CashFlowRE
Sign in Sign up
1002 Superior St
B+ Composite 75.81
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,000

1002 Superior St · Sault Ste. Marie, MI 49783
3 bd · 1.0 ba · 888 sqft · SingleFamily public records · 205 Days on market
Built 1920 $95/sqft · 41% below area Est $143k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A 3-bedroom home under $100,000 is hard to find these days, and this one is a solid option. Great for first-time buyers or as a rental investment, it offers 3 bedrooms on the second floor, with bath and laundry on the main level. Enjoy an enclosed front porch, enclosed side entry, and a full basement for storage. Features include 100-amp breakers, a Williamson furnace with a new motor, and a cement parking pad off the alley. Vacant and easy to show!

Key facts

  • 100-amp breakers
  • Full basement
  • Enclosed side entry

Tags

ENCLOSED FRONT PORCHENCLOSED SIDE ENTRYFULL BASEMENT100-AMP BREAKERSWILLIAMSON FURNACECEMENT PARKING PAD

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 $84k.

Deal economics

  • At list price, monthly cash flow is $471 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $74k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 4.5% in Sault Ste. Marie — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Sault Ste. Marie Area Schools (town): math 35% / reading 44% proficiency, ranked #230 of 540 in MI (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 125 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 92 units permitted in Chippewa County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $581 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Chippewa County population projected at -10% 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 $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 205 days — a 12% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $15k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $29k; list at $84k implies a 190% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 205 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.57%
Cap rate
13.02%
Cash-on-cash
24.04%
DSCR
2.07
GRM
5.3

CMA / ARV

ARV (median comp)
$143,079
List price
$84,000
Delta
-41.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1301 Kimball St 0.19mi 3/1.0 840 (-5%) 8mo $135,000 $161 75
815 John St 0.35mi 2/1.0 (-1) 885 (-0%) 5mo $104,000 $118 74
1108 Seymour 0.27mi 2/1.5 (-1) 883 (-1%) 10mo $70,000 $79 71
1501 Swinton St 0.36mi 2/1.5 (-1) 912 (+3%) 3mo $144,500 $158 69
813 E 9th Ave 0.36mi 3/1.0 816 (-8%) 10mo $145,000 $178 61
811 Augusta St 0.22mi 3/1.0 995 (+12%) 12mo $149,900 $151 60
810 Court St 0.40mi 3/1.5 985 (+11%) 2mo $75,000 $76 59
1612 Minneapolis St 0.44mi 3/1.0 1,002 (+13%) 3mo $95,000 $95 55
1600 Superior St 0.38mi 2/1.0 (-1) 980 (+10%) 13mo $152,000 $155 49
532 Cedar St 0.52mi 2/1.0 (-1) 792 (-11%) 6mo $110,000 $139 48
1307 Davitt St 0.59mi 2/1.0 (-1) 816 (-8%) 10mo $120,000 $147 45
122 W 10th Ave 0.65mi 2/1.0 (-1) 982 (+11%) 6mo $125,000 $127 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
17.3%
Equity multiple
1.70×
Total profit
$16,408
Equity at exit
$12,525
10-year hold
IRR
25.8%
Equity multiple
3.25×
Total profit
$52,976
Equity at exit
$7,263

Cash invested: $23,520 (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 49783

Active inventory
125
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,315 medium interval (Pro) →
Mortgage (P&I)
$441
Tax from tax record
$92 /mo · $1,106/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$471

Break-even live

Break-even rent $719
Max offer price $84,000
Occupancy floor 59%

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
$21,000
Closing costs
$2,520
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 Osborn Blvd Sault Ste. Marie, MI 2.0 1.0 994 $1,315 $1.32 43d 2 0.82mi

Listing history 24 events

  1. 2026-06-18
    days on market $84,000 Active 205 DOM
  2. 2026-06-17
    days on market $84,000 Active 204 DOM
  3. 2026-06-17
    price $84,000 Active 203 DOM
  4. 2026-06-16
    days on market $89,000 Active 203 DOM
  5. 2026-06-15
    days on market $89,000 Active 202 DOM
  6. 2026-06-13
    days on market $89,000 Active 200 DOM
  7. 2026-06-12
    days on market $89,000 Active 199 DOM
  8. 2026-06-09
    days on market $89,000 Active 196 DOM
  9. 2026-06-08
    days on market $89,000 Active 195 DOM
  10. 2026-06-07
    days on market $89,000 Active 194 DOM
  11. 2026-06-07
    days on market $89,000 Active 193 DOM
  12. 2026-06-04
    days on market $89,000 Active 190 DOM
  13. 2026-06-02
    days on market $89,000 Active 189 DOM
  14. 2026-06-01
    days on market $89,000 Active 188 DOM
  15. 2026-05-31
    days on market $89,000 Active 187 DOM
  16. 2026-05-31
    days on market $89,000 Active 186 DOM
  17. 2026-05-08
    price $89,000 453-char remark
    Show marketing remark (453 chars)

    A 3-bedroom home under $100,000 is hard to find these days, and this one is a solid option. Great for first-time buyers or as a rental investment, it offers 3 bedrooms on the second floor, with bath and laundry on the main level. Enjoy an enclosed front porch, enclosed side entry, and a full basement for storage. Features include 100-amp breakers, a Williamson furnace with a new motor, and a cement parking pad off the alley. Vacant and easy to show!

  18. 2025-11-25
    listed $99,000 Active 453-char remark
    Show marketing remark (453 chars)

    A 3-bedroom home under $100,000 is hard to find these days, and this one is a solid option. Great for first-time buyers or as a rental investment, it offers 3 bedrooms on the second floor, with bath and laundry on the main level. Enjoy an enclosed front porch, enclosed side entry, and a full basement for storage. Features include 100-amp breakers, a Williamson furnace with a new motor, and a cement parking pad off the alley. Vacant and easy to show!

  19. 2025-09-16
    status Active
  20. 2025-08-14
    price $109,000
  21. 2025-07-03
    price $119,000
  22. 2025-06-12
    listed $129,000 Active
  23. 2019-12-23
    soldstatus $29,000
  24. 2011-07-28
    soldstatus $38,200

ⓘ 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
$1,106 · $92/mo
Projected year-2 tax
$1,200 · $100/mo
Expected delta
+$94/yr (+$8/mo · 8.5%)

ⓘ 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 1/10 Low 7 d/yr ≥88°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
$15,780
− Mortgage interest
−$4,705
− Property taxes
−$1,106
− Insurance
−$420
− Repairs & maintenance
−$1,262
− Management
−$1,262
− Depreciation
−$2,444
Taxable income
$4,580
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,099
After-tax cash flow
$4,555/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
Sault Ste. Marie Area Schools
NCES district ID
2630990
Math proficiency
35% ▼ -9.00%
Reading proficiency
44% ▼ -12.00%
Median HH income
$40,273
Composite
33.12/100
National rank
#5559
State rank
#230 of 540 in MI

Livability — Sault Ste. Marie

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Sault Ste. Marie, MI
Population (ZIP)
18,778

Population outlook (Chippewa County) Hauer SSP2

Today (2025)
37,043 people
By 2030
36,431 · -1.7%
By 2040
34,911 · -5.8%
By 2050
33,350 · -10.0%
By 2075
29,789 · -19.6%
By 2100
24,171 · -34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Native American 14% Two or more races 13% Hispanic / Latino 2%
Common ancestry
Lithuanian 6% Romanian 6% Slovak 4%
Foreign-born
4% · Canada, Vietnam, Guatemala
Languages at home
95% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Chippewa

2024 margin
Strong R (+24.2) · D 37.0% · R 61.3% · Other 1.7%
2008→2024 swing
-23.8pp toward R · 2008: -0.5pp · 2024: -24.2pp
All cycles
2024: R+24.2 2020: R+22.9 2016: R+24.2 2012: R+7.6 2008: R+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -183.63%
Current HPI
149.9878
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

+133.0% since first listed
8 events — show timeline
  • 2026-05-08 Price Changed $89,000 EUPBR
  • 2025-11-25 Listed $99,000 EUPBR
  • 2025-09-16 Relisted EUPBR
  • 2025-08-14 Price Changed $109,000 EUPBR
  • 2025-07-03 Price Changed $119,000 EUPBR
  • 2025-06-12 Listed $129,000 EUPBR
  • 2019-12-23 Sold (Public Records) $29,000 Public Records
  • 2011-07-28 Sold (Public Records) $38,200 Public Records

Property tax history

-0.6%/yr

Latest (2024): $1,106 · +192.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…