CashFlowRE
Sign in Sign up
3374 Meyer Pl
B Composite 71.01
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 +27.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.4/10.0
  • 1% rule +6.4/10.0
  • Rent growth +4.4/5.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

3374 Meyer Pl · Saginaw, MI 48603
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 3 Days on market
Built 1966 9,583 sqft lot Est $158k · 21% under

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

Listing remarks MLS

This solid 3-bedroom, 1-bath home is perfect for first-time buyers or those looking to simplify. Enjoy beautiful hardwood, a newer roof for peace of mind, and a low-maintenance design that lets you spend time living instead. The spacious layout offers comfortable bedrooms and a functional kitchen, while the backyard shed provides excellent storage. Centrally located and easy to care for, this gem is move-in ready and full of potential. Don’t miss your chance—schedule a showing today!

Key facts

  • Functional kitchen
  • Move-in ready
  • Newer roof

Tags

NEWER ROOFLOW-MAINTENANCE DESIGNFUNCTIONAL KITCHENBACKYARD SHEDCENTRALLY LOCATEDMOVE-IN READY

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Aluminum and vinyl siding; Built with crawl space foundation
  • Exterior features: Shed on property; Lot dimensions approximately 71 x 132

Interior

  • Flooring: Hardwood flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Gas water heater; Crawl space basement

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 $125k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).

Location & tenants

  • Location reads 63/100 on livability (#521 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Saginaw Township Community Schools (suburban): math 27% / reading 45% proficiency, ranked #265 of 540 in MI (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.7%/yr); 156 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Saginaw County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 7.7% rent growth), your $35k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 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 $108k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $125,000

Questions for the listing agent

  1. Built in 1966 — 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 F-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 F 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
1.14%
Cap rate
9.67%
Cash-on-cash
12.06%
DSCR
1.54
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$158,400
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3270 Northwood Pl 0.09mi 3/1.0 972 (+1%) 19mo $160,000 $165 78
3307 Pasadena Pl 0.12mi 3/1.0 960 (0%) 21mo $150,000 $156 77
3291 Pasadena Pl 0.13mi 3/1.0 1,040 (+8%) 14mo $149,380 $144 69
3391 Voight Pl 0.22mi 3/1.5 1,104 (+15%) 8mo $180,000 $163 57
3610 Northwood Pl 0.35mi 3/1.5 1,104 (+15%) 16mo $189,000 $171 44
3112 Edward Pl 0.29mi 3/1.5 1,092 (+14%) 22mo $190,000 $174 43

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 · 7.71% rent growth · sell at horizon

5-year hold
IRR
6.4%
Equity multiple
1.26×
Total profit
$9,200
Equity at exit
$18,638
10-year hold
IRR
19.4%
Equity multiple
2.97×
Total profit
$68,795
Equity at exit
$10,808

Cash invested: $35,000 (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 48603

Rents YoY
7.7%
Active inventory
156
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,428 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$69 /mo · $830/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$352

Break-even live

Break-even rent $983
Max offer price $125,000
Occupancy floor 70%

Sensitivity live

Price -10% $422 -5% $387 +0% $352 +5% $316 +10% $281
Rent -10% $239 -5% $295 +0% $352 +5% $408 +10% $464
Rate -1.0pp $415 -0.5pp $383 base $352 +0.5pp $319 +1.0pp $286

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
$31,250
Closing costs
$3,750
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4070 Green Isle Way Saginaw, MI 1.0–3.0 1.0–1.5 950 $1,350 $1.42 44d 15 1.10mi

Listing history 4 events

  1. 2026-06-19
    days on market $125,000 Active 3 DOM
  2. 2026-06-18
    days on market $125,000 Active 2 DOM
  3. 2026-06-17
    remarks 488-char remark
  4. 2026-06-17
    listed $125,000 Active 1 DOM

ⓘ 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
$830 · $69/mo
Projected year-2 tax
$1,378 · $115/mo
Expected delta
+$547/yr (+$46/mo · 66.0%)

ⓘ 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 3/10 Moderate 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 · 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
$17,140
− Mortgage interest
−$7,002
− Property taxes
−$830
− Insurance
−$625
− Repairs & maintenance
−$1,371
− Management
−$1,371
− Depreciation
−$3,636
Taxable income
$2,305
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$553
After-tax cash flow
$3,667/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
Saginaw Township Community Schools
NCES district ID
2630450
Math proficiency
27% ▼ -9.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$48,971
Composite
31.01/100
National rank
#6094
State rank
#265 of 540 in MI

Livability — Saginaw

Score
63/100
State rank
#521
US rank
#15424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saginaw County · 54,884 people
City population
54,884
Metro
Saginaw, MI
Population (ZIP)
27,757
Household income
$66,352
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
1106.0

Population outlook (Saginaw County) Hauer SSP2

Today (2025)
180,568 people
By 2030
172,302 · -4.6%
By 2040
153,919 · -14.8%
By 2050
135,519 · -24.9%
By 2075
97,199 · -46.2%
By 2100
65,037 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 12% Hispanic / Latino 10% Asian 5% Two or more races 5%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 8% Lithuanian 7% Slovak 3%
Foreign-born
6% · Canada, China
Languages at home
93% English-only · Other Indo-European 3% Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Saginaw

2024 margin
Toss-up / Even · D 47.7% · R 51.0% · Other 1.4%
2008→2024 swing
-20.6pp toward R · 2008: 17.3pp · 2024: -3.3pp
All cycles
2024: R+3.3 2020: D+0.3 2016: R+1.1 2012: D+11.9 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.35%
Current HPI
152.7507
Rent YoY
▲ 7.71%
Metro
Saginaw, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+52.6% since first listed
25 events — show timeline
  • 2026-06-16 Listed $125,000 REALCOMP
  • 2026-06-16 Listed $125,000 MiRealSource-MiMLS
  • 2023-12-20 Sold (Public Records) $108,250 Public Records
  • 2023-12-15 Sold (MLS) $108,250 MiRealSource-MiMLS
  • 2023-12-15 Sold (MLS) $108,250 REALCOMP
  • 2023-11-16 Pending REALCOMP
  • 2023-11-16 Pending MiRealSource-MiMLS
  • 2023-11-14 Listed $105,000 MiRealSource-MiMLS
  • 2023-11-14 Listed $105,000 REALCOMP
  • 2020-09-23 Listing Removed REALCOMP
  • 2020-09-23 Listing Removed MiRealSource-MiMLS
  • 2020-08-17 Price Changed $79,900 MiRealSource-MiMLS
  • 2020-08-17 Price Changed $79,900 REALCOMP
  • 2020-07-28 Price Changed $84,900 MiRealSource-MiMLS
  • 2020-07-28 Price Changed $84,900 REALCOMP
  • 2020-07-09 Relisted REALCOMP
  • 2020-07-09 Relisted MiRealSource-MiMLS
  • 2020-07-06 Pending REALCOMP
  • 2020-07-06 Pending MiRealSource-MiMLS
  • 2020-06-29 Listed $87,900 MiRealSource-MiMLS
  • 2020-06-29 Listed $87,900 REALCOMP
  • 2005-04-28 Sold (Public Records) $81,900 Public Records
  • 2005-04-01 Listing Removed MiRealSource-MiMLS
  • 2005-03-31 Sold (MLS) $81,900 MiRealSource-MiMLS
  • 2005-03-08 Listed $81,900 MiRealSource-MiMLS

Property tax history

-0.2%/yr

Latest (2025): $830 · -51.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…