CashFlowRE
Sign in Sign up
224 E Harding Ave
C Composite 59.78
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 +21.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.7/10.0
  • 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

$74,900

224 E Harding Ave · Ironwood, MI 49938
2 bd · 1.0 ba · 936 sqft · SingleFamily public records · 1 Days on market
Built 1922 5,227 sqft lot Est $97k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Classic Bungalow! This 2 br, 1 bath home offers first floor living and some classic charm. Original trim, French doors and hardwood floors bring back memories of days gone by. The bright & cheery living room has that set of French doors to the formal Dining room. The U shaped kitchen includes the appliances. Both bedrooms have closets and there is an additional hall closet and a built-in cabinet. Most of the windows have been updated and the home has brick on the front and vinyl siding on the rest. The roof is new last year and the furnace, water heater and electrical service have also been updated. The home even has Central Air Conditioning and the front porch is heated! The older garage provides some storage space. This home is located close to town and shopping and is just a few houses away from the snowmobile/ATV trail with a new road and sidewalk. Refinish the hardwood flooring and do a few additional updates and this one could be a charmer!

Key facts

  • Updated windows
  • French doors
  • First floor living

Tags

FIRST FLOOR LIVINGORIGINAL TRIMFRENCH DOORSHARDWOOD FLOORSU SHAPED KITCHENUPDATED WINDOWS

Property features AI

Exterior

  • Parking: Detached garage (1 car); Paved driveway
  • Utilities: Public water; Public sanitary sewer; Natural gas connected; Electricity connected; Cable available
  • Home design: Residential property; One-story structure; Built in 1922; Entry faces north (north side of street)
  • Construction: Poured foundation; Basement (finished area not indicated)
  • Exterior features: Brick and vinyl siding exterior; Porch; Sidewalks; Located within city limits; Frontage on a road

Interior

  • Kitchen: Range/oven; Microwave; Refrigerator
  • Bedrooms: First-floor bedroom (main level) — 14 x 10; Second bedroom (main level) — 11 x 11
  • Flooring: Wood floors in dining room; Wood floors in living room
  • Bathrooms: One full bathroom on the main floor (approx. 7 x 5)
  • Heating & cooling: Forced air heating (natural gas); Central A/C; Gas water heater; 100 Amp electric service
  • Interior features: Seven total rooms; Sun/Florida room; Formal dining room; Porch
  • Laundry & utility: Washer; Dryer; Basement present (poured foundation)

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 $75k.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($800 rent vs $75k).
  • Cap rate 8.0% 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; 1 comparable units currently listed for rent nearby; 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 $518 of loan paydown is wiped out by about $2k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 12y 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 $30k; list at $75k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,900

Questions for the listing agent

  1. Built in 1922 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
8.04%
Cash-on-cash
6.23%
DSCR
1.28
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$97,344
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
224 E Harding Ave 0.00mi 2/1.0 936 (0%) 1mo $75,000 $80 99
209 E Harding Ave 0.04mi 2/1.0 865 (-8%) 8mo $90,000 $104 79
146 E Midland Ave 0.31mi 2/1.0 924 (-1%) 7mo $127,000 $137 78
110 W Francis St 0.26mi 2/1.0 869 (-7%) 2mo $138,000 $159 74
230 E Francis St 0.11mi 2/1.0 840 (-10%) 4mo $80,000 $95 74
720 Hill St 0.50mi 2/1.0 960 (+3%) 2mo $93,000 $97 71
602 Lake Ave 0.34mi 3/1.0 (+1) 914 (-2%) 9mo $47,000 $51 68
237 E Ridge St 0.14mi 3/1.0 (+1) 1,014 (+8%) 10mo $111,000 $109 67
139 E Michigan Ave 0.15mi 2/1.0 840 (-10%) 11mo $137,500 $164 67
244 E Michigan Ave 0.07mi 3/1.5 (+1) 1,044 (+12%) 10mo $66,000 $63 62
328 W Norrie St 0.63mi 2/1.5 1,036 (+11%) 10mo $170,000 $164 42
746 Celia St 0.59mi 3/1.0 (+1) 1,044 (+12%) 8mo $65,000 $62 42

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
-6.7%
Equity multiple
0.75×
Total profit
$-5,184
Equity at exit
$11,168
10-year hold
IRR
3.0%
Equity multiple
1.21×
Total profit
$4,482
Equity at exit
$6,476

Cash invested: $20,972 (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
7.8×

Monthly cashflow live

Estimated rent
$800 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$99 /mo · $1,189/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$168
Net cashflow
$109

Break-even live

Break-even rent $662
Max offer price $74,900
Occupancy floor 81%

Sensitivity live

Price -10% $151 -5% $130 +0% $109 +5% $88 +10% $67
Rent -10% $46 -5% $77 +0% $109 +5% $141 +10% $172
Rate -1.0pp $147 -0.5pp $128 base $109 +0.5pp $90 +1.0pp $70

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
$18,725
Closing costs
$2,247
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
215 E Aurora St Ironwood, MI 1.0 1.0 700 $800 $1.14 44d 1 0.44mi

Listing history 8 events

  1. 2026-04-30
    status Pending 968-char remark
    Show marketing remark (968 chars)

    Classic Bungalow! This 2 br, 1 bath home offers first floor living and some classic charm. Original trim, French doors and hardwood floors bring back memories of days gone by. The bright & cheery living room has that set of French doors to the formal Dining room. The U shaped kitchen includes the appliances. Both bedrooms have closets and there is an additional hall closet and a built-in cabinet. Most of the windows have been updated and the home has brick on the front and vinyl siding on the rest. The roof is new last year and the furnace, water heater and electrical service have also been updated. The home even has Central Air Conditioning and the front porch is heated! The older garage provides some storage space. This home is located close to town and shopping and is just a few houses away from the snowmobile/ATV trail with a new road and sidewalk. Refinish the hardwood flooring and do a few additional updates and this one could be a charmer!

  2. 2026-04-30
    status Pending 968-char remark
    Show marketing remark (968 chars)

    Classic Bungalow! This 2 br, 1 bath home offers first floor living and some classic charm. Original trim, French doors and hardwood floors bring back memories of days gone by. The bright & cheery living room has that set of French doors to the formal Dining room. The U shaped kitchen includes the appliances. Both bedrooms have closets and there is an additional hall closet and a built-in cabinet. Most of the windows have been updated and the home has brick on the front and vinyl siding on the rest. The roof is new last year and the furnace, water heater and electrical service have also been updated. The home even has Central Air Conditioning and the front porch is heated! The older garage provides some storage space. This home is located close to town and shopping and is just a few houses away from the snowmobile/ATV trail with a new road and sidewalk. Refinish the hardwood flooring and do a few additional updates and this one could be a charmer!

  3. 2026-04-29
    listed $74,900 Active 968-char remark
    Show marketing remark (968 chars)

    Classic Bungalow! This 2 br, 1 bath home offers first floor living and some classic charm. Original trim, French doors and hardwood floors bring back memories of days gone by. The bright & cheery living room has that set of French doors to the formal Dining room. The U shaped kitchen includes the appliances. Both bedrooms have closets and there is an additional hall closet and a built-in cabinet. Most of the windows have been updated and the home has brick on the front and vinyl siding on the rest. The roof is new last year and the furnace, water heater and electrical service have also been updated. The home even has Central Air Conditioning and the front porch is heated! The older garage provides some storage space. This home is located close to town and shopping and is just a few houses away from the snowmobile/ATV trail with a new road and sidewalk. Refinish the hardwood flooring and do a few additional updates and this one could be a charmer!

  4. 2026-04-29
    listed $74,900 Active 968-char remark
    Show marketing remark (968 chars)

    Classic Bungalow! This 2 br, 1 bath home offers first floor living and some classic charm. Original trim, French doors and hardwood floors bring back memories of days gone by. The bright & cheery living room has that set of French doors to the formal Dining room. The U shaped kitchen includes the appliances. Both bedrooms have closets and there is an additional hall closet and a built-in cabinet. Most of the windows have been updated and the home has brick on the front and vinyl siding on the rest. The roof is new last year and the furnace, water heater and electrical service have also been updated. The home even has Central Air Conditioning and the front porch is heated! The older garage provides some storage space. This home is located close to town and shopping and is just a few houses away from the snowmobile/ATV trail with a new road and sidewalk. Refinish the hardwood flooring and do a few additional updates and this one could be a charmer!

  5. 2016-02-05
    soldstatus $30,000 281-char remark
    Show marketing remark (281 chars)

    Loads of character! This 2 bedroom home has great original woodwork, beautiful original french doors, and a great floor plan. Bigger living room, large enclosed front porch, cute curb appeal, nice backyard, one stall detached garage, and a dry basement. This home is move in ready.

  6. 2016-02-05
    soldstatus $30,000 281-char remark
    Show marketing remark (281 chars)

    Loads of character! This 2 bedroom home has great original woodwork, beautiful original french doors, and a great floor plan. Bigger living room, large enclosed front porch, cute curb appeal, nice backyard, one stall detached garage, and a dry basement. This home is move in ready.

  7. 2014-11-28
    listed $38,500 281-char remark
    Show marketing remark (281 chars)

    Loads of character! This 2 bedroom home has great original woodwork, beautiful original french doors, and a great floor plan. Bigger living room, large enclosed front porch, cute curb appeal, nice backyard, one stall detached garage, and a dry basement. This home is move in ready.

  8. 2014-11-28
    listed $38,500 281-char remark
    Show marketing remark (281 chars)

    Loads of character! This 2 bedroom home has great original woodwork, beautiful original french doors, and a great floor plan. Bigger living room, large enclosed front porch, cute curb appeal, nice backyard, one stall detached garage, and a dry basement. This home is move in ready.

ⓘ 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
$1,189 · $99/mo
Projected year-2 tax
$1,189 · $99/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥89°F today · 14 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
$9,600
− Mortgage interest
−$4,196
− Property taxes
−$1,189
− Insurance
−$374
− Repairs & maintenance
−$768
− Management
−$768
− Depreciation
−$2,179
Taxable income
$126
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$30
After-tax cash flow
$1,277/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

+94.5% since first listed
8 events — show timeline
  • 2026-04-30 Pending UPAR
  • 2026-04-30 Pending MiRealSource-MiMLS
  • 2026-04-29 Listed $74,900 UPAR
  • 2026-04-29 Listed $74,900 MiRealSource-MiMLS
  • 2016-02-05 Sold (MLS) $30,000 UPAR
  • 2016-02-05 Sold (MLS) $30,000 MiRealSource-MiMLS
  • 2014-11-28 Listed $38,500 UPAR
  • 2014-11-28 Listed $38,500 MiRealSource-MiMLS

Property tax history

-1.7%/yr

Latest (2024): $1,189 · -3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…