CashFlowRE
Sign in Sign up
219 E Bonnie St
B- Composite 68.58
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 +2.5/5.0
  • Appreciation +0.0/10.0

$46,500

219 E Bonnie St · Ironwood, MI 49938
2 bd · 1.0 ba · 1,228 sqft · SingleFamily public records · 57 Days on market
Built 1900 6,098 sqft lot ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 2 bedroom, 1 bath Ironwood home offers a functional two-story layout with a comfortable living room, spacious kitchen, deck, and detached 1 car garage. Built in 1900, it is conveniently located about a half mile from the dog park and near Miner’s Park Sledding Hill, giving you quick access to hiking, outdoor activities, and year-round recreation.

Key facts

  • Spacious kitchen
  • Two story layout
  • Detached garage

Tags

TWO STORY LAYOUTCOMFORTABLE LIVING ROOMSPACIOUS KITCHENDETACHED GARAGEHALF MILE FROM DOG PARKQUICK ACCESS TO HIKING

Property features AI

Exterior

  • Parking: Detached garage with 1 parking space; Additional on-site garage parking
  • Utilities: Public water; Public sanitary sewer; 100 amp electric service; Natural gas connected (heating fuel); Electric water heater; Electricity connected; Cable and phone available
  • Home design: Residential property; 1 1/2-story structure; Built in 1900; Entry faces street (road frontage)
  • Construction: Vinyl siding exterior; Block basement foundation; Crawl space listed; Year built 1900
  • Exterior features: Vinyl siding; Deck; Street lights nearby; Property inside city limits; Road frontage

Interior

  • Kitchen: Range/oven; Refrigerator; Kitchen on the first floor (approx. 12 x 10)
  • Bedrooms: Two bedrooms located on the second floor (approx. 10 x 9 and 11 x 10)
  • Bathrooms: One full bathroom located on the first floor (approx. 8 x 6)
  • Heating & cooling: Forced air heating; No central cooling specified
  • Interior features: Living room; Total of 5 rooms; Basement present (block foundation)
  • Laundry & utility: Basement available for utilities/storage

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/1.0-bath single-family listed at $46k.

Deal economics

  • At list price, monthly cash flow is $627 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $46k).
  • Recommended offer: $45k (3.0% below list) — sets the bar for market timing.
  • Cap rate 25.7% vs local median 5.8% 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-, schools D+, amenities 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.
  • 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 $321 of loan paydown is wiped out by about $1k 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 $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($45k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $18k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $45,105 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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
2.84%
Cap rate
25.70%
Cash-on-cash
69.31%
DSCR
4.08
GRM
2.9

CMA / ARV

ARV (on-the-fly)
$105,608
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
423 E Bonnie St 0.19mi 2/1.5 1,280 (+4%) 18mo $137,000 $107 67
402 Bonnie St 0.14mi 3/1.0 (+1) 1,344 (+9%) 16mo $90,500 $67 60
213 Clemens St 0.30mi 3/1.0 (+1) 1,265 (+3%) 20mo $110,000 $87 59
405 Kennedy St 0.19mi 3/2.0 (+1) 1,392 (+13%) 11mo $39,900 $29 51
928 E Ayer St 0.46mi 2/1.0 1,321 (+8%) 21mo $97,500 $74 49
529 Kennedy St 0.32mi 3/1.0 (+1) 1,346 (+10%) 21mo $116,000 $86 46

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
56.4%
Equity multiple
3.49×
Total profit
$32,463
Equity at exit
$6,933
10-year hold
IRR
61.3%
Equity multiple
7.14×
Total profit
$79,992
Equity at exit
$4,020

Cash invested: $13,020 (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
2.9×

Monthly cashflow live

Estimated rent
$1,323 medium interval (Pro) →
Mortgage (P&I)
$244
Tax from tax record
$30 /mo · $358/yr
Insurance
$19
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$627

Break-even live

Break-even rent $529
Max offer price $46,500
Occupancy floor 48%

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
$11,625
Closing costs
$1,395
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 20 events

  1. 2026-06-18
    days on market $46,500 Active 57 DOM
  2. 2026-06-17
    price $46,500 Active 56 DOM
  3. 2026-06-17
    days on market $49,999 Active 56 DOM
  4. 2026-06-16
    days on market $49,999 Active 55 DOM
  5. 2026-06-15
    days on market $49,999 Active 54 DOM
  6. 2026-06-13
    days on market $49,999 Active 52 DOM
  7. 2026-06-12
    days on market $49,999 Active 51 DOM
  8. 2026-06-09
    days on market $49,999 Active 48 DOM
  9. 2026-06-08
    days on market $49,999 Active 47 DOM
  10. 2026-06-07
    days on market $49,999 Active 46 DOM
  11. 2026-06-07
    pricedays on market $49,999 Active 45 DOM
  12. 2026-06-04
    days on market $54,999 Active 42 DOM
  13. 2026-06-02
    days on market $54,999 Active 41 DOM
  14. 2026-06-01
    days on market $54,999 Active 40 DOM
  15. 2026-05-31
    days on market $54,999 Active 39 DOM
  16. 2026-05-31
    days on market $54,999 Active 38 DOM
  17. 2026-05-15
    price $59,000 359-char remark
    Show marketing remark (359 chars)

    This 2 bedroom, 1 bath Ironwood home offers a functional two-story layout with a comfortable living room, spacious kitchen, deck, and detached 1 car garage. Built in 1900, it is conveniently located about a half mile from the dog park and near Miner’s Park Sledding Hill, giving you quick access to hiking, outdoor activities, and year-round recreation.

  18. 2026-05-14
    price $59,000 359-char remark
    Show marketing remark (359 chars)

    This 2 bedroom, 1 bath Ironwood home offers a functional two-story layout with a comfortable living room, spacious kitchen, deck, and detached 1 car garage. Built in 1900, it is conveniently located about a half mile from the dog park and near Miner’s Park Sledding Hill, giving you quick access to hiking, outdoor activities, and year-round recreation.

  19. 2026-04-20
    listed $65,000 Active 359-char remark
    Show marketing remark (359 chars)

    This 2 bedroom, 1 bath Ironwood home offers a functional two-story layout with a comfortable living room, spacious kitchen, deck, and detached 1 car garage. Built in 1900, it is conveniently located about a half mile from the dog park and near Miner’s Park Sledding Hill, giving you quick access to hiking, outdoor activities, and year-round recreation.

  20. 2026-04-20
    listed $65,000 Active 359-char remark
    Show marketing remark (359 chars)

    This 2 bedroom, 1 bath Ironwood home offers a functional two-story layout with a comfortable living room, spacious kitchen, deck, and detached 1 car garage. Built in 1900, it is conveniently located about a half mile from the dog park and near Miner’s Park Sledding Hill, giving you quick access to hiking, outdoor activities, and year-round recreation.

ⓘ 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
$358 · $30/mo
Projected year-2 tax
$537 · $45/mo
Expected delta
+$179/yr (+$15/mo · 50.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone A · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥90°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,873
− Mortgage interest
−$2,605
− Property taxes
−$358
− Insurance
−$1,735
− Repairs & maintenance
−$1,270
− Management
−$1,270
− Depreciation
−$1,353
Taxable income
$7,283
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,748
After-tax cash flow
$5,773/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
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

Census place
Ironwood, MI
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

-9.2% since first listed
4 events — show timeline
  • 2026-05-15 Price Changed $59,000 MiRealSource-MiMLS
  • 2026-05-14 Price Changed $59,000 UPAR
  • 2026-04-20 Listed $65,000 UPAR
  • 2026-04-20 Listed $65,000 MiRealSource-MiMLS

Property tax history

-1.7%/yr

Latest (2024): $358 · -3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…