CashFlowRE
Sign in Sign up
1652 Stanley St
B- Composite 65.66
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 +27.4/30.0
  • DSCR +9.6/10.0
  • ARV discount +9.6/15.0
  • 1% rule +7.9/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$69,000

1652 Stanley St · Saginaw, MI 48602
2 bd · 1.0 ba · 1,131 sqft · SingleFamily public records · 385 Days on market
Built 1952 6,534 sqft lot Est $72k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Landlords/Investors, enjoy the guaranteed rental payments with this Section 8 rental property. This property has undergone many recent upgrades, including a remodeled bathroom. Section 8 pays directly to the owner. The rent is $915, the landlord receives Positive Cash Flow. Do Not Disturb tenants! Serious buyers only!

Key facts

  • Remodeled bathroom
  • 6,534 sq ft lot
  • Garage

Tags

REMODELED BATHROOM

Property features AI

Finance

  • Financial info: Annual tax amount listed

Exterior

  • Parking: Detached garage (1.5 car)
  • Utilities: Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Vinyl siding; Block foundation; Built above-grade finished area ~831 square feet
  • Exterior features: Paved road access; Lot dimensions approximately 50 x 128 (0.15 acre)

Interior

  • Bedrooms: Total of 4 rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished 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 2-bed/1.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $203 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($891 rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.

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: Rents rising (+4.0%/yr); 250 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $477 of loan paydown is wiped out by about $2k 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 + 4.0% rent growth), your $19k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 385 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 18 sale attempts since 24y 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.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 385 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 1952 — 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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.29%
Cap rate
9.82%
Cash-on-cash
12.58%
DSCR
1.56
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$72,384
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1522 Gilbert St 0.22mi 2/1.0 1,112 (-2%) 1mo $67,000 $60 86
2116 W Michigan Ave 0.53mi 3/1.0 (+1) 1,159 (+2%) 4mo $125,000 $108 63
2233 S Niagara St 0.29mi 3/1.0 (+1) 972 (-14%) 1mo $44,000 $45 57
1013 Maple St 0.48mi 3/1.0 (+1) 1,034 (-9%) 2mo $66,000 $64 56
1830 Jordan St 0.50mi 3/2.0 (+1) 1,095 (-3%) 7mo $80,000 $73 56
1827 Gilbert St 0.24mi 3/1.5 (+1) 1,008 (-11%) 9mo $20,000 $20 56
1902 Zauel St 0.42mi 3/1.0 (+1) 1,241 (+10%) 6mo $50,000 $40 54
123 Vermont St 0.63mi 2/1.0 1,010 (-11%) 5mo $78,000 $77 48
1843 Kendrick St 0.43mi 3/1.0 (+1) 1,296 (+15%) 4mo $47,000 $36 47
1622 Maine St 0.63mi 3/1.0 (+1) 1,007 (-11%) 6mo $99,000 $98 42
1514 Marquette St 0.75mi 2/1.5 986 (-13%) 2mo $50,000 $51 40
819 Grove St 0.60mi 3/1.0 (+1) 1,298 (+15%) 3mo $85,000 $65 40

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 · 3.98% rent growth · sell at horizon

5-year hold
IRR
3.5%
Equity multiple
1.14×
Total profit
$2,639
Equity at exit
$10,288
10-year hold
IRR
14.0%
Equity multiple
2.18×
Total profit
$22,745
Equity at exit
$5,966

Cash invested: $19,320 (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 48602

Home prices YoY
-19.7%
Rents YoY
4.0%
Active inventory
250
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$891 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$111 /mo · $1,331/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$203

Break-even live

Break-even rent $635
Max offer price $69,000
Occupancy floor 72%

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
$17,250
Closing costs
$2,070
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1827 Gilbert St Saginaw, MI 3.0 2.0 1008 $695 $0.69 44d 1 0.26mi
2021 Grout St Saginaw, MI 1.0–2.0 1.0 862 $995 $1.15 44d 1 0.30mi

Listing history 50 events

  1. 2026-06-19
    days on market $69,000 Active 385 DOM
  2. 2026-06-18
    days on market $69,000 Active 384 DOM
  3. 2026-06-17
    days on market $69,000 Active 383 DOM
  4. 2026-06-16
    days on market $69,000 Active 382 DOM
  5. 2026-06-15
    days on market $69,000 Active 381 DOM
  6. 2026-06-14
    days on market $69,000 Active 379 DOM
  7. 2026-06-12
    days on market $69,000 Active 378 DOM
  8. 2026-06-09
    days on market $69,000 Active 375 DOM
  9. 2026-06-08
    days on market $69,000 Active 374 DOM
  10. 2026-06-07
    days on market $69,000 Active 373 DOM
  11. 2026-06-05
    days on market $69,000 Active 370 DOM
  12. 2026-06-03
    days on market $69,000 Active 369 DOM
  13. 2026-06-02
    days on market $69,000 Active 368 DOM
  14. 2026-06-01
    days on market $69,000 Active 367 DOM
  15. 2026-05-31
    days on market $69,000 Active 366 DOM
  16. 2026-05-30
    days on market $69,000 Active 365 DOM
  17. 2025-05-30
    listed $69,000 Active
    Show marketing remark (319 chars)

    Landlords/Investors, enjoy the guaranteed rental payments with this Section 8 rental property. This property has undergone many recent upgrades, including a remodeled bathroom. Section 8 pays directly to the owner. The rent is $915, the landlord receives Positive Cash Flow. Do Not Disturb tenants! Serious buyers only!

  18. 2025-05-30
    listed $69,000 Active 319-char remark
    Show marketing remark (319 chars)

    Landlords/Investors, enjoy the guaranteed rental payments with this Section 8 rental property. This property has undergone many recent upgrades, including a remodeled bathroom. Section 8 pays directly to the owner. The rent is $915, the landlord receives Positive Cash Flow. Do Not Disturb tenants! Serious buyers only!

  19. 2021-07-23
    soldstatus $100,000
  20. 2020-06-08
    soldstatus $12,500 Sold 99-char remark
    Show marketing remark (99 chars)

    Great investment property. Home features 2 bedrooms and 1 bathroom. Currently rents for $500/month.

  21. 2020-06-08
    soldstatus $12,500 Closed
    Show marketing remark (99 chars)

    Great investment property. Home features 2 bedrooms and 1 bathroom. Currently rents for $500/month.

  22. 2020-04-28
    status Pending 99-char remark
    Show marketing remark (99 chars)

    Great investment property. Home features 2 bedrooms and 1 bathroom. Currently rents for $500/month.

  23. 2020-04-28
    status Pending
    Show marketing remark (99 chars)

    Great investment property. Home features 2 bedrooms and 1 bathroom. Currently rents for $500/month.

  24. 2019-12-11
    historical
    Show marketing remark (99 chars)

    Great investment property. Home features 2 bedrooms and 1 bathroom. Currently rents for $500/month.

  25. 2019-12-11
    listed $25,999 Active 99-char remark
    Show marketing remark (99 chars)

    Great investment property. Home features 2 bedrooms and 1 bathroom. Currently rents for $500/month.

  26. 2019-12-11
    listed $25,999 Active
    Show marketing remark (99 chars)

    Great investment property. Home features 2 bedrooms and 1 bathroom. Currently rents for $500/month.

  27. 2019-12-11
    historical
    Show marketing remark (99 chars)

    Great investment property. Home features 2 bedrooms and 1 bathroom. Currently rents for $500/month.

  28. 2019-06-10
    listed $25,999 Active
  29. 2019-06-10
    listed $25,999 Active
  30. 2019-02-18
    historical
  31. 2019-02-18
    historical
  32. 2018-09-18
    listed $24,375
  33. 2018-09-18
    listed $24,375 Active
  34. 2018-05-03
    soldstatus $150,500
  35. 2018-04-18
    soldstatus $18,812
  36. 2018-04-18
    soldstatus $18,812 Closed
  37. 2018-02-12
    listed $26,900
  38. 2018-02-12
    listed $26,900
  39. 2018-02-12
    historical
  40. 2018-02-12
    price $26,900
  41. 2011-12-16
    historical
  42. 2008-07-30
    soldstatus $7,500
  43. 2008-07-30
    soldstatus $7,500
  44. 2008-05-13
    listed $9,900
  45. 2008-05-13
    listed $9,900
  46. 2008-05-13
    historical
  47. 2008-04-14
    historical
  48. 2008-04-14
    historical
  49. 2008-02-11
    listed $19,900
  50. 2008-02-11
    listed $19,900

ⓘ 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
$1,331 · $111/mo
Projected year-2 tax
$1,331 · $111/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$10,695
− Mortgage interest
−$3,865
− Property taxes
−$1,331
− Insurance
−$345
− Repairs & maintenance
−$856
− Management
−$856
− Depreciation
−$2,007
Taxable income
$1,436
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$345
After-tax cash flow
$2,087/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
County
Saginaw County · 54,884 people
City population
54,884
Metro
Saginaw, MI
Population (ZIP)
27,127
Household income
$46,984
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1416.0

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 0.64)
Race & ethnicity
White 50% Black 27% Hispanic / Latino 17% Two or more races 12%
Hispanic origin (detail)
Mexican 14% Puerto Rican 1%
Common ancestry
Romanian 4% Lithuanian 3% Italian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -39.15%
Current HPI
159.8807
Rent YoY
▲ 3.98%
Metro
Saginaw, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+33.1% since first listed
43 events — show timeline
  • 2025-05-30 Listed $69,000 REALCOMP
  • 2025-05-30 Listed $69,000 MiRealSource-MiMLS
  • 2021-07-23 Sold (Public Records) $100,000 Public Records
  • 2020-06-08 Sold (MLS) $12,500 MiRealSource-MiMLS
  • 2020-06-08 Sold (MLS) $12,500 REALCOMP
  • 2020-04-28 Pending REALCOMP
  • 2020-04-28 Pending MiRealSource-MiMLS
  • 2019-12-11 Listing Removed REALCOMP
  • 2019-12-11 Listing Removed MiRealSource-MiMLS
  • 2019-12-11 Listed $25,999 MiRealSource-MiMLS
  • 2019-12-11 Listed $25,999 REALCOMP
  • 2019-06-10 Listed $25,999 MiRealSource-MiMLS
  • 2019-06-10 Listed $25,999 REALCOMP
  • 2019-02-18 Listing Removed MiRealSource-MiMLS
  • 2019-02-18 Listing Removed REALCOMP
  • 2018-09-18 Listed $24,375 MiRealSource-MiMLS
  • 2018-09-18 Listed $24,375 REALCOMP
  • 2018-05-03 Sold (Public Records) $150,500 Public Records
  • 2018-04-18 Sold (MLS) $18,812 MiRealSource-MiMLS
  • 2018-04-18 Sold (MLS) $18,812 REALCOMP
  • 2018-02-12 Price Changed $26,900 MiRealSource-MiMLS
  • 2018-02-12 Listing Removed MiRealSource-MiMLS
  • 2018-02-12 Listed $26,900 MiRealSource-MiMLS
  • 2018-02-12 Listed $26,900 REALCOMP
  • 2011-12-16 Listing Removed MiRealSource-MiMLS
  • 2008-07-30 Sold (MLS) $7,500 MiRealSource-MiMLS
  • 2008-07-30 Sold (MLS) $7,500 REALCOMP
  • 2008-05-13 Listing Removed MiRealSource-MiMLS
  • 2008-05-13 Listed $9,900 MiRealSource-MiMLS
  • 2008-05-13 Listed $9,900 REALCOMP
  • 2008-04-14 Listing Removed REALCOMP
  • 2008-04-14 Listing Removed MiRealSource-MiMLS
  • 2008-02-11 Listed $19,900 REALCOMP
  • 2008-02-11 Listed $19,900 MiRealSource-MiMLS
  • 2008-01-31 Listing Removed MiRealSource-MiMLS
  • 2008-01-31 Listing Removed REALCOMP
  • 2007-08-17 Listed $22,900 MiRealSource-MiMLS
  • 2007-08-17 Listed $22,900 REALCOMP
  • 2002-11-13 Sold (Public Records) $56,500 Public Records
  • 2002-10-04 Sold (MLS) $56,500 REALCOMP
  • 2002-10-04 Sold (MLS) $56,500 MiRealSource-MiMLS
  • 2002-07-08 Listed $51,850 REALCOMP
  • 2002-07-08 Listed $51,850 MiRealSource-MiMLS

Property tax history

+2.8%/yr

Latest (2025): $1,331 · -9.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…