CashFlowRE
Sign in Sign up
421 N Front St 5-Plex
B- Composite 65.27
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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Livability +4.5/5.0
  • Schools +4.2/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.6/5.0
  • ARV discount +3.1/15.0
  • Appreciation +0.0/10.0

$525,000

421 N Front St · Marquette, MI 49855
30 bd · 25.0 ba · 4,258 sqft · MultiFamily · 412 Days on market
Built 1912 Good condition 7,405 sqft lot $123/sqft · 10% above area Est $478k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

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

Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

Key facts

  • Off street parking
  • Laundry area
  • 7,405 sq ft lot

Tags

OFF STREET PARKINGSEPARATE LOCKED STORAGELAUNDRY AREA

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 4×1bd/1.0ba + 1×2bd/1.0ba units multifamily listed at $525k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $330/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $525k).
  • Recommended offer: $462k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 1.7% in Marquette — 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 91/100 on livability (#5 in MI, #61 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment F.
  • Marquette Area Public Schools (town): math 45% / reading 55% proficiency, ranked #106 of 540 in MI (top 20%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.3%/yr); 148 active listings in the ZIP; 91 units permitted in Marquette County in 2024 (0 in 5+ unit buildings).
  • At $6,681/mo this rent would consume 129% of the median local household income ($62k/yr) (locally 1714% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
  • Marquette County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 4.3% rent growth), your $147k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 412 days — a 12% lower offer ($462k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 14y ago; this cycle's ask has dropped $44k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $365k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $462,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 412 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1912 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. 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.
  9. 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.
  10. 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
1.27%
Cap rate
10.06%
Cash-on-cash
13.47%
DSCR
1.60
GRM
6.5

CMA / ARV

ARV (median comp)
$478,340
List price
$525,000
Delta
9.75%
Verdict
FAIR
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.26% rent growth · sell at horizon

5-year hold
IRR
5.0%
Equity multiple
1.20×
Total profit
$28,683
Equity at exit
$78,279
10-year hold
IRR
15.5%
Equity multiple
2.34×
Total profit
$196,798
Equity at exit
$45,392

Cash invested: $147,000 (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 49855

Rents YoY
4.3%
Active inventory
148
Price-to-rent
33.5×

Monthly cashflow live

Estimated rent
$6,681 medium interval (Pro) →
Mortgage (P&I)
$2,753
Tax est. 1.5%
$656 /mo · $7,875/yr
Insurance
$219
HOA
$0
Vacancy / Maint / Mgmt
$1,403
Net cashflow
$1,650

Break-even live

Break-even rent $4,593
Max offer price $525,000
Occupancy floor 70%

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,461
Total (5 units) $6,681

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
$131,250
Closing costs
$15,750
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 31 events

  1. 2026-06-19
    days on market $525,000 Active 412 DOM
  2. 2026-06-18
    days on market $525,000 Active 411 DOM
  3. 2026-06-17
    days on market $525,000 Active 410 DOM
  4. 2026-06-16
    days on market $525,000 Active 409 DOM
  5. 2026-06-15
    days on market $525,000 Active 408 DOM
  6. 2026-06-14
    days on market $525,000 Active 406 DOM
  7. 2026-06-12
    days on market $525,000 Active 405 DOM
  8. 2026-06-09
    days on market $525,000 Active 402 DOM
  9. 2026-06-08
    days on market $525,000 Active 401 DOM
  10. 2026-06-07
    days on market $525,000 Active 400 DOM
  11. 2026-06-03
    days on market $525,000 Active 396 DOM
  12. 2026-06-02
    days on market $525,000 Active 395 DOM
  13. 2026-06-01
    days on market $525,000 Active 394 DOM
  14. 2026-05-31
    days on market $525,000 Active 393 DOM
  15. 2026-05-30
    days on market $525,000 Active 392 DOM
  16. 2026-05-15
    price $525,000 382-char remark
    Show marketing remark (382 chars)

    Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

  17. 2026-05-15
    price $525,000 382-char remark
    Show marketing remark (382 chars)

    Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

  18. 2025-11-03
    status Active 382-char remark
    Show marketing remark (382 chars)

    Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

  19. 2025-11-03
    status Back on Market 382-char remark
    Show marketing remark (382 chars)

    Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

  20. 2025-11-01
    historical 382-char remark
    Show marketing remark (382 chars)

    Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

  21. 2025-11-01
    historical 382-char remark
    Show marketing remark (382 chars)

    Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

  22. 2025-05-01
    listed $569,000 Active 382-char remark
    Show marketing remark (382 chars)

    Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

  23. 2025-04-30
    listed $569,000 Active 382-char remark
    Show marketing remark (382 chars)

    Great income opportunity in Marquette with this 5-plex! Excellent occupancy history with 5 off-street parking spots in a terrific location near downtown and the Third Street corridor. Units 1-4 are one bedroom apartments and Unit 5 is a two bedroom. The basement area has convenient separate locked storage spaces as well as a laundry area. Please allow 48 hour notice for showings.

  24. 2025-03-18
    historical
  25. 2024-09-17
    listed $589,000 Active
  26. 2021-09-09
    soldstatus $365,000
  27. 2021-06-17
    listed $399,000
  28. 2018-11-28
    soldstatus $250,000
  29. 2018-07-03
    listed $264,900
  30. 2012-10-31
    soldstatus $190,000
  31. 2012-09-10
    listed $199,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥91°F today · 12 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
$80,172
− Mortgage interest
−$29,408
− Property taxes
−$7,875
− Insurance
−$2,625
− Repairs & maintenance
−$6,414
− Management
−$6,414
− Depreciation
−$15,273
Taxable income
$12,164
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,919
After-tax cash flow
$16,879/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 · 2 photos

Good 80/100 Cosmetic rehab

This multi-family property is in good condition with a well-maintained exterior and interior. It has a good location and is ready for potential buyers or renters. The property could benefit from some landscaping and interior updates to further enhance its value.

Value-add opportunities

  • Both Landscaping — A well-maintained landscape can enhance curb appeal and attract potential buyers or renters.
  • Both Interior updates — Updating the interior can improve the home's appearance and functionality, making it more attractive to potential buyers or renters.
  • Both Painting — Painting the exterior can refresh the home's appearance and make it more appealing to potential buyers or renters.
  • Both Window treatments — Adding window treatments can improve the home's curb appeal and make it more attractive to potential buyers or renters.
  • Both Exterior lighting — Adding exterior lighting can improve the home's curb appeal and make it more attractive to potential buyers or renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping — A well-maintained landscape can enhance curb appeal and attract potential buyers or renters.
  • Both Interior updates — Updating the interior can improve the home's appearance and functionality, making it more attractive to potential buyers or renters.
  • Both Painting — Painting the exterior can refresh the home's appearance and make it more appealing to potential buyers or renters.
  • Both Window treatments — Adding window treatments can improve the home's curb appeal and make it more attractive to potential buyers or renters.
  • Both Exterior lighting — Adding exterior lighting can improve the home's curb appeal and make it more attractive to potential buyers or renters.

ⓘ 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
Marquette Area Public Schools
NCES district ID
2600013
Math proficiency
45% ▼ -2.00%
Reading proficiency
55% ▼ -5.00%
Median HH income
$44,639
Composite
42.24/100
National rank
#3280
State rank
#106 of 540 in MI

Livability — Marquette

Score
91/100
State rank
#5
US rank
#61

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marquette, MI
County
Marquette County · 33,876 people
City population
33,876
Metro
Marquette, MI
Population (ZIP)
33,876
Household income
$62,083
Rent vs Own
41.3% rent · 58.7% own
Severe rent burden
1714.0

Population outlook (Marquette County) Hauer SSP2

Today (2025)
67,278 people
By 2030
67,249 · +-0.0%
By 2040
66,297 · -1.5%
By 2050
65,241 · -3.0%
By 2075
64,365 · -4.3%
By 2100
60,707 · -9.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Black 2% Hispanic / Latino 2%
Common ancestry
Romanian 9% Lithuanian 7% Iranian 3%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Marquette

2024 margin
Lean D (+8.7) · D 53.5% · R 44.8% · Other 1.7%
2008→2024 swing
-11.6pp toward R · 2008: 20.3pp · 2024: 8.7pp
All cycles
2024: D+8.7 2020: D+11.2 2016: D+4.2 2012: D+14.1 2008: D+20.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -307.62%
Current HPI
281.1896
Rent YoY
▲ 4.26%
Metro
Marquette, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+163.2% since first listed
16 events — show timeline
  • 2026-05-15 Price Changed $525,000 MiRealSource-MiMLS
  • 2026-05-15 Price Changed $525,000 UPAR
  • 2025-11-03 Relisted UPAR
  • 2025-11-03 Relisted MiRealSource-MiMLS
  • 2025-11-01 Delisted UPAR
  • 2025-11-01 Listing Removed MiRealSource-MiMLS
  • 2025-05-01 Listed $569,000 UPAR
  • 2025-04-30 Listed $569,000 MiRealSource-MiMLS
  • 2025-03-18 Listing Removed MiRealSource-MiMLS
  • 2024-09-17 Listed $589,000 MiRealSource-MiMLS
  • 2021-09-09 Sold (MLS) $365,000 UPAR
  • 2021-06-17 Listed $399,000 UPAR
  • 2018-11-28 Sold (MLS) $250,000 UPAR
  • 2018-07-03 Listed $264,900 UPAR
  • 2012-10-31 Sold (MLS) $190,000 UPAR
  • 2012-09-10 Listed $199,500 UPAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…