CashFlowRE
Sign in Sign up
3739 Main St N
C- Composite 53.82
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 +19.1/30.0
  • ARV discount +7.8/15.0
  • DSCR +6.0/10.0
  • Appreciation +5.4/10.0
  • 1% rule +3.9/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$134,900

3739 Main St N · Akron, MI 48701
3 bd · 1.0 ba · 1,335 sqft · SingleFamily public records · 108 Days on market
Built 1940 0.75 ac lot $101/sqft · at area comps Est $136k · at est.

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

Listing remarks MLS

Two level home in the village of Akron. 3 bedrooms, possibility 4th or office space. 2 bedrooms with walk in closets. A carriage barn with a loft, a little work would make a great work shop and garage. Home features natural gas forced air heat and central air conditioning, window updates, carpeting over wood floors on the first floor and wood floors also on the 2nd floor. Beautiful Oak Trim throughout the home. Home is in move in condition. Large yard with plenty of room for garden, play or whatever. Bathroom features over tub shower. Enclosed porches front and rear of home. Seller is motivated and is looking to relocate closer to their work.

Key facts

  • Oak trim
  • Barn type building
  • Wood floors

Tags

BARN TYPE BUILDINGWINDOW UPDATESWOOD FLOORSOAK TRIMLARGE YARDMUD ROOM

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 $135k.

Deal economics

  • At list price, monthly cash flow is $143 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (10.9% below list).
  • Recommended offer: $120k (10.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#398 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools D+, employment D+.
  • Akron-Fairgrove Schools (rural): math 35% / reading 35% proficiency, ranked #464 of 760 in MI (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 7 active listings in the ZIP; 56 units permitted in Tuscola County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($933 loan paydown + $1k appreciation (0.9% local appreciation)).
  • Tuscola County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.9% appreciation + 3.0% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y 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 $42k; list at $135k implies a 217% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,203 (10.9% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.89%
Cap rate
7.57%
Cash-on-cash
4.55%
DSCR
1.20
GRM
9.4

CMA / ARV

ARV (median comp)
$135,716
List price
$134,900
Delta
-0.60%
Verdict
FAIR
Comps
11 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3752 Main St 0.06mi 3/2.0 1,200 (-10%) 6mo $140,000 $117 71

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.9% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.7%
Equity multiple
1.29×
Total profit
$10,914
Equity at exit
$45,335
10-year hold
IRR
10.0%
Equity multiple
2.21×
Total profit
$45,519
Equity at exit
$59,695

Cash invested: $37,772 (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 48701

Home prices YoY
0.5%
Active inventory
7
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,202 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$43 /mo · $512/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$143

Break-even live

Break-even rent $1,021
Max offer price $134,900
Occupancy floor 83%

Sensitivity live

Price -10% $220 -5% $181 +0% $143 +5% $105 +10% $67
Rent -10% $48 -5% $96 +0% $143 +5% $191 +10% $238
Rate -1.0pp $211 -0.5pp $178 base $143 +0.5pp $108 +1.0pp $73

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
$33,725
Closing costs
$4,047
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 22 events

  1. 2026-06-21
    days on market $134,900 Active 108 DOM
  2. 2026-06-19
    days on market $134,900 Active 106 DOM
  3. 2026-06-18
    days on market $134,900 Active 105 DOM
  4. 2026-06-17
    days on market $134,900 Active 104 DOM
  5. 2026-06-16
    days on market $134,900 Active 103 DOM
  6. 2026-06-15
    days on market $134,900 Active 102 DOM
  7. 2026-06-14
    days on market $134,900 Active 100 DOM
  8. 2026-06-12
    days on market $134,900 Active 99 DOM
  9. 2026-06-09
    days on market $134,900 Active 96 DOM
  10. 2026-06-08
    days on market $134,900 Active 95 DOM
  11. 2026-06-07
    days on market $134,900 Active 94 DOM
  12. 2026-06-02
    days on market $134,900 Active 89 DOM
  13. 2026-06-01
    days on market $134,900 Active 88 DOM
  14. 2026-05-31
    days on market $134,900 Active 87 DOM
  15. 2026-05-30
    days on market $134,900 Active 86 DOM
  16. 2026-03-04
    listed $134,900 Active 650-char remark
    Show marketing remark (651 chars)

    Two level home in the village of Akron. 3 bedrooms, possibility 4th or office space. 2 bedrooms with walk in closets. A carriage barn with a loft, a little work would make a great work shop and garage. Home features natural gas forced air heat and central air conditioning, window updates, carpeting over wood floors on the first floor and wood floors also on the 2nd floor. Beautiful Oak Trim throughout the home. Home is in move in condition. Large yard with plenty of room for garden, play or whatever. Bathroom features over tub shower. Enclosed porches front and rear of home. Seller is motivated and is looking to relocate closer to their work.

  17. 2026-03-04
    listed $134,900 Active 651-char remark
    Show marketing remark (651 chars)

    Two level home in the village of Akron. 3 bedrooms, possibility 4th or office space. 2 bedrooms with walk in closets. A carriage barn with a loft, a little work would make a great work shop and garage. Home features natural gas forced air heat and central air conditioning, window updates, carpeting over wood floors on the first floor and wood floors also on the 2nd floor. Beautiful Oak Trim throughout the home. Home is in move in condition. Large yard with plenty of room for garden, play or whatever. Bathroom features over tub shower. Enclosed porches front and rear of home. Seller is motivated and is looking to relocate closer to their work.

  18. 2021-01-27
    historical
  19. 2021-01-15
    listed $58,900 Active
  20. 2008-11-30
    historical
  21. 2008-08-09
    listed $78,900
  22. 1999-05-14
    soldstatus $42,500

ⓘ 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
$512 · $43/mo
Projected year-2 tax
$1,295 · $108/mo
Expected delta
+$783/yr (+$65/mo · 152.8%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,424
− Mortgage interest
−$7,556
− Property taxes
−$512
− Insurance
−$674
− Repairs & maintenance
−$1,154
− Management
−$1,154
− Depreciation
−$3,924
Taxable loss
−$551
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$132
After-tax cash flow
$1,852/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
Akron-Fairgrove Schools
NCES district ID
2602010
Math proficiency
35% ▲ 10.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$40,975
Composite
32.12/100
National rank
#10981
State rank
#464 of 760 in MI

Livability — Akron

Score
67/100
State rank
#398
US rank
#10776

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, MI
Population (ZIP)
1,364

Population outlook (Tuscola County) Hauer SSP2

Today (2025)
49,930 people
By 2030
47,294 · -5.3%
By 2040
41,504 · -16.9%
By 2050
35,560 · -28.8%
By 2075
24,455 · -51.0%
By 2100
16,507 · -66.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Native American 5% Hispanic / Latino 3%
Common ancestry
Romanian 9% Lithuanian 5% Slovak 3%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Tuscola

2024 margin
Solid R (+43.0) · D 27.9% · R 70.9% · Other 1.3%
2008→2024 swing
-42.1pp toward R · 2008: -0.8pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+39.3 2016: R+38.0 2012: R+10.8 2008: R+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.90%
Current HPI
186.291
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

+217.4% since first listed
7 events — show timeline
  • 2026-03-04 Listed $134,900 REALCOMP
  • 2026-03-04 Listed $134,900 MiRealSource-MiMLS
  • 2021-01-27 Listing Removed MiRealSource-MiMLS
  • 2021-01-15 Listed $58,900 MiRealSource-MiMLS
  • 2008-11-30 Listing Removed REALCOMP
  • 2008-08-09 Listed $78,900 REALCOMP
  • 1999-05-14 Sold (Public Records) $42,500 Public Records

Property tax history

-7.1%/yr

Latest (2025): $512 · -26.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…