran, and paint throughout the interior with the original hardwood floors. There is a sauna that just needs a stove for relaxing after a long day of riding the trails or sitting in a blind, an outhouse, a shed, and a garage for all storage needs. There are three blinds on the property that will remain but may need some work done to them. Deer, grouse, turkey, and bear have all been spotted on the property. Schedule your showing today!

Key facts

  • New drywall
  • 15 acres
  • New trim

Tags

15 ACRESNEW WINDOWSNEW FRONT DOORNEW DRYWALLNEW TRIMNEW ELECTRICAL

Property features AI

Finance

  • Other: Approximately 14.41 acres; 659 feet frontage; Adjoins state/federal land; Directions available to property

Exterior

  • Parking: Detached 1-car garage; 3 or more parking spaces
  • Utilities: LP/propane gas heat fuel; Generator not included for electric; No public water listed; Holding tank for sewer; No water heater listed; Seasonal road access
  • Home design: Residential property; 1 to 4 units; 1-story; Built in 1900; Property faces a road; Adjoins state/federal land; Rural view; Deep and large lot
  • Construction: Masonite exterior; Piers foundation; Roof has green features
  • Exterior features: Porch; Shed; Detached garage; Outhouse; Sauna (outbuilding)

Interior

  • Kitchen: Microwave
  • Bedrooms: Main level bedroom (10 x 8); Main level bedroom (9 x 8); First-floor bedroom
  • Bathrooms: Not applicable
  • Heating & cooling: Wall heating; No cooling system
  • Interior features: Spa/Sauna; Living room (19 x 14)
  • Laundry & utility: No basement; Holding tank septic

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 2-bed/?-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $858 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Escanaba Area Public Schools (town): math 31% / reading 46% proficiency, ranked #243 of 540 in MI (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 38 units permitted in Delta County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Delta County population projected at -22% 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 $24k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y 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 $55k; list at $85k implies a 55% 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 $82,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.04%
Cap rate
18.40%
Cash-on-cash
43.25%
DSCR
2.92
GRM
4.1

CMA / ARV

ARV (median comp)
$58,209
List price
$85,000
Delta
46.02%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
40.1%
Equity multiple
2.72×
Total profit
$40,842
Equity at exit
$12,674
10-year hold
IRR
46.4%
Equity multiple
5.45×
Total profit
$105,836
Equity at exit
$7,349

Cash invested: $23,800 (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 49807

Active inventory
11
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,735 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$32 /mo · $379/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$858

Break-even live

Break-even rent $649
Max offer price $85,000
Occupancy floor 46%

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
$21,250
Closing costs
$2,550
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. 2026-06-18
    days on market $85,000 Active 36 DOM
  2. 2026-06-17
    days on market $85,000 Active 35 DOM
  3. 2026-06-16
    days on market $85,000 Active 34 DOM
  4. 2026-06-15
    days on market $85,000 Active 33 DOM
  5. 2026-06-13
    days on market $85,000 Active 31 DOM
  6. 2026-06-12
    days on market $85,000 Active 30 DOM
  7. 2026-06-09
    days on market $85,000 Active 27 DOM
  8. 2026-06-08
    days on market $85,000 Active 26 DOM
  9. 2026-06-07
    days on market $85,000 Active 25 DOM
  10. 2026-06-07
    days on market $85,000 Active 24 DOM
  11. 2026-06-04
    days on market $85,000 Active 21 DOM
  12. 2026-06-02
    days on market $85,000 Active 20 DOM
  13. 2026-06-01
    days on market $85,000 Active 19 DOM
  14. 2026-05-31
    days on market $85,000 Active 18 DOM
  15. 2026-05-31
    days on market $85,000 Active 17 DOM
  16. 2026-05-13
    listed $85,000 Active 732-char remark
    Show marketing remark (732 chars)

    Check out this camp located on just under 15 acres in Ford River Township! It is surrounded by thousands of acres of state land that has side by side trails throughout. This property has endless potential. There are all new windows installed, a new front door, all new drywall, trim, electrical ran, and paint throughout the interior with the original hardwood floors. There is a sauna that just needs a stove for relaxing after a long day of riding the trails or sitting in a blind, an outhouse, a shed, and a garage for all storage needs. There are three blinds on the property that will remain but may need some work done to them. Deer, grouse, turkey, and bear have all been spotted on the property. Schedule your showing today!

  17. 2026-05-13
    listed $85,000 Active 732-char remark
    Show marketing remark (732 chars)

    Check out this camp located on just under 15 acres in Ford River Township! It is surrounded by thousands of acres of state land that has side by side trails throughout. This property has endless potential. There are all new windows installed, a new front door, all new drywall, trim, electrical ran, and paint throughout the interior with the original hardwood floors. There is a sauna that just needs a stove for relaxing after a long day of riding the trails or sitting in a blind, an outhouse, a shed, and a garage for all storage needs. There are three blinds on the property that will remain but may need some work done to them. Deer, grouse, turkey, and bear have all been spotted on the property. Schedule your showing today!

  18. 2024-01-08
    soldstatus $54,900 Closed 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  19. 2024-01-08
    soldstatus $54,900 Closed 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  20. 2024-01-08
    soldstatus $54,900
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  21. 2023-12-14
    historical Keep Showing-Contgcy Appl 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  22. 2023-12-13
    status Active 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  23. 2023-12-13
    status Active 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  24. 2023-12-05
    historical 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  25. 2023-12-05
    historical 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  26. 2023-12-02
    historical Keep Showing-Contgcy Appl 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  27. 2023-11-16
    price $54,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  28. 2023-11-16
    price $54,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  29. 2023-10-31
    price $59,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  30. 2023-10-30
    price $59,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  31. 2023-10-23
    price $64,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  32. 2023-10-23
    price $64,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  33. 2023-09-28
    price $69,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  34. 2023-09-28
    price $69,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  35. 2023-09-21
    price $74,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  36. 2023-09-20
    price $74,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  37. 2023-09-08
    price $79,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  38. 2023-09-08
    price $79,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  39. 2023-08-22
    price $84,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  40. 2023-08-22
    status Active 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  41. 2023-08-22
    price $84,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  42. 2023-08-07
    price $89,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  43. 2023-08-07
    historical 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  44. 2023-08-07
    price $89,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  45. 2023-06-28
    price $99,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  46. 2023-06-28
    price $99,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  47. 2023-06-21
    price $109,500 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  48. 2023-06-20
    price $109,500 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  49. 2023-06-11
    price $114,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

  50. 2023-06-11
    price $114,900 830-char remark
    Show marketing remark (830 chars)

    Check out this cute little base camp on 15 acres. This cabin is one of the Lindberg cabin from Kipling that was moved. It has been gutted to the studs and waiting for the finishing touches. The camp was lifted up and leveled with steel beams and concrete pillars. There are all new windows installed, new front door, the chimney was removed and some of the metal roofing was replaced with hardwood floors throughout. There is a sauna that needs a stove, a shed and 1 1/2 car garage for storage. It is surrounded by thousand of acres of state land and the side by side trail runs through the property. There is a propane heater in the shed for the camp. Out house on the property. This road has been plowed in the winter. There is a septic tank the owners before us used it. It is not hooked up. The seller is a Real Estate Broker.

ⓘ 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
$379 · $32/mo
Projected year-2 tax
$844 · $70/mo
Expected delta
+$465/yr (+$39/mo · 122.6%)

ⓘ 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 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥90°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$20,819
− Mortgage interest
−$4,761
− Property taxes
−$379
− Insurance
−$425
− Repairs & maintenance
−$1,666
− Management
−$1,666
− Depreciation
−$2,473
Taxable income
$9,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,268
After-tax cash flow
$8,026/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
Escanaba Area Public Schools
NCES district ID
2613500
Math proficiency
31% ▼ -8.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$37,187
Composite
31.97/100
National rank
#5841
State rank
#243 of 540 in MI

Livability — Ford River

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
3,125

Population outlook (Delta County) Hauer SSP2

Today (2025)
34,431 people
By 2030
33,003 · -4.1%
By 2040
29,748 · -13.6%
By 2050
26,753 · -22.3%
By 2075
20,962 · -39.1%
By 2100
15,616 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3% Native American 2%
Common ancestry
Lithuanian 17% Romanian 8% English 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% Russian/Polish/Slavic 0%

Political lean MEDSL · Delta

2024 margin
Solid R (+30.4) · D 34.1% · R 64.5% · Other 1.4%
2008→2024 swing
-36.7pp toward R · 2008: 6.3pp · 2024: -30.4pp
All cycles
2024: R+30.4 2020: R+26.5 2016: R+25.4 2012: R+6.7 2008: D+6.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.19%
Current HPI
200.2594
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

-31.9% since first listed
37 events — show timeline
  • 2026-05-13 Listed $85,000 MiRealSource-MiMLS
  • 2026-05-13 Listed $85,000 UPAR
  • 2024-01-08 Sold (Public Records) $54,900 Public Records
  • 2024-01-08 Sold (MLS) $54,900 MiRealSource-MiMLS
  • 2024-01-08 Sold (MLS) $54,900 UPAR
  • 2023-12-14 Contingent MiRealSource-MiMLS
  • 2023-12-13 Relisted UPAR
  • 2023-12-13 Relisted MiRealSource-MiMLS
  • 2023-12-05 Delisted UPAR
  • 2023-12-05 Listing Removed MiRealSource-MiMLS
  • 2023-12-02 Contingent MiRealSource-MiMLS
  • 2023-11-16 Price Changed $54,900 MiRealSource-MiMLS
  • 2023-11-16 Price Changed $54,900 UPAR
  • 2023-10-31 Price Changed $59,900 MiRealSource-MiMLS
  • 2023-10-30 Price Changed $59,900 UPAR
  • 2023-10-23 Price Changed $64,900 MiRealSource-MiMLS
  • 2023-10-23 Price Changed $64,900 UPAR
  • 2023-09-28 Price Changed $69,900 MiRealSource-MiMLS
  • 2023-09-28 Price Changed $69,900 UPAR
  • 2023-09-21 Price Changed $74,900 MiRealSource-MiMLS
  • 2023-09-20 Price Changed $74,900 UPAR
  • 2023-09-08 Price Changed $79,900 MiRealSource-MiMLS
  • 2023-09-08 Price Changed $79,900 UPAR
  • 2023-08-22 Price Changed $84,900 MiRealSource-MiMLS
  • 2023-08-22 Relisted UPAR
  • 2023-08-22 Price Changed $84,900 UPAR
  • 2023-08-07 Price Changed $89,900 MiRealSource-MiMLS
  • 2023-08-07 Delisted UPAR
  • 2023-08-07 Price Changed $89,900 UPAR
  • 2023-06-28 Price Changed $99,900 MiRealSource-MiMLS
  • 2023-06-28 Price Changed $99,900 UPAR
  • 2023-06-21 Price Changed $109,500 MiRealSource-MiMLS
  • 2023-06-20 Price Changed $109,500 UPAR
  • 2023-06-11 Price Changed $114,900 MiRealSource-MiMLS
  • 2023-06-11 Price Changed $114,900 UPAR
  • 2023-06-04 Listed $124,900 MiRealSource-MiMLS
  • 2023-06-04 Listed $124,900 UPAR

Property tax history

-4.6%/yr

Latest (2025): $379 · -65.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…