CashFlowRE
Sign in Sign up
305 E Euclid Ave
B- Composite 69.88
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
  • Rent growth +4.4/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$52,000

305 E Euclid Ave · Jackson, MI 49203
1 bd · 1.0 ba · 542 sqft · SingleFamily · 7 Days on market
Built 1886 9,147 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fall in love with the potential of this cozy 1-bedroom, 1-bathroom retreat. Nestled on a generously sized lot, this home offers the perfect blend of intimacy and outdoor space. Whether you're looking to create a lush garden oasis or simply enjoy the peace of a large yard, the canvas is yours. Bring your vision and a little TLC to transform this house into the home you've been dreaming of!

Key facts

  • Generously sized lot
  • Large yard
  • 9,147 sq ft lot

Tags

GENEROUSLY SIZED LOTLARGE YARD

Property features AI

Finance

  • Other: Living area reported as 542 (unit omitted)

Exterior

  • Parking: No attached garage; No designated parking features listed
  • Utilities: Public sewer; Natural gas connected/available
  • Home design: One-story property; Built in 1886; Irregular lot shape
  • Construction: Stone and vinyl siding exterior; Shingle roof; Foundation with full basement
  • Exterior features: Back yard fencing; Insulated windows; Storage shed

Interior

  • Kitchen: Kitchen (~12 x 8)
  • Bedrooms: 1 bedroom (Primary bedroom ~10 x 10)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Wall unit cooling
  • Interior features: Full basement; Basement space (large open area)
  • Laundry & utility: No built-in laundry features listed

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 1-bed/1.0-bath single-family listed at $52k.

Deal economics

  • At list price, monthly cash flow is $342 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($885 rent vs $52k).
  • Cap rate 14.2% vs local median 5.4% in Jackson — 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 74/100 on livability (#197 in MI, #4,970 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, employment F.
  • Jackson Public Schools (urban): math 15% / reading 28% proficiency, ranked #458 of 540 in MI (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+7.5%/yr); 164 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 317 units permitted in Jackson County in 2024 (103 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $360 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jackson County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 7.5% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 5y 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.

Risks & watch-outs

  • Watch-outs: built in 1886 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,000

Questions for the listing agent

  1. Built in 1886 — 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. 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
1.70%
Cap rate
14.18%
Cash-on-cash
28.19%
DSCR
2.25
GRM
4.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 7.54% rent growth · sell at horizon

5-year hold
IRR
27.4%
Equity multiple
2.21×
Total profit
$17,597
Equity at exit
$7,753
10-year hold
IRR
37.6%
Equity multiple
5.29×
Total profit
$62,485
Equity at exit
$4,496

Cash invested: $14,560 (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 49203

Home prices YoY
-31.7%
Rents YoY
7.5%
Active inventory
164
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$885 medium interval (Pro) →
Mortgage (P&I)
$273
Tax from tax record
$63 /mo · $758/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$342

Break-even live

Break-even rent $453
Max offer price $52,000
Occupancy floor 56%

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
$13,000
Closing costs
$1,560
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
305 1st St Jackson, MI 1.0 1.0 600 $720 $1.20 44d 1 1.44mi

Listing history 37 events

  1. 2026-04-30
    status Pending 391-char remark
    Show marketing remark (391 chars)

    Fall in love with the potential of this cozy 1-bedroom, 1-bathroom retreat. Nestled on a generously sized lot, this home offers the perfect blend of intimacy and outdoor space. Whether you're looking to create a lush garden oasis or simply enjoy the peace of a large yard, the canvas is yours. Bring your vision and a little TLC to transform this house into the home you've been dreaming of!

  2. 2026-04-30
    status Pending
    Show marketing remark (391 chars)

    Fall in love with the potential of this cozy 1-bedroom, 1-bathroom retreat. Nestled on a generously sized lot, this home offers the perfect blend of intimacy and outdoor space. Whether you're looking to create a lush garden oasis or simply enjoy the peace of a large yard, the canvas is yours. Bring your vision and a little TLC to transform this house into the home you've been dreaming of!

  3. 2026-04-23
    listed $52,000 Active 391-char remark
    Show marketing remark (391 chars)

    Fall in love with the potential of this cozy 1-bedroom, 1-bathroom retreat. Nestled on a generously sized lot, this home offers the perfect blend of intimacy and outdoor space. Whether you're looking to create a lush garden oasis or simply enjoy the peace of a large yard, the canvas is yours. Bring your vision and a little TLC to transform this house into the home you've been dreaming of!

  4. 2026-04-23
    listed $52,000 Active
    Show marketing remark (391 chars)

    Fall in love with the potential of this cozy 1-bedroom, 1-bathroom retreat. Nestled on a generously sized lot, this home offers the perfect blend of intimacy and outdoor space. Whether you're looking to create a lush garden oasis or simply enjoy the peace of a large yard, the canvas is yours. Bring your vision and a little TLC to transform this house into the home you've been dreaming of!

  5. 2022-07-07
    soldstatus $46,000
  6. 2022-07-06
    soldstatus $46,000 Sold 297-char remark
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  7. 2022-07-06
    soldstatus $46,000 Closed
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  8. 2022-06-28
    status Pending 297-char remark
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  9. 2022-06-28
    status Pending
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  10. 2022-06-23
    historical Contingent - Continue To Show 297-char remark
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  11. 2022-06-23
    historical Keep Showing-Contgcy Appl
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  12. 2022-06-15
    price $48,000
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  13. 2022-06-15
    price $48,000 297-char remark
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  14. 2022-06-08
    price $49,000 297-char remark
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  15. 2022-06-08
    price $49,000
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  16. 2022-04-29
    listed $50,000 Active 297-char remark
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  17. 2022-04-29
    listed $50,000 Active
    Show marketing remark (297 chars)

    This little house could be a good first-time home or a good investment property for the right person. Fenced back yard with two 124-foot-deep lots, with an extra-large bathroom. Newer range/oven in 2019, new water heater in 2020. This compact living for the homeowner who loves a large back yard.

  18. 2021-09-30
    soldstatus $38,000
  19. 2021-09-24
    soldstatus $38,000 Sold
  20. 2021-09-24
    soldstatus $38,000
  21. 2021-09-24
    soldstatus $38,000 Sold
  22. 2021-09-24
    soldstatus $38,000
  23. 2021-09-24
    soldstatus $38,000 Closed
  24. 2021-09-03
    historical Keep Showing-Contgcy Appl
  25. 2021-09-03
    historical Keep Showing-Contgcy Appl
  26. 2021-09-03
    historical Active Contingent
  27. 2021-09-03
    historical Active - Contingent
  28. 2021-06-10
    price $38,000
  29. 2021-06-10
    price $38,000
  30. 2021-06-10
    price $38,000
  31. 2021-06-10
    price $38,000
  32. 2021-05-11
    listed $38,000 Active
  33. 2021-05-11
    listed $40,000 Active
  34. 2021-04-30
    listed $38,000
  35. 2021-04-30
    listed $40,000 Active
  36. 2021-04-30
    listed $38,000
  37. 2021-04-30
    listed $40,000 Active

ⓘ 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
$758 · $63/mo
Projected year-2 tax
$779 · $65/mo
Expected delta
+$21/yr (+$2/mo · 2.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,626
− Mortgage interest
−$2,913
− Property taxes
−$758
− Insurance
−$260
− Repairs & maintenance
−$850
− Management
−$850
− Depreciation
−$1,513
Taxable income
$3,482
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$836
After-tax cash flow
$3,268/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
Jackson Public Schools
NCES district ID
2619620
Math proficiency
15% ▼ -6.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$38,344
Composite
17.99/100
National rank
#8986
State rank
#458 of 540 in MI

Livability — Jackson

Score
74/100
State rank
#197
US rank
#4970

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jackson, MI
County
Jackson County · 85,581 people
City population
85,581
Metro
Jackson, MI
Population (ZIP)
36,474
Household income
$56,201
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
1383.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
156,365 people
By 2030
153,123 · -2.1%
By 2040
144,981 · -7.3%
By 2050
135,671 · -13.2%
By 2075
113,833 · -27.2%
By 2100
86,592 · -44.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 15% Two or more races 9% Hispanic / Latino 5%
Common ancestry
Romanian 6% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Jackson

2024 margin
Strong R (+21.3) · D 38.6% · R 59.9% · Other 1.5%
2008→2024 swing
-23.7pp toward R · 2008: 2.4pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+19.0 2016: R+20.1 2012: R+5.8 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.09%
Current HPI
211.5474
Rent YoY
▲ 7.54%
Metro
Jackson, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+36.8% since first listed
37 events — show timeline
  • 2026-04-30 Pending REALCOMP
  • 2026-04-30 Pending Greater Lansing AoR
  • 2026-04-23 Listed $52,000 REALCOMP
  • 2026-04-23 Listed $52,000 Greater Lansing AoR
  • 2022-07-07 Sold (Public Records) $46,000 Public Records
  • 2022-07-06 Sold (MLS) $46,000 MiRealSource-MiMLS
  • 2022-07-06 Sold (MLS) $46,000 REALCOMP
  • 2022-06-28 Pending REALCOMP
  • 2022-06-28 Pending MiRealSource-MiMLS
  • 2022-06-23 Contingent REALCOMP
  • 2022-06-23 Contingent MiRealSource-MiMLS
  • 2022-06-15 Price Changed $48,000 MiRealSource-MiMLS
  • 2022-06-15 Price Changed $48,000 REALCOMP
  • 2022-06-08 Price Changed $49,000 REALCOMP
  • 2022-06-08 Price Changed $49,000 MiRealSource-MiMLS
  • 2022-04-29 Listed $50,000 MiRealSource-MiMLS
  • 2022-04-29 Listed $50,000 REALCOMP
  • 2021-09-30 Sold (Public Records) $38,000 Public Records
  • 2021-09-24 Sold (MLS) $38,000 MiRealSource-MiMLS
  • 2021-09-24 Sold (MLS) $38,000 MiRealSource-MiMLS
  • 2021-09-24 Sold (MLS) $38,000 AAMLS
  • 2021-09-24 Sold (MLS) $38,000 SW Michigan MLS
  • 2021-09-24 Sold (MLS) $38,000 SW Michigan MLS
  • 2021-09-03 Contingent MiRealSource-MiMLS
  • 2021-09-03 Contingent MiRealSource-MiMLS
  • 2021-09-03 Contingent SW Michigan MLS
  • 2021-09-03 Contingent AAMLS
  • 2021-06-10 Price Changed $38,000 MiRealSource-MiMLS
  • 2021-06-10 Price Changed $38,000 MiRealSource-MiMLS
  • 2021-06-10 Price Changed $38,000 REALCOMP
  • 2021-06-10 Price Changed $38,000 AAMLS
  • 2021-05-11 Listed $40,000 MiRealSource-MiMLS
  • 2021-05-11 Listed $38,000 SW Michigan MLS
  • 2021-04-30 Listed $40,000 MiRealSource-MiMLS
  • 2021-04-30 Listed $38,000 MiRealSource-MiMLS
  • 2021-04-30 Listed $40,000 AAMLS
  • 2021-04-30 Listed $38,000 SW Michigan MLS

Property tax history

+4.5%/yr

Latest (2023): $758 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…