CashFlowRE
Sign in Sign up
593 W Kessler Ct
C Composite 56.03
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 +18.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.7/10.0
  • 1% rule +5.1/10.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$105,000

593 W Kessler Ct · Sanford, MI 48657
2 bd · 2.0 ba · 1,196 sqft · SingleFamily public records · 5 Days on market
Built 1988 0.47 ac lot Est $155k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

YOU FOUND A KEEPER ON KESSLER! Opportunity knocks with this 1,248 sq. ft. ranch-style home offering 3 bedrooms and 2 full bathrooms. This property features a functional single-level layout with great potential for customization and value-add improvements. Enjoy additional space with the 24’ x 8’ attached enclosed porch, perfect for a mudroom, seasonal sitting area, or future expansion. Car enthusiasts, hobbyists, or those needing serious storage will appreciate the massive 24’ x 50’ garage, offering incredible workspace and versatility. This home will require some TLC, making it ideal for investors, flippers, or buyers looking to build sweat equity. Property is being sold AS-IS. Cash offers only.

Key facts

  • Single-level layout
  • Massive garage
  • 0.47 acre lot

Tags

SINGLE-LEVEL LAYOUTATTACHED ENCLOSED PORCHMASSIVE GARAGE

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 2-bed/2.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Cap rate 7.4% vs local median 2.6% in Sanford — 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 (#330 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: health & safety C-, schools D, amenities F.
  • Meridian Public Schools (rural): math 30% / reading 47% proficiency, ranked #225 of 540 in MI (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 33 active listings in the ZIP; 320 units permitted in Midland County in 2024 (204 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Midland County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $60k; list at $105k implies a 75% gain — meaningful room to come down on a strong offer.
Recommended offer $105,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.01%
Cap rate
7.39%
Cash-on-cash
3.93%
DSCR
1.17
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$155,480
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
593 W Kessler Ct 0.00mi 3/2.0 (+1) 1,248 (+4%) 1mo $100,000 $80 87
2832 N West River Rd 0.39mi 3/1.0 (+1) 1,152 (-4%) 11mo $149,500 $130 57
602 W Brownlee Rd 0.41mi 2/2.0 1,152 (-4%) 22mo $215,000 $187 56

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
-10.1%
Equity multiple
0.63×
Total profit
$-10,858
Equity at exit
$15,656
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-1,450
Equity at exit
$9,078

Cash invested: $29,400 (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 48657

Active inventory
33
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,065 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$151 /mo · $1,808/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$96

Break-even live

Break-even rent $943
Max offer price $105,000
Occupancy floor 86%

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
$26,250
Closing costs
$3,150
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 6 events

  1. 2026-03-08
    status Pending
    Show marketing remark (729 chars)

    YOU FOUND A KEEPER ON KESSLER! Opportunity knocks with this 1,248 sq. ft. ranch-style home offering 3 bedrooms and 2 full bathrooms. This property features a functional single-level layout with great potential for customization and value-add improvements. Enjoy additional space with the 24’ x 8’ attached enclosed porch, perfect for a mudroom, seasonal sitting area, or future expansion. Car enthusiasts, hobbyists, or those needing serious storage will appreciate the massive 24’ x 50’ garage, offering incredible workspace and versatility. This home will require some TLC, making it ideal for investors, flippers, or buyers looking to build sweat equity. Property is being sold AS-IS. Cash offers only.

  2. 2026-03-08
    status Pending 729-char remark
    Show marketing remark (729 chars)

    YOU FOUND A KEEPER ON KESSLER! Opportunity knocks with this 1,248 sq. ft. ranch-style home offering 3 bedrooms and 2 full bathrooms. This property features a functional single-level layout with great potential for customization and value-add improvements. Enjoy additional space with the 24’ x 8’ attached enclosed porch, perfect for a mudroom, seasonal sitting area, or future expansion. Car enthusiasts, hobbyists, or those needing serious storage will appreciate the massive 24’ x 50’ garage, offering incredible workspace and versatility. This home will require some TLC, making it ideal for investors, flippers, or buyers looking to build sweat equity. Property is being sold AS-IS. Cash offers only.

  3. 2026-03-03
    listed $105,000 Active
    Show marketing remark (729 chars)

    YOU FOUND A KEEPER ON KESSLER! Opportunity knocks with this 1,248 sq. ft. ranch-style home offering 3 bedrooms and 2 full bathrooms. This property features a functional single-level layout with great potential for customization and value-add improvements. Enjoy additional space with the 24’ x 8’ attached enclosed porch, perfect for a mudroom, seasonal sitting area, or future expansion. Car enthusiasts, hobbyists, or those needing serious storage will appreciate the massive 24’ x 50’ garage, offering incredible workspace and versatility. This home will require some TLC, making it ideal for investors, flippers, or buyers looking to build sweat equity. Property is being sold AS-IS. Cash offers only.

  4. 2026-03-03
    listed $105,000 Active 729-char remark
    Show marketing remark (729 chars)

    YOU FOUND A KEEPER ON KESSLER! Opportunity knocks with this 1,248 sq. ft. ranch-style home offering 3 bedrooms and 2 full bathrooms. This property features a functional single-level layout with great potential for customization and value-add improvements. Enjoy additional space with the 24’ x 8’ attached enclosed porch, perfect for a mudroom, seasonal sitting area, or future expansion. Car enthusiasts, hobbyists, or those needing serious storage will appreciate the massive 24’ x 50’ garage, offering incredible workspace and versatility. This home will require some TLC, making it ideal for investors, flippers, or buyers looking to build sweat equity. Property is being sold AS-IS. Cash offers only.

  5. 2000-12-29
    soldstatus $60,000
  6. 1993-11-01
    soldstatus $52,500

ⓘ 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
$1,808 · $151/mo
Projected year-2 tax
$1,808 · $151/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$12,779
− Mortgage interest
−$5,882
− Property taxes
−$1,808
− Insurance
−$525
− Repairs & maintenance
−$1,022
− Management
−$1,022
− Depreciation
−$3,055
Taxable loss
−$535
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$128
After-tax cash flow
$1,283/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
Meridian Public Schools
NCES district ID
2623580
Math proficiency
30% ▼ -3.00%
Reading proficiency
47% ▲ 2.00%
Median HH income
$51,641
Composite
33.34/100
National rank
#5493
State rank
#225 of 540 in MI

Livability — Sanford

Score
70/100
State rank
#330
US rank
#8145

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,700

Population outlook (Midland County) Hauer SSP2

Today (2025)
83,968 people
By 2030
83,368 · -0.7%
By 2040
80,713 · -3.9%
By 2050
76,698 · -8.7%
By 2075
67,617 · -19.5%
By 2100
57,529 · -31.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 7% Lithuanian 5% Slovak 2%
Foreign-born
1%

Political lean MEDSL · Midland

2024 margin
R (+15.2) · D 41.6% · R 56.8% · Other 1.6%
2008→2024 swing
-11.6pp toward R · 2008: -3.6pp · 2024: -15.2pp
All cycles
2024: R+15.2 2020: R+14.6 2016: R+19.4 2012: R+15.5 2008: R+3.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -115.99%
Current HPI
206.5704
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

+100.0% since first listed
6 events — show timeline
  • 2026-03-08 Pending REALCOMP
  • 2026-03-08 Pending MiRealSource-MiMLS
  • 2026-03-03 Listed $105,000 MiRealSource-MiMLS
  • 2026-03-03 Listed $105,000 REALCOMP
  • 2000-12-29 Sold (Public Records) $60,000 Public Records
  • 1993-11-01 Sold (Public Records) $52,500 Public Records

Property tax history

+3.9%/yr

Latest (2024): $1,808 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…