CashFlowRE
Sign in Sign up
628 N 7th Ave
B- Composite 69.6
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 +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$32,000

628 N 7th Ave · Iron River, MI 49935
3 bd · 1.0 ba · 1,103 sqft · SingleFamily · 5 Days on market
Built 1945 0.60 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3 bedroom, 1 bath home offers a great opportunity for investors, renovators, or buyers looking to build equity! Situated on an expansive four lot parcel, the property provides ample space for outdoor living, future expansion, or additional development potential. It features a traditional layout with generous room sizes and plenty of natural light. While it does require repairs and updates, it presents a solid foundation to restore and customize to your vision. Located within walking distance to town, you'll enjoy convenient access to local shops, dining, and community amenities while still benefiting from the privacy and space of a larger lot.

Key facts

  • Future expansion
  • Community amenities
  • Natural light

Tags

EXPANSIVE FOUR LOT PARCELOUTDOOR LIVINGFUTURE EXPANSIONNATURAL LIGHTWALKING DISTANCE TO TOWNCOMMUNITY AMENITIES

Property features AI

Exterior

  • Parking: Detached 1-car garage; Additional second garage/outbuilding
  • Utilities: Electricity connected; Public water; Public sanitary sewer; Natural gas for heat and water heater
  • Home design: Residential 2-story home; Built in 1945; Municipality: Iron River (city)
  • Construction: Wood construction; Poured foundation; Basement
  • Exterior features: Wood exterior; Road frontage; Second (detached) garage / outbuilding

Interior

  • Kitchen: Range/Oven; Refrigerator; Kitchen on first floor (13 x 11); Dining room on first floor (10 x 11)
  • Bedrooms: First-floor bedroom (7 x 10); Second-floor bedroom (8 x 11); Second-floor bedroom (approx. 12 wide)
  • Flooring: Hardwood floors
  • Bathrooms: Primary bathroom present; One full bathroom (7 x 7 on second floor)
  • Heating & cooling: Baseboard heating; No central air/cooling; Gas water heater; Natural gas fuel
  • Interior features: Hardwood floors; Basement (poured)
  • Laundry & utility: Basement present (poured)

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 $32k.

Deal economics

  • At list price, monthly cash flow is $627 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $32k).
  • Cap rate 29.8% vs local median 5.6% in Iron River — 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 73/100 on livability (#206 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, amenities F, commute F.
  • West Iron County Public Schools (town): math 38% / reading 46% proficiency, ranked #204 of 540 in MI (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 131 active listings in the ZIP; 156 units permitted in Iron County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $221 of loan paydown is wiped out by about $960 of value loss. Plan a longer hold.
  • Iron County population projected at -26% 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 $9k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $32,000

Questions for the listing agent

  1. Built in 1945 — 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 D-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. 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
3.35%
Cap rate
29.80%
Cash-on-cash
83.96%
DSCR
4.74
GRM
2.5

CMA / ARV

ARV (on-the-fly)
$127,948
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
628 N 7th Ave 0.00mi 3/1.0 1,103 (0%) 1mo $34,000 $31 99
201 N 9th Ave 0.33mi 2/2.0 (-1) 1,150 (+4%) 3mo $10,000 $9 66
729 W Maple St 0.25mi 3/2.0 1,248 (+13%) 2mo $163,500 $131 60
1113 N River Ave 0.48mi 4/1.5 (+1) 1,152 (+4%) 5mo $60,000 $52 59
1535 W Franklin St 0.62mi 3/1.0 1,040 (-6%) 6mo $135,000 $130 56
1309 N 1st Ave 0.54mi 4/1.0 (+1) 1,075 (-2%) 13mo $125,000 $116 55
216 N 9th Ave 0.30mi 3/1.0 1,228 (+11%) 18mo $89,900 $73 52
1211 N Second Ave 0.45mi 4/1.5 (+1) 1,170 (+6%) 13mo $45,000 $38 51
1406 N 2nd Ave 0.57mi 4/1.0 (+1) 1,037 (-6%) 10mo $159,750 $154 50
1511 W Franklin St 0.60mi 3/1.0 952 (-14%) 14mo $135,000 $142 38
306 Selden Rd 0.62mi 2/1.0 (-1) 1,176 (+7%) 21mo $29,000 $25 37
904 Sunrise Ave 0.54mi 4/2.0 (+1) 960 (-13%) 18mo $145,000 $151 29

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
84.3%
Equity multiple
4.88×
Total profit
$34,759
Equity at exit
$4,771
10-year hold
IRR
87.6%
Equity multiple
10.12×
Total profit
$81,747
Equity at exit
$2,767

Cash invested: $8,960 (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 49935

Home prices YoY
-28.7%
Active inventory
131
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,073 medium interval (Pro) →
Mortgage (P&I)
$168
Tax est. 1.5%
$40 /mo · $480/yr
Insurance
$13
HOA
$0
Vacancy / Maint / Mgmt
$225
Net cashflow
$627

Break-even live

Break-even rent $280
Max offer price $32,000
Occupancy floor 37%

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
$8,000
Closing costs
$960
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 4 events

  1. 2026-05-13
    status Pending 656-char remark
    Show marketing remark (656 chars)

    This 3 bedroom, 1 bath home offers a great opportunity for investors, renovators, or buyers looking to build equity! Situated on an expansive four lot parcel, the property provides ample space for outdoor living, future expansion, or additional development potential. It features a traditional layout with generous room sizes and plenty of natural light. While it does require repairs and updates, it presents a solid foundation to restore and customize to your vision. Located within walking distance to town, you'll enjoy convenient access to local shops, dining, and community amenities while still benefiting from the privacy and space of a larger lot.

  2. 2026-05-13
    status Pending 656-char remark
    Show marketing remark (656 chars)

    This 3 bedroom, 1 bath home offers a great opportunity for investors, renovators, or buyers looking to build equity! Situated on an expansive four lot parcel, the property provides ample space for outdoor living, future expansion, or additional development potential. It features a traditional layout with generous room sizes and plenty of natural light. While it does require repairs and updates, it presents a solid foundation to restore and customize to your vision. Located within walking distance to town, you'll enjoy convenient access to local shops, dining, and community amenities while still benefiting from the privacy and space of a larger lot.

  3. 2026-05-08
    listed $32,000 Active 656-char remark
    Show marketing remark (656 chars)

    This 3 bedroom, 1 bath home offers a great opportunity for investors, renovators, or buyers looking to build equity! Situated on an expansive four lot parcel, the property provides ample space for outdoor living, future expansion, or additional development potential. It features a traditional layout with generous room sizes and plenty of natural light. While it does require repairs and updates, it presents a solid foundation to restore and customize to your vision. Located within walking distance to town, you'll enjoy convenient access to local shops, dining, and community amenities while still benefiting from the privacy and space of a larger lot.

  4. 2026-05-08
    listed $32,000 Active 656-char remark
    Show marketing remark (656 chars)

    This 3 bedroom, 1 bath home offers a great opportunity for investors, renovators, or buyers looking to build equity! Situated on an expansive four lot parcel, the property provides ample space for outdoor living, future expansion, or additional development potential. It features a traditional layout with generous room sizes and plenty of natural light. While it does require repairs and updates, it presents a solid foundation to restore and customize to your vision. Located within walking distance to town, you'll enjoy convenient access to local shops, dining, and community amenities while still benefiting from the privacy and space of a larger lot.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,882
− Mortgage interest
−$1,792
− Property taxes
−$480
− Insurance
−$160
− Repairs & maintenance
−$1,031
− Management
−$1,031
− Depreciation
−$931
Taxable income
$7,457
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,790
After-tax cash flow
$5,733/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
West Iron County Public Schools
NCES district ID
2632910
Math proficiency
38% ▲ 2.00%
Reading proficiency
46% ▲ 1.00%
Median HH income
$33,390
Composite
34.54/100
National rank
#5175
State rank
#204 of 540 in MI

Livability — Iron River

Score
73/100
State rank
#206
US rank
#5207

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Iron River, MI
Population (ZIP)
5,969

Population outlook (Iron County) Hauer SSP2

Today (2025)
10,485 people
By 2030
9,914 · -5.4%
By 2040
8,698 · -17.0%
By 2050
7,742 · -26.2%
By 2075
6,485 · -38.1%
By 2100
5,396 · -48.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 2% Two or more races 2% Native American 1%
Common ancestry
Romanian 10% Lithuanian 6% Portuguese 5%
Foreign-born
1% · Canada, Jamaica, China
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Iron

2024 margin
Strong R (+29.3) · D 34.7% · R 64.0% · Other 1.2%
2008→2024 swing
-31.5pp toward R · 2008: 2.1pp · 2024: -29.3pp
All cycles
2024: R+29.3 2020: R+25.4 2016: R+28.3 2012: R+9.0 2008: D+2.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -90.38%
Current HPI
224.8101
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
4 events — show timeline
  • 2026-05-13 Pending UPAR
  • 2026-05-13 Pending MiRealSource-MiMLS
  • 2026-05-08 Listed $32,000 MiRealSource-MiMLS
  • 2026-05-08 Listed $32,000 UPAR

Property tax history

+11.1%/yr

Latest (2025): $2,539 · +165.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…