CashFlowRE
Sign in Sign up
609 Sturgis St 🏷️ Likely Rental
C- Composite 54.63
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 +17.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • 1% rule +5.3/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$140,000

609 Sturgis St · Sturgis, MI 49091
4 bd · 1.0 ba · 1,800 sqft · SingleFamily public records · 6 Days on market
Built 1970 8,712 sqft lot Est $191k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent investment opportunity in the City of Sturgis! This unique property features two homes on one lot; both currently registered as rental properties with the city and rental certification valid through 9/2027. The first home is, currently owner-occupied, offers 4 bedrooms and 1 bathroom with plenty of space and future income potential. The second home is a 1 bedroom, 1 bathroom unit currently generating $800/month in rental income. Whether you're looking to expand your portfolio, owner-occupy while generating rental income, or maximize cash flow with two rental units, this property offers flexibility and opportunity. Convenient location close to downtown, schools, and local amenities.

Key facts

  • Rental certification
  • Two homes on one lot
  • Rental properties

Tags

TWO HOMES ON ONE LOTRENTAL PROPERTIESRENTAL CERTIFICATIONFUTURE INCOME POTENTIALGENERATING RENTAL INCOME

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water
  • Home design: Traditional single-family residence; Residential property
  • Construction: Built in 1970; Vinyl siding; Asphalt shingle roof; Living area approximately 2,708 total
  • Exterior features: Lot approximately 0.2 acres; Public water

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Cooling present
  • Interior features: Nine total rooms; Full basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $140,000 price doesn't fit this home's estimated sale value (~$190,800) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Cap rate 7.3% vs local median 4.0% in Sturgis — 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 (#226 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime D-, amenities F.
  • Sturgis Public Schools (town): math 20% / reading 32% proficiency, ranked #413 of 540 in MI (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 113 active listings in the ZIP; 125 units permitted in St. Joseph County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. Joseph County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 17 sale attempts since 21y 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 $65k; list at $140k implies a 115% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,000

Questions for the listing agent

  1. Built in 1970 — 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 D 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
1.03%
Cap rate
7.30%
Cash-on-cash
3.58%
DSCR
1.16
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$190,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
606 N Fourth St 0.10mi 4/2.0 1,871 (+4%) 1mo $215,000 $115 84
702 N Nottawa St 0.19mi 3/2.0 (-1) 1,782 (-1%) 1mo $182,000 $102 80
701 N Nottawa St 0.19mi 4/1.0 1,680 (-7%) 8mo $90,000 $54 73
402 N 4th St 0.26mi 4/2.5 1,664 (-8%) 6mo $200,000 $120 64
601 N Nottawa St 0.24mi 4/2.0 1,962 (+9%) 10mo $230,000 $117 61
911 Oakwood Dr 0.54mi 3/1.5 (-1) 1,848 (+3%) 11mo $180,000 $97 54
1005 Meadowlane Dr 0.30mi 4/2.0 2,032 (+13%) 11mo $215,000 $106 52
504 E Chicago Rd 0.68mi 3/1.5 (-1) 1,700 (-6%) 2mo $225,000 $132 51
814 N Lakeview Ave 0.56mi 4/2.0 1,560 (-13%) 3mo $225,000 $144 45
605 E West St 0.61mi 3/2.0 (-1) 1,600 (-11%) 6mo $44,500 $28 39
115 N Monroe St 0.60mi 4/2.5 2,018 (+12%) 9mo $70,000 $35 38
103 S Prospect St 0.73mi 5/1.5 (+1) 1,648 (-8%) 12mo $160,000 $97 35

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
-10.6%
Equity multiple
0.61×
Total profit
$-15,181
Equity at exit
$20,874
10-year hold
IRR
-1.3%
Equity multiple
0.91×
Total profit
$-3,396
Equity at exit
$12,105

Cash invested: $39,200 (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 49091

Active inventory
113
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,446 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$233 /mo · $2,793/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$117

Break-even live

Break-even rent $1,298
Max offer price $140,000
Occupancy floor 87%

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
$35,000
Closing costs
$4,200
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 50 events

  1. 2026-06-18
    days on market $140,000 Active 6 DOM
  2. 2026-06-17
    days on market $140,000 Active 5 DOM
  3. 2026-06-16
    days on market $140,000 Active 4 DOM
  4. 2026-06-16
    status $140,000 Active 3 DOM
  5. 2026-05-31
    statusdays on market $140,000 Pending 3 DOM
  6. 2026-05-27
    listed $140,000 Active 700-char remark
    Show marketing remark (700 chars)

    Excellent investment opportunity in the City of Sturgis! This unique property features two homes on one lot; both currently registered as rental properties with the city and rental certification valid through 9/2027. The first home is, currently owner-occupied, offers 4 bedrooms and 1 bathroom with plenty of space and future income potential. The second home is a 1 bedroom, 1 bathroom unit currently generating $800/month in rental income. Whether you're looking to expand your portfolio, owner-occupy while generating rental income, or maximize cash flow with two rental units, this property offers flexibility and opportunity. Convenient location close to downtown, schools, and local amenities.

  7. 2026-05-27
    listed $140,000 Active 700-char remark
    Show marketing remark (700 chars)

    Excellent investment opportunity in the City of Sturgis! This unique property features two homes on one lot; both currently registered as rental properties with the city and rental certification valid through 9/2027. The first home is, currently owner-occupied, offers 4 bedrooms and 1 bathroom with plenty of space and future income potential. The second home is a 1 bedroom, 1 bathroom unit currently generating $800/month in rental income. Whether you're looking to expand your portfolio, owner-occupy while generating rental income, or maximize cash flow with two rental units, this property offers flexibility and opportunity. Convenient location close to downtown, schools, and local amenities.

  8. 2026-05-27
    listed $140,000 Active
    Show marketing remark (700 chars)

    Excellent investment opportunity in the City of Sturgis! This unique property features two homes on one lot; both currently registered as rental properties with the city and rental certification valid through 9/2027. The first home is, currently owner-occupied, offers 4 bedrooms and 1 bathroom with plenty of space and future income potential. The second home is a 1 bedroom, 1 bathroom unit currently generating $800/month in rental income. Whether you're looking to expand your portfolio, owner-occupy while generating rental income, or maximize cash flow with two rental units, this property offers flexibility and opportunity. Convenient location close to downtown, schools, and local amenities.

  9. 2026-01-26
    status Pending
  10. 2026-01-26
    status Pending
  11. 2026-01-26
    historical
  12. 2026-01-26
    historical
  13. 2026-01-14
    price $155,000
  14. 2026-01-14
    price $155,000
  15. 2026-01-14
    price $155,000
  16. 2025-12-31
    price $162,000
  17. 2025-12-30
    price $162,000
  18. 2025-12-30
    price $162,000
  19. 2025-12-18
    price $169,900
  20. 2025-12-17
    price $169,900
  21. 2025-12-17
    price $169,900
  22. 2025-12-05
    price $175,000
  23. 2025-12-05
    price $175,000
  24. 2025-12-05
    price $175,000
  25. 2025-11-21
    price $180,000
  26. 2025-11-21
    price $180,000
  27. 2025-11-21
    price $180,000
  28. 2025-11-13
    price $187,000
  29. 2025-11-12
    price $187,000
  30. 2025-11-12
    price $187,000
  31. 2025-11-08
    listed $197,750 Active
  32. 2025-11-08
    listed $197,750 Active
  33. 2022-11-28
    soldstatus $65,000
  34. 2022-09-12
    soldstatus $51,000
  35. 2015-12-14
    soldstatus $50,000
  36. 2015-12-03
    soldstatus $50,000
  37. 2015-12-03
    soldstatus $50,000 Sold
  38. 2015-11-15
    status Pending
  39. 2015-09-04
    listed $59,500 Active
  40. 2015-08-20
    listed $59,500
  41. 2014-09-26
    historical
  42. 2014-09-26
    historical
  43. 2014-09-24
    historical
  44. 2014-05-13
    historical
  45. 2014-05-13
    historical
  46. 2011-05-20
    listed $65,500
  47. 2011-05-20
    listed $65,500
  48. 2010-12-10
    historical
  49. 2010-12-10
    historical
  50. 2009-10-13
    listed $75,500

ⓘ 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
$2,793 · $233/mo
Projected year-2 tax
$2,793 · $233/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 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$17,350
− Mortgage interest
−$7,842
− Property taxes
−$2,793
− Insurance
−$700
− Repairs & maintenance
−$1,388
− Management
−$1,388
− Depreciation
−$4,073
Taxable loss
−$834
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$200
After-tax cash flow
$1,603/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
Sturgis Public Schools
NCES district ID
2633090
Math proficiency
20% ▼ -4.00%
Reading proficiency
32% ▼ -6.00%
Median HH income
$40,702
Composite
21.95/100
National rank
#8220
State rank
#413 of 540 in MI

Livability — Sturgis

Score
73/100
State rank
#226
US rank
#5687

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sturgis, MI
Population (ZIP)
19,448

Population outlook (St. Joseph County) Hauer SSP2

Today (2025)
58,726 people
By 2030
57,030 · -2.9%
By 2040
53,266 · -9.3%
By 2050
49,343 · -16.0%
By 2075
40,441 · -31.1%
By 2100
31,981 · -45.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 18% Two or more races 12% Native American 1%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Italian 10% Romanian 4% Iranian 2%
Foreign-born
8% · Canada, China
Languages at home
79% English-only · Spanish 16% German/W. Germanic 4%

Political lean MEDSL · St. Joseph

2024 margin
Solid R (+34.0) · D 32.2% · R 66.2% · Other 1.5%
2008→2024 swing
-31.8pp toward R · 2008: -2.2pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+31.7 2016: R+31.0 2012: R+12.3 2008: R+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -121.64%
Current HPI
205.9474
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

+45.8% since first listed
55 events — show timeline
  • 2026-05-27 Listed $140,000 REALCOMP
  • 2026-05-27 Listed $140,000 SW Michigan MLS
  • 2026-05-27 Listed $140,000 MiRealSource-MiMLS
  • 2026-01-26 Pending MiRealSource-MiMLS
  • 2026-01-26 Pending REALCOMP
  • 2026-01-26 Listing Removed REALCOMP
  • 2026-01-26 Listing Removed MiRealSource-MiMLS
  • 2026-01-14 Price Changed $155,000 MiRealSource-MiMLS
  • 2026-01-14 Price Changed $155,000 REALCOMP
  • 2026-01-14 Price Changed $155,000 SW Michigan MLS
  • 2025-12-31 Price Changed $162,000 MiRealSource-MiMLS
  • 2025-12-30 Price Changed $162,000 REALCOMP
  • 2025-12-30 Price Changed $162,000 SW Michigan MLS
  • 2025-12-18 Price Changed $169,900 MiRealSource-MiMLS
  • 2025-12-17 Price Changed $169,900 REALCOMP
  • 2025-12-17 Price Changed $169,900 SW Michigan MLS
  • 2025-12-05 Price Changed $175,000 MiRealSource-MiMLS
  • 2025-12-05 Price Changed $175,000 REALCOMP
  • 2025-12-05 Price Changed $175,000 SW Michigan MLS
  • 2025-11-21 Price Changed $180,000 MiRealSource-MiMLS
  • 2025-11-21 Price Changed $180,000 REALCOMP
  • 2025-11-21 Price Changed $180,000 SW Michigan MLS
  • 2025-11-13 Price Changed $187,000 MiRealSource-MiMLS
  • 2025-11-12 Price Changed $187,000 REALCOMP
  • 2025-11-12 Price Changed $187,000 SW Michigan MLS
  • 2025-11-08 Listed $197,750 REALCOMP
  • 2025-11-08 Listed $197,750 MiRealSource-MiMLS
  • 2022-11-28 Sold (Public Records) $65,000 Public Records
  • 2022-09-12 Sold (Public Records) $51,000 Public Records
  • 2015-12-14 Sold (Public Records) $50,000 Public Records
  • 2015-12-03 Sold (MLS) $50,000 SW Michigan MLS
  • 2015-12-03 Sold (MLS) $50,000 REALCOMP
  • 2015-11-15 Pending SW Michigan MLS
  • 2015-09-04 Listed $59,500 SW Michigan MLS
  • 2015-08-20 Listed $59,500 REALCOMP
  • 2014-09-26 Listing Removed SW Michigan MLS
  • 2014-09-26 Listing Removed SW Michigan MLS
  • 2014-09-24 Listing Removed SW Michigan MLS
  • 2014-05-13 Listing Removed REALCOMP
  • 2014-05-13 Listing Removed SW Michigan MLS
  • 2011-05-20 Listed $65,500 REALCOMP
  • 2011-05-20 Listed $65,500 SW Michigan MLS
  • 2010-12-10 Listing Removed SW Michigan MLS
  • 2010-12-10 Listing Removed REALCOMP
  • 2009-10-13 Listed $75,500 SW Michigan MLS
  • 2009-10-13 Listed $75,500 REALCOMP
  • 2008-07-23 Listing Removed REALCOMP
  • 2007-07-17 Listed $89,500 REALCOMP
  • 2007-07-17 Listed $89,500 SW Michigan MLS
  • 2006-05-31 Listing Removed REALCOMP
  • 2006-01-18 Listed $89,900 REALCOMP
  • 2006-01-18 Listed $89,900 SW Michigan MLS
  • 2005-11-14 Listing Removed REALCOMP
  • 2005-09-14 Listed $96,000 REALCOMP
  • 2005-09-14 Listed $96,000 SW Michigan MLS

Property tax history

+6.5%/yr

Latest (2025): $2,793 · -13.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…