CashFlowRE
Sign in Sign up
1116 Sigsbee St
B Composite 71.07
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
  • Schools +4.6/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$64,900

1116 Sigsbee St · Hancock, MI 49930
3 bd · 1.0 ba · 1,656 sqft · SingleFamily public records · 31 Days on market
Built 1900 5,227 sqft lot

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

Listing remarks MLS

This property is a diamond in the rough, awaiting your vision and handy work. The yard and location are key features along with a great floorplan. Located in Hancock’s lovely west end, it is conveniently situated near Lauren Grove, Hancock Beach, Maasto Hiihto trails, schools, the hospital, shopping, and the downtown area. Please note that this is a fixer-upper, and those viewing the property should use caution. This is a cash-only (very well qualified) sale, and the property is being sold in "as-is" condition. The seller will not be energizing the home. OFFERS: -Please allow 72 hours for a response to any offers. -The seller reserves the right to set or change offer deadlines at any time without notice. -Buyer proof of funds documentation to accompany all offers. PROPERTY NOTICE: Information is believed to be accurate but is not guaranteed. Buyers are responsible for inspecting and verifying all property details, including acreage, lot size, square footage, and utility availability. Real estate taxes will be reassessed after the sale and may change significantly; do not assume future tax bills will match the seller’s current records. Please note that GIS maps and plat pages are not official surveys. Additionally, audio or video recording may occur on the property, and entry implies consent to such recording.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1900

Property features AI

Finance

  • Other: Property listed as Real Estate Owned (REO)

Exterior

  • Parking: Attached garage with space for 1 vehicle
  • Utilities: Public water and public sanitary sewer; Electricity, natural gas, cable and phone available; Natural gas heating; no water heater listed
  • Home design: Residential fixer-upper; 2-story structure; Built in 1900; Frontage on a road; 50' frontage
  • Construction: Cedar construction; Michigan basement foundation; Year built 1900
  • Exterior features: Cedar exterior; Street lights; Treed site with rural view; Walkable to school; located within city limits; platted

Interior

  • Kitchen: Eat-in kitchen; No appliances included
  • Bedrooms: Three bedrooms on the second floor (approx. 14 x 10; 10 x 9; 11 wide)
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating; No central cooling
  • Interior features: Cable/Internet available; Entry, Living Room, Eat-In Kitchen and Formal Dining Room
  • Laundry & utility: Basement present (Michigan 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 $65k.

Deal economics

  • At list price, monthly cash flow is $479 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.1% vs local median 2.1% in Hancock — 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 80/100 on livability (#85 in MI, #1,974 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, health & safety A+, crime A; Watch: amenities D, employment D, commute F.
  • Hancock Public Schools (rural): math 53% / reading 57% proficiency, ranked #80 of 540 in MI (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 66 active listings in the ZIP; 111 units permitted in Houghton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Houghton County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,953 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.85%
Cap rate
15.15%
Cash-on-cash
31.62%
DSCR
2.41
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$216,936
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1137 Summit St 0.11mi 3/1.0 1,550 (-6%) 10mo $235,000 $152 76
1027 2nd St 0.26mi 3/2.0 1,698 (+2%) 11mo $220,000 $130 70
1224 Jasberg St 0.40mi 3/1.5 1,774 (+7%) 1mo $200,000 $113 67
1111 2nd St 0.25mi 3/1.0 1,784 (+8%) 12mo $225,000 $126 65
936 Ethel Ave 0.05mi 4/2.0 (+1) 1,822 (+10%) 10mo $229,000 $126 63
710 Elm St 0.48mi 3/1.5 1,626 (-2%) 11mo $265,000 $163 63
900 Third St 0.22mi 4/1.5 (+1) 1,838 (+11%) 3mo $205,000 $112 62
1028 Crestwood Dr 0.32mi 3/3.0 1,800 (+9%) 2mo $423,000 $235 61
619 Lake Ave 0.75mi 3/1.5 1,674 (+1%) 10mo $220,000 $131 53
1607 Quincy St 0.63mi 3/2.5 1,589 (-4%) 6mo $330,000 $208 53
816 W Franklin St 0.52mi 3/2.0 1,485 (-10%) 3mo $65,000 $44 52
790 Fir St 0.56mi 3/2.0 1,845 (+11%) 0mo $430,000 $233 50

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
26.6%
Equity multiple
2.10×
Total profit
$20,014
Equity at exit
$9,677
10-year hold
IRR
34.2%
Equity multiple
4.13×
Total profit
$56,830
Equity at exit
$5,611

Cash invested: $18,172 (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 49930

Active inventory
66
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,204 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$105 /mo · $1,255/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$479

Break-even live

Break-even rent $597
Max offer price $64,900
Occupancy floor 55%

Sensitivity live

Price -10% $516 -5% $497 +0% $479 +5% $460 +10% $442
Rent -10% $384 -5% $431 +0% $479 +5% $526 +10% $574
Rate -1.0pp $512 -0.5pp $495 base $479 +0.5pp $462 +1.0pp $445

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
$16,225
Closing costs
$1,947
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 19 events

  1. 2026-06-21
    days on market $64,900 Active 31 DOM
  2. 2026-06-21
    days on market $64,900 Active 30 DOM
  3. 2026-06-18
    days on market $64,900 Active 28 DOM
  4. 2026-06-17
    days on market $64,900 Active 27 DOM
  5. 2026-06-16
    days on market $64,900 Active 26 DOM
  6. 2026-06-15
    days on market $64,900 Active 25 DOM
  7. 2026-06-13
    days on market $64,900 Active 23 DOM
  8. 2026-06-12
    days on market $64,900 Active 22 DOM
  9. 2026-06-09
    days on market $64,900 Active 19 DOM
  10. 2026-06-08
    days on market $64,900 Active 18 DOM
  11. 2026-06-07
    days on market $64,900 Active 17 DOM
  12. 2026-06-07
    days on market $64,900 Active 16 DOM
  13. 2026-06-04
    days on market $64,900 Active 13 DOM
  14. 2026-06-02
    days on market $64,900 Active 12 DOM
  15. 2026-06-01
    days on market $64,900 Active 11 DOM
  16. 2026-05-31
    days on market $64,900 Active 10 DOM
  17. 2026-05-31
    days on market $64,900 Active 9 DOM
  18. 2026-05-20
    listed $64,900 Active 1352-char remark
    Show marketing remark (1352 chars)

    This property is a diamond in the rough, awaiting your vision and handy work. The yard and location are key features along with a great floorplan. Located in Hancock’s lovely west end, it is conveniently situated near Lauren Grove, Hancock Beach, Maasto Hiihto trails, schools, the hospital, shopping, and the downtown area. Please note that this is a fixer-upper, and those viewing the property should use caution. This is a cash-only (very well qualified) sale, and the property is being sold in "as-is" condition. The seller will not be energizing the home. OFFERS: -Please allow 72 hours for a response to any offers. -The seller reserves the right to set or change offer deadlines at any time without notice. -Buyer proof of funds documentation to accompany all offers. PROPERTY NOTICE: Information is believed to be accurate but is not guaranteed. Buyers are responsible for inspecting and verifying all property details, including acreage, lot size, square footage, and utility availability. Real estate taxes will be reassessed after the sale and may change significantly; do not assume future tax bills will match the seller’s current records. Please note that GIS maps and plat pages are not official surveys. Additionally, audio or video recording may occur on the property, and entry implies consent to such recording.

  19. 2026-05-20
    listed $64,900 Active 1352-char remark
    Show marketing remark (1352 chars)

    This property is a diamond in the rough, awaiting your vision and handy work. The yard and location are key features along with a great floorplan. Located in Hancock’s lovely west end, it is conveniently situated near Lauren Grove, Hancock Beach, Maasto Hiihto trails, schools, the hospital, shopping, and the downtown area. Please note that this is a fixer-upper, and those viewing the property should use caution. This is a cash-only (very well qualified) sale, and the property is being sold in "as-is" condition. The seller will not be energizing the home. OFFERS: -Please allow 72 hours for a response to any offers. -The seller reserves the right to set or change offer deadlines at any time without notice. -Buyer proof of funds documentation to accompany all offers. PROPERTY NOTICE: Information is believed to be accurate but is not guaranteed. Buyers are responsible for inspecting and verifying all property details, including acreage, lot size, square footage, and utility availability. Real estate taxes will be reassessed after the sale and may change significantly; do not assume future tax bills will match the seller’s current records. Please note that GIS maps and plat pages are not official surveys. Additionally, audio or video recording may occur on the property, and entry implies consent to such recording.

ⓘ 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
$1,255 · $105/mo
Projected year-2 tax
$1,255 · $105/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 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥92°F today · 12 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
$14,442
− Mortgage interest
−$3,635
− Property taxes
−$1,255
− Insurance
−$324
− Repairs & maintenance
−$1,155
− Management
−$1,155
− Depreciation
−$1,888
Taxable income
$5,029
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,207
After-tax cash flow
$4,539/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
Hancock Public Schools
NCES district ID
2617550
Math proficiency
53% ▲ 1.00%
Reading proficiency
57% ▼ -5.00%
Median HH income
$36,901
Composite
45.67/100
National rank
#2579
State rank
#80 of 540 in MI

Livability — Hancock

Score
80/100
State rank
#85
US rank
#1974

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hancock, MI
City population
10,229
Population (ZIP)
7,199

Population outlook (Houghton County) Hauer SSP2

Today (2025)
35,073 people
By 2030
34,645 · -1.2%
By 2040
33,248 · -5.2%
By 2050
31,625 · -9.8%
By 2075
28,105 · -19.9%
By 2100
23,274 · -33.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 1% Asian 1%
Common ancestry
Lithuanian 5% Romanian 5% Italian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Other Indo-European 2% Spanish 1%

Political lean MEDSL · Houghton

2024 margin
R (+17.0) · D 40.7% · R 57.7% · Other 1.6%
2008→2024 swing
-13.1pp toward R · 2008: -3.9pp · 2024: -17.0pp
All cycles
2024: R+17.0 2020: R+14.2 2016: R+15.7 2012: R+10.2 2008: R+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -167.71%
Current HPI
186.6047
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-20 Listed $64,900 UPAR
  • 2026-05-20 Listed $64,900 MiRealSource-MiMLS

Property tax history

+2.7%/yr

Latest (2025): $1,255 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…