CashFlowRE
Sign in Sign up
213 S 12th St
D Composite 42.61
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$8,900

213 S 12th St · Saginaw, MI 48601
3 bd · 1.0 ba · 1,275 sqft · SingleFamily public records · 23 Days on market
Built 1930 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all visionaries, flippers, and ambitious homeowners! This 3-bedroom, 1-bath home is ready for its next chapter — and it could be yours. If you’ve been looking for a project with serious upside, this is the one. Step inside and imagine the possibilities! The spacious living room and dedicated dining room offer a great layout to work with, while the full basement provides additional storage or future finishing potential. Outside, you’ll find a 1-car detached garage and yard space ready to be refreshed and reimagined. Yes — this home will need a full remodel. But with the right vision and updates, it has the potential to shine bright again. Whether you’re an investor looking for your next flip, a landlord building your portfolio, or a buyer ready to create your dream home from the ground up, this property is packed with opportunity. Bring your tools, your creativity, and your plans — and turn this diamond in the rough into something truly special. Opportunities like this don’t last long!

Key facts

  • Full basement
  • Spacious living room
  • Detached garage

Tags

SPACIOUS LIVING ROOMDEDICATED DINING ROOMFULL BASEMENTDETACHED GARAGEYARD SPACE

Property features AI

Finance

  • Other: Residential zoning
  • Financial info: No investor or income/expense details provided
  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 1-car garage
  • Security: No security features provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half story
  • Construction: Wood siding construction
  • Exterior features: Paved road access; Lot dimensions approximately 49 x 132

Interior

  • Kitchen: No kitchen appliance list provided
  • Bedrooms: Total of 4 rooms (includes bedrooms and living areas)
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; Steam heating; No central air conditioning
  • Interior features: Gas water heater; Living room fireplace; Basement
  • Laundry & utility: No laundry details provided

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 $9k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $9k).
  • Recommended offer: $9k (1.5% below list) — sets the bar for market timing.
  • Cap rate 144.2% vs local median 8.3% in Saginaw — 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 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 School District (urban): math 20% / reading 29% proficiency, ranked #444 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 199 active listings in the ZIP; 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 $62 of loan paydown is wiped out by about $267 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 + 3.0% rent growth), your $2k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($9k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 9y ago; this cycle's ask has dropped $1k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $8,766 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
15.43%
Cap rate
144.24%
Cash-on-cash
492.68%
DSCR
22.92
GRM
0.5

CMA / ARV

ARV (on-the-fly)
$48,450
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
426 S 12th St 0.26mi 4/1.0 (+1) 1,322 (+4%) 21mo $63,000 $48 59
1621 Carroll Street Rd 0.51mi 2/1.0 (-1) 1,410 (+11%) 1mo $67,000 $48 53
1300 Walnut St 0.52mi 3/1.0 1,436 (+13%) 8mo $5,000 $3 48
333 S 23rd St 0.69mi 3/1.0 1,191 (-7%) 14mo $44,900 $38 45
508 N Roosevelt Austin Ave 0.74mi 4/2.0 (+1) 1,346 (+6%) 10mo $61,500 $46 39
139 S 19th St 0.45mi 3/1.5 1,436 (+13%) 21mo $55,000 $38 38
710 S 15th St 0.62mi 3/1.5 1,156 (-9%) 19mo $33,152 $29 38
826 S 13th St 0.75mi 3/1.0 1,451 (+14%) 12mo $55,000 $38 32
2229 Bancroft St 0.69mi 3/1.0 1,092 (-14%) 15mo $15,000 $14 32
814 S 12th St 0.72mi 4/1.0 (+1) 1,106 (-13%) 11mo $40,000 $36 30

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
Equity multiple
26.58×
Total profit
$63,742
Equity at exit
$1,327
10-year hold
IRR
Equity multiple
56.98×
Total profit
$139,498
Equity at exit
$770

Cash invested: $2,492 (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 48601

Home prices YoY
-32.1%
Active inventory
199
Price-to-rent
0.5×

Monthly cashflow live

Estimated rent
$1,373 medium interval (Pro) →
Mortgage (P&I)
$47
Tax est. 1.5%
$11 /mo · $134/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$1,023

Break-even live

Break-even rent $78
Max offer price $8,900
Occupancy floor 20%

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
$2,225
Closing costs
$267
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 47 events

  1. 2026-06-19
    days on market $8,900 Active 23 DOM
  2. 2026-06-18
    days on market $8,900 Active 22 DOM
  3. 2026-06-17
    days on market $8,900 Active 21 DOM
  4. 2026-06-16
    days on market $8,900 Active 20 DOM
  5. 2026-06-15
    days on market $8,900 Active 19 DOM
  6. 2026-06-14
    days on market $8,900 Active 17 DOM
  7. 2026-06-12
    days on market $8,900 Active 16 DOM
  8. 2026-06-09
    days on market $8,900 Active 13 DOM
  9. 2026-06-08
    days on market $8,900 Active 12 DOM
  10. 2026-06-07
    days on market $8,900 Active 11 DOM
  11. 2026-06-05
    days on market $8,900 Active 8 DOM
  12. 2026-06-03
    days on market $8,900 Active 7 DOM
  13. 2026-06-02
    days on market $8,900 Active 6 DOM
  14. 2026-06-01
    days on market $8,900 Active 5 DOM
  15. 2026-05-31
    days on market $8,900 Active 4 DOM
  16. 2026-05-30
    days on market $8,900 Active 3 DOM
  17. 2026-04-13
    price $8,900 1049-char remark
    Show marketing remark (1049 chars)

    Calling all visionaries, flippers, and ambitious homeowners! This 3-bedroom, 1-bath home is ready for its next chapter — and it could be yours. If you’ve been looking for a project with serious upside, this is the one. Step inside and imagine the possibilities! The spacious living room and dedicated dining room offer a great layout to work with, while the full basement provides additional storage or future finishing potential. Outside, you’ll find a 1-car detached garage and yard space ready to be refreshed and reimagined. Yes — this home will need a full remodel. But with the right vision and updates, it has the potential to shine bright again. Whether you’re an investor looking for your next flip, a landlord building your portfolio, or a buyer ready to create your dream home from the ground up, this property is packed with opportunity. Bring your tools, your creativity, and your plans — and turn this diamond in the rough into something truly special. Opportunities like this don’t last long!

  18. 2026-04-13
    price $8,900
    Show marketing remark (1049 chars)

    Calling all visionaries, flippers, and ambitious homeowners! This 3-bedroom, 1-bath home is ready for its next chapter — and it could be yours. If you’ve been looking for a project with serious upside, this is the one. Step inside and imagine the possibilities! The spacious living room and dedicated dining room offer a great layout to work with, while the full basement provides additional storage or future finishing potential. Outside, you’ll find a 1-car detached garage and yard space ready to be refreshed and reimagined. Yes — this home will need a full remodel. But with the right vision and updates, it has the potential to shine bright again. Whether you’re an investor looking for your next flip, a landlord building your portfolio, or a buyer ready to create your dream home from the ground up, this property is packed with opportunity. Bring your tools, your creativity, and your plans — and turn this diamond in the rough into something truly special. Opportunities like this don’t last long!

  19. 2026-02-28
    listed $9,900 Active 1049-char remark
    Show marketing remark (1049 chars)

    Calling all visionaries, flippers, and ambitious homeowners! This 3-bedroom, 1-bath home is ready for its next chapter — and it could be yours. If you’ve been looking for a project with serious upside, this is the one. Step inside and imagine the possibilities! The spacious living room and dedicated dining room offer a great layout to work with, while the full basement provides additional storage or future finishing potential. Outside, you’ll find a 1-car detached garage and yard space ready to be refreshed and reimagined. Yes — this home will need a full remodel. But with the right vision and updates, it has the potential to shine bright again. Whether you’re an investor looking for your next flip, a landlord building your portfolio, or a buyer ready to create your dream home from the ground up, this property is packed with opportunity. Bring your tools, your creativity, and your plans — and turn this diamond in the rough into something truly special. Opportunities like this don’t last long!

  20. 2026-02-28
    listed $9,900 Active
    Show marketing remark (1049 chars)

    Calling all visionaries, flippers, and ambitious homeowners! This 3-bedroom, 1-bath home is ready for its next chapter — and it could be yours. If you’ve been looking for a project with serious upside, this is the one. Step inside and imagine the possibilities! The spacious living room and dedicated dining room offer a great layout to work with, while the full basement provides additional storage or future finishing potential. Outside, you’ll find a 1-car detached garage and yard space ready to be refreshed and reimagined. Yes — this home will need a full remodel. But with the right vision and updates, it has the potential to shine bright again. Whether you’re an investor looking for your next flip, a landlord building your portfolio, or a buyer ready to create your dream home from the ground up, this property is packed with opportunity. Bring your tools, your creativity, and your plans — and turn this diamond in the rough into something truly special. Opportunities like this don’t last long!

  21. 2025-10-11
    historical
  22. 2025-08-02
    price $6,000
  23. 2025-08-02
    price $6,000
  24. 2025-07-21
    status Active
  25. 2025-07-21
    status Active
  26. 2025-06-25
    status Pending
  27. 2025-06-25
    status Pending
  28. 2025-06-25
    historical
  29. 2025-05-13
    listed $7,000 Active
  30. 2025-05-12
    listed $7,000 Active
  31. 2019-06-18
    historical
  32. 2019-06-18
    historical
  33. 2018-12-17
    listed $6,800 Active
  34. 2018-12-17
    listed $6,800 Active
  35. 2018-12-15
    historical
  36. 2018-12-15
    historical
  37. 2018-07-14
    listed $6,800
  38. 2018-07-14
    listed $6,800 Active
  39. 2018-03-18
    historical
  40. 2018-03-18
    historical
  41. 2017-12-17
    listed $6,800
  42. 2017-12-17
    listed $6,800 Active
  43. 2017-12-16
    historical
  44. 2017-12-16
    historical
  45. 2017-11-09
    price $6,800
  46. 2017-06-16
    listed $7,500 Active
  47. 2017-06-16
    listed $6,800

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,475
− Mortgage interest
−$499
− Property taxes
−$134
− Insurance
−$44
− Repairs & maintenance
−$1,318
− Management
−$1,318
− Depreciation
−$259
Taxable income
$12,904
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,097
After-tax cash flow
$9,181/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 School District
NCES district ID
2630390
Math proficiency
20% ▼ -5.00%
Reading proficiency
29% ▼ -3.00%
Median HH income
$28,940
Composite
19.6/100
National rank
#8755
State rank
#444 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

Census place
Saginaw, MI
City population
54,884
Population (ZIP)
32,069

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 27% Hispanic / Latino 12% Two or more races 5%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

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
▼ -93.46%
Current HPI
197.3359
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

+30.9% since first listed
31 events — show timeline
  • 2026-04-13 Price Changed $8,900 MiRealSource-MiMLS
  • 2026-04-13 Price Changed $8,900 REALCOMP
  • 2026-02-28 Listed $9,900 REALCOMP
  • 2026-02-28 Listed $9,900 MiRealSource-MiMLS
  • 2025-10-11 Listing Removed MiRealSource-MiMLS
  • 2025-08-02 Price Changed $6,000 MiRealSource-MiMLS
  • 2025-08-02 Price Changed $6,000 REALCOMP
  • 2025-07-21 Relisted REALCOMP
  • 2025-07-21 Relisted MiRealSource-MiMLS
  • 2025-06-25 Pending REALCOMP
  • 2025-06-25 Pending MiRealSource-MiMLS
  • 2025-06-25 Listing Removed REALCOMP
  • 2025-05-13 Listed $7,000 REALCOMP
  • 2025-05-12 Listed $7,000 MiRealSource-MiMLS
  • 2019-06-18 Listing Removed REALCOMP
  • 2019-06-18 Listing Removed MiRealSource-MiMLS
  • 2018-12-17 Listed $6,800 MiRealSource-MiMLS
  • 2018-12-17 Listed $6,800 REALCOMP
  • 2018-12-15 Listing Removed MiRealSource-MiMLS
  • 2018-12-15 Listing Removed REALCOMP
  • 2018-07-14 Listed $6,800 MiRealSource-MiMLS
  • 2018-07-14 Listed $6,800 REALCOMP
  • 2018-03-18 Listing Removed MiRealSource-MiMLS
  • 2018-03-18 Listing Removed REALCOMP
  • 2017-12-17 Listed $6,800 MiRealSource-MiMLS
  • 2017-12-17 Listed $6,800 REALCOMP
  • 2017-12-16 Listing Removed MiRealSource-MiMLS
  • 2017-12-16 Listing Removed REALCOMP
  • 2017-11-09 Price Changed $6,800 MiRealSource-MiMLS
  • 2017-06-16 Listed $7,500 MiRealSource-MiMLS
  • 2017-06-16 Listed $6,800 REALCOMP

Property tax history

+9.5%/yr

Latest (2025): $972 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…