CashFlowRE
Sign in Sign up
E6242 Snowdrift St Fourplex
B- Composite 68.33
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 +2.2/5.0
  • Appreciation +0.0/10.0

$197,500

E6242 Snowdrift St · Ironwood, MI 49938
12 bd · 12.0 ba · 5,600 sqft · MultiFamily · 17 Days on market
Built 1981 Fair condition 0.36 ac lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Investment opportunity! Restoration-ready multi-unit located in the Big Powderhorn ski village- just a few blocks from the slopes. “Snowblind Chalet” offers six spacious units featuring an open concept living, dining, kitchen area with gas fireplace and each with its own hot tub room and adjacent cedar paneled full bath. Building consists of five 2BR, 2BA units and one (lower level) 1BR, 2BA unit. Lower-level laundry/utility room, natural gas hot water heat. Property is being sold AS IS, in its current condition. One upper-level unit sustained fire damage and the unit below; water damage. Professional remediation included removal of damaged/affected materials to the wall studs/framing. Exposed framing and surfaces were subsequently cleaned and coated with a sealant/encapsulating primer. So much possibility and income potential! Buy now and have units ready to go for the coming snow season!

Key facts

  • 0.36 acre lot
  • 3 parking spots
  • Built 1981

Property features AI

Finance

  • Financial info: Multi-family with 6 total units; Unit 1 currently not occupied

Exterior

  • Parking: 3 or more parking spaces
  • Utilities: Electricity available; Natural gas available; Public sanitary sewer; Private drilled well; Water available; Electric and gas water heaters; Heating: boiler, hot water, radiant and zoned heating; No central cooling
  • Home design: Multi-family property; Investment property; Tri-level structure; Conventional frame style; Built in 1981; Located in Powderhorn Village subdivision; At/near ski resort (Big Powderhorn Mountain)
  • Construction: Basement foundation; Partially finished, block and exposed basement areas
  • Exterior features: Wood and hardboard siding; Porch; Exterior balcony; Shed; Unpaved lot; City/county gravel year-round road access

Interior

  • Kitchen: Eat-in kitchen; Range / oven; Microwave; Refrigerator; Dishwasher (not explicitly listed but commonly included — excluded since not provided)
  • Bedrooms: First-floor bedroom
  • Bathrooms: Main floor full bathroom; Master bedroom bath; Whirlpool / hot tub; 12 full bathrooms (total 12 baths)
  • Interior features: Spa / jetted tub; Window treatments; Furnished; Has basement
  • Laundry & utility: Washer and dryer included; Lower-level laundry; Utility / laundry 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 4 × 3-bed/?-bath units multifamily listed at $198k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $3k ($39k/yr) — positive. Per door: $808/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $198k).
  • Recommended offer: $195k (1.5% below list) — sets the bar for market timing.
  • Cap rate 25.9% vs local median 5.7% 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-, amenities F, commute 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.
  • Zoned schools: Gogebic Co Community Education (28 students, 79% FRL) — zoned schools average 79% FRL vs 49% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • 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 $1k of loan paydown is wiped out by about $6k 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 $55k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($195k) is reasonable based on typical stale-listing flexibility.
  • 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.
Recommended offer $194,537 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.95%
Cap rate
25.93%
Cash-on-cash
70.12%
DSCR
4.12
GRM
2.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
69.7%
Equity multiple
4.14×
Total profit
$173,890
Equity at exit
$29,448
10-year hold
IRR
73.7%
Equity multiple
8.54×
Total profit
$416,785
Equity at exit
$17,076

Cash invested: $55,300 (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
11.3×

Monthly cashflow live

Estimated rent
$5,818 medium interval (Pro) →
Mortgage (P&I)
$1,036
Tax est. 1.5%
$247 /mo · $2,962/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$1,222
Net cashflow
$3,231

Break-even live

Break-even rent $1,728
Max offer price $197,500
Occupancy floor 39%

Sensitivity live

Price -10% $3,368 -5% $3,300 +0% $3,231 +5% $3,163 +10% $3,095
Rent -10% $2,772 -5% $3,002 +0% $3,231 +5% $3,461 +10% $3,691
Rate -1.0pp $3,331 -0.5pp $3,282 base $3,231 +0.5pp $3,180 +1.0pp $3,128

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $5,818

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
$49,375
Closing costs
$5,925
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 13 events

  1. 2026-06-21
    days on market $197,500 Active 17 DOM
  2. 2026-06-21
    days on market $197,500 Active 16 DOM
  3. 2026-06-18
    days on market $197,500 Active 14 DOM
  4. 2026-06-17
    days on market $197,500 Active 13 DOM
  5. 2026-06-16
    days on market $197,500 Active 12 DOM
  6. 2026-06-15
    days on market $197,500 Active 11 DOM
  7. 2026-06-13
    days on market $197,500 Active 9 DOM
  8. 2026-06-12
    days on market $197,500 Active 8 DOM
  9. 2026-06-09
    days on market $197,500 Active 5 DOM
  10. 2026-06-08
    days on market $197,500 Active 4 DOM
  11. 2026-06-07
    days on market $197,500 Active 3 DOM
  12. 2026-06-07
    remarks 687-char remark
  13. 2026-06-07
    listed $197,500 Active 2 DOM

ⓘ 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
$69,816
− Mortgage interest
−$11,063
− Property taxes
−$2,962
− Insurance
−$988
− Repairs & maintenance
−$5,585
− Management
−$5,585
− Depreciation
−$5,745
Taxable income
$37,887
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,093
After-tax cash flow
$29,683/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This multi-family property requires extensive repairs and updates to its roof, exterior, interior, and landscaping. Upgrading these areas would significantly increase its resale and rental value.

Repairs flagged

  • Major Roof — The independent satellite image shows visible wear and tear on the roof.
  • Major Exterior siding — The independent satellite image shows visible wear and tear on the exterior siding.
  • Major Paint — The interior photos show walls with peeling paint and some discoloration.
  • Major Flooring — The interior photos show carpeted flooring in fair condition, with some wear visible.
  • Major Bathrooms — The interior photos show bathrooms with dated fixtures and some wear.
  • Major HVAC system — The interior photos show signs of wear on the heating system.
  • Major Landscaping — The independent satellite image shows a lot with overgrown vegetation.

Value-add opportunities

  • Resale New roof — A new roof would significantly improve the home's curb appeal and overall condition, making it more attractive to potential buyers.
  • Resale Exterior siding and paint — Updating the exterior siding and repainting would improve the home's curb appeal and overall condition, making it more attractive to potential buyers.
  • Resale Flooring — Replacing the carpeted flooring with a more modern and durable option would improve the home's overall condition and make it more attractive to potential buyers.
  • Resale Bathrooms — Updating the bathrooms with new fixtures and finishes would improve the home's overall condition and make it more attractive to potential buyers.
  • Resale HVAC system — Upgrading the HVAC system would improve the home's comfort and energy efficiency, making it more attractive to potential buyers.
  • Resale Landscaping — Landscaping the property would improve the home's curb appeal and overall condition, making it more attractive to potential buyers.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Roof · The independent satellite image shows visible wear and tear on the roof. Major $15,000–50,000
Exterior siding · The independent satellite image shows visible wear and tear on the exterior siding. Major $15,000–50,000
Paint · The interior photos show walls with peeling paint and some discoloration. Major $15,000–50,000
Flooring · The interior photos show carpeted flooring in fair condition, with some wear visible. Major $15,000–50,000
Bathrooms · The interior photos show bathrooms with dated fixtures and some wear. Major $15,000–50,000
HVAC system · The interior photos show signs of wear on the heating system. Major $15,000–50,000
Landscaping · The independent satellite image shows a lot with overgrown vegetation. Major $15,000–50,000
Total estimated repair cost · 7 items $105,000–350,000

Value-add ROI direction

  • Resale New roof — A new roof would significantly improve the home's curb appeal and overall condition, making it more attractive to potential buyers.
  • Resale Exterior siding and paint — Updating the exterior siding and repainting would improve the home's curb appeal and overall condition, making it more attractive to potential buyers.
  • Resale Flooring — Replacing the carpeted flooring with a more modern and durable option would improve the home's overall condition and make it more attractive to potential buyers.
  • Resale Bathrooms — Updating the bathrooms with new fixtures and finishes would improve the home's overall condition and make it more attractive to potential buyers.
  • Resale HVAC system — Upgrading the HVAC system would improve the home's comfort and energy efficiency, making it more attractive to potential buyers.
  • Resale Landscaping — Landscaping the property would improve the home's curb appeal and overall condition, making it more attractive to potential buyers.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

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

+0.0% since first listed
2 events — show timeline
  • 2026-06-04 Listed $197,500 UPAR
  • 2026-06-04 Listed $197,500 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…