CashFlowRE
Sign in Sign up
No image
B- Composite 68.58
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 +3.5/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

112 W Pewabic St · Ironwood, MI 49938
5 bd · 1.5 ba · 2,558 sqft · SingleFamily public records · 1072 Days on market
Built 1890 6,098 sqft lot ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 1890

Property features AI

Exterior

  • Parking: Detached 2-car garage (approx. 17 x 21); On-street parking available; Outbuilding: garage(s)
  • Utilities: Public water; Sewer available; Electricity available; Natural gas available; Cable available
  • Home design: 2-story historic residential fixer-upper; Built in 1890
  • Construction: Asbestos exterior; Stone foundation; Basement
  • Exterior features: Front porch; Sidewalks; City lot with paved year-round streets; Road frontage

Interior

  • Kitchen: Kitchen on the first floor; Kitchen appliances include range/oven and refrigerator; Kitchen has ceramic flooring
  • Bedrooms: Four bedrooms on the second floor; One bedroom on the main level; Wood flooring in bedrooms
  • Flooring: Wood flooring in living, dining and bedrooms; Ceramic flooring in kitchen
  • Bathrooms: Primary bathroom present; One full bathroom plus one lavatory (two total)
  • Heating & cooling: Boiler heating system; Natural gas heating and gas water heater; No central cooling listed
  • Interior features: 9+ foot ceilings; Bay window; Hardwood floors; Living room fireplace; Full basement with outside entrance (stone foundation)
  • Laundry & utility: Washer and dryer included; Basement provides utility access

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 5-bed/1.5-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $591 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.4% vs local median 5.8% in Ironwood — 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 70/100 on livability (#325 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing A; Watch: health & safety C-, schools D+, amenities F.
  • Ironwood Area Schools Of Gogebic County (town): math 23% / reading 40% proficiency, ranked #361 of 540 in MI (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 70 active listings in the ZIP; 28 units permitted in Gogebic County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Gogebic County population projected at -24% 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

  • It's been on market 1072 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y ago; this cycle's ask has dropped $9k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 1072 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.11%
Cap rate
16.44%
Cash-on-cash
36.24%
DSCR
2.61
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$222,546
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
115 E Ayer St 0.22mi 6/3.5 (+1) 2,672 (+4%) 0mo $232,000 $87 69
120 W Gogebic St 0.06mi 4/2.5 (-1) 2,939 (+15%) 3mo $231,000 $79 61
208 Douglas Blvd 0.21mi 5/1.5 2,178 (-15%) 12mo $227,000 $104 55
213 S Mansfield St 0.48mi 5/2.0 2,896 (+13%) 4mo $206,000 $71 50

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
32.1%
Equity multiple
2.35×
Total profit
$26,401
Equity at exit
$10,422
10-year hold
IRR
39.2%
Equity multiple
4.67×
Total profit
$71,790
Equity at exit
$6,044

Cash invested: $19,572 (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 49938

Home prices YoY
-23.3%
Active inventory
70
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,477 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$180 /mo · $2,159/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$591

Break-even live

Break-even rent $729
Max offer price $69,900
Occupancy floor 55%

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
$17,475
Closing costs
$2,097
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 27 events

  1. 2026-06-18
    days on market $69,900 Active 1072 DOM
  2. 2026-06-17
    days on market $69,900 Active 1071 DOM
  3. 2026-06-16
    days on market $69,900 Active 1070 DOM
  4. 2026-06-15
    days on market $69,900 Active 1069 DOM
  5. 2026-06-13
    days on market $69,900 Active 1067 DOM
  6. 2026-06-12
    days on market $69,900 Active 1066 DOM
  7. 2026-06-09
    days on market $69,900 Active 1063 DOM
  8. 2026-06-08
    days on market $69,900 Active 1062 DOM
  9. 2026-06-07
    days on market $69,900 Active 1061 DOM
  10. 2026-06-07
    days on market $69,900 Active 1060 DOM
  11. 2026-06-04
    days on market $69,900 Active 1057 DOM
  12. 2026-06-02
    days on market $69,900 Active 1056 DOM
  13. 2026-06-01
    days on market $69,900 Active 1055 DOM
  14. 2026-05-31
    days on market $69,900 Active 1054 DOM
  15. 2026-05-31
    days on market $69,900 Active 1053 DOM
  16. 2026-03-29
    price $69,900 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  17. 2026-03-29
    price $69,900 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  18. 2025-07-13
    status Active 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  19. 2025-07-13
    status Active 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  20. 2025-07-10
    historical 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  21. 2025-07-10
    historical 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  22. 2024-07-10
    status Active 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  23. 2024-07-10
    status Active 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  24. 2024-06-22
    historical 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  25. 2024-06-22
    historical 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  26. 2023-06-21
    listed $78,600 Active 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

  27. 2023-06-21
    listed $78,600 Active 598-char remark
    Show marketing remark (598 chars)

    Take a look for yourself to see the potential in this turn of the century home! You'll be mesmerized by the size of the rooms, 9 ft ceilings, and the absolutely beautiful woodwork in the large dining room and throughout the home. Big kitchen with access to the basement and upstairs. The living room features a bay window, fireplace, and built-in cabinets. There is a spacious foyer that leads upstairs to five bedrooms. The primary bedroom has a on-suite half bath. Most of the first and second floor is gutted and ready for you make it your own! Come take a look today! Property being sold as-is.

ⓘ 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
$2,159 · $180/mo
Projected year-2 tax
$2,159 · $180/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥89°F today · 14 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
$17,722
− Mortgage interest
−$3,915
− Property taxes
−$2,159
− Insurance
−$350
− Repairs & maintenance
−$1,418
− Management
−$1,418
− Depreciation
−$2,033
Taxable income
$6,429
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,543
After-tax cash flow
$5,550/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
Ironwood Area Schools Of Gogebic County
NCES district ID
2619470
Math proficiency
23% ▼ -13.00%
Reading proficiency
40% ▼ -5.00%
Median HH income
$33,313
Composite
25.78/100
National rank
#7369
State rank
#361 of 540 in MI

Livability — Ironwood

Score
70/100
State rank
#325
US rank
#8024

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ironwood, MI
Population (ZIP)
7,424

Population outlook (Gogebic County) Hauer SSP2

Today (2025)
13,951 people
By 2030
13,191 · -5.4%
By 2040
11,739 · -15.9%
By 2050
10,580 · -24.2%
By 2075
8,530 · -38.9%
By 2100
6,903 · -50.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 10% Lithuanian 4% Portuguese 3%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Gogebic

2024 margin
R (+17.1) · D 40.8% · R 57.9% · Other 1.2%
2008→2024 swing
-34.4pp toward R · 2008: 17.3pp · 2024: -17.1pp
All cycles
2024: R+17.1 2020: R+12.5 2016: R+15.0 2012: D+8.1 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.86%
Current HPI
204.0924
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

-11.1% since first listed
12 events — show timeline
  • 2026-03-29 Price Changed $69,900 MiRealSource-MiMLS
  • 2026-03-29 Price Changed $69,900 UPAR
  • 2025-07-13 Relisted UPAR
  • 2025-07-13 Relisted MiRealSource-MiMLS
  • 2025-07-10 Delisted UPAR
  • 2025-07-10 Listing Removed MiRealSource-MiMLS
  • 2024-07-10 Relisted UPAR
  • 2024-07-10 Relisted MiRealSource-MiMLS
  • 2024-06-22 Delisted UPAR
  • 2024-06-22 Listing Removed MiRealSource-MiMLS
  • 2023-06-21 Listed $78,600 UPAR
  • 2023-06-21 Listed $78,600 MiRealSource-MiMLS

Property tax history

+0.1%/yr

Latest (2024): $2,159 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…