CashFlowRE
Sign in Sign up
812 12th Ave
B Composite 70.59
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 +27.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.5/10.0
  • 1% rule +7.4/10.0
  • Livability +3.6/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

812 12th Ave · Menominee, MI 49858
1 bd · 1.0 ba · 1,143 sqft · SingleFamily public records · 16 Days on market
Built 1971 3,920 sqft lot Est $137k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A fantastic opportunity for anyone looking to bring a home back to life. This property offers great bones, a newly built front porch, and a newer roof, giving you a solid head start on the big-ticket items. While the interior and exterior are in significant need of repair, the structure provides a strong foundation for renovation, customization, or investment. Inside, you?ll find a layout ready to be reimagined?perfect for someone with vision, creativity, or a desire to build equity. Whether you?re an investor, a contractor, or a homeowner looking for a project, this home offers the chance to transform a distressed property into something truly special. * Room dimensions are approximate *

Key facts

  • Strong foundation
  • Newer roof
  • 3,920 sq ft lot

Tags

NEWLY BUILT FRONT PORCHNEWER ROOFSTRONG FOUNDATION

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family, 1-story home; Estimated living area between 1,001 and 1,250 sq ft (about 1,143 sq ft above grade)
  • Construction: Construction completed
  • Exterior features: Vinyl exterior; Residential zoning; Lot size about 0.09 acres (< 1/2 acre)

Interior

  • Kitchen: Kitchen on the main level, approximately 12 x 12
  • Bedrooms: Master bedroom on the main level, approximately 10 x 12
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Radiant heat powered by natural gas
  • Interior features: Full stone 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 1-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $202 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($867 rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 4.0% in Menominee — 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 71/100 on livability (#282 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Menominee Area Public Schools (town): math 26% / reading 42% proficiency, ranked #312 of 540 in MI (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Menominee High School (math 22% / reading 47%, grade F, #372 of 713 statewide, top 56%, 350 students, 42% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: 64 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 26 units permitted in Menominee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Menominee County population projected at -19% 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 $20k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1971 — 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. 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.
  4. 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.
  5. 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
1.24%
Cap rate
9.75%
Cash-on-cash
12.36%
DSCR
1.55
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$137,160
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
705 11th Ave 0.13mi 2/1.0 (+1) 1,080 (-6%) 2mo $132,000 $122 78
813 12th Ave 0.04mi 2/1.0 (+1) 1,246 (+9%) 1mo $149,900 $120 78
809 13th Ave 0.03mi 2/1.0 (+1) 1,200 (+5%) 10mo $105,000 $88 77
1200 9th St 0.02mi 2/1.0 (+1) 1,056 (-8%) 10mo $163,000 $154 73
1005 8th Ave 0.31mi 2/1.0 (+1) 1,076 (-6%) 0mo $129,500 $120 70
1016 13th Ave 0.14mi 2/1.0 (+1) 1,055 (-8%) 17mo $111,000 $105 62
609 12th Ave 0.14mi 2/1.0 (+1) 1,000 (-12%) 12mo $52,500 $53 58
1901 16th Ave 0.71mi 2/1.0 (+1) 1,222 (+7%) 0mo $185,000 $151 50
1800 16th Ave 0.66mi 2/1.5 (+1) 1,224 (+7%) 5mo $185,000 $151 46
309 4th Pl 0.68mi 2/1.5 (+1) 1,044 (-9%) 16mo $164,400 $157 33
1821 15th St 0.60mi 2/1.0 (+1) 1,011 (-12%) 21mo $117,000 $116 31

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
2.0%
Equity multiple
1.08×
Total profit
$1,530
Equity at exit
$10,422
10-year hold
IRR
11.6%
Equity multiple
1.92×
Total profit
$17,924
Equity at exit
$6,044

Cash invested: $19,572 (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 49858

Home prices YoY
-31.4%
Active inventory
64
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$867 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$182
Net cashflow
$202

Break-even live

Break-even rent $611
Max offer price $69,900
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
$17,475
Closing costs
$2,097
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1701 Dunlap Ave Marinette, WI 2.0 1.0 1175 $945 $0.80 43d 1 1.16mi
10 Cottage Row Unit 4 Marinette, WI 2.0 1.0 700 $475 $0.68 43d 1 1.23mi
403 Water St Unit 403 1/2 Marinette, WI 2.0 1.0 800 $1,100 $1.38 43d 1 1.27mi

Listing history 14 events

  1. 2026-06-19
    days on market $69,900 Active 16 DOM
  2. 2026-06-18
    days on market $69,900 Active 15 DOM
  3. 2026-06-17
    days on market $69,900 Active 14 DOM
  4. 2026-06-16
    days on market $69,900 Active 13 DOM
  5. 2026-06-15
    days on market $69,900 Active 12 DOM
  6. 2026-06-14
    days on market $69,900 Active 10 DOM
  7. 2026-06-12
    days on market $69,900 Active 9 DOM
  8. 2026-06-09
    days on market $69,900 Active 6 DOM
  9. 2026-06-08
    days on market $69,900 Active 5 DOM
  10. 2026-06-07
    days on market $69,900 Active 4 DOM
  11. 2026-06-07
    remarks 699-char remark
  12. 2026-06-07
    days on market $69,900 Active 3 DOM
  13. 2026-06-04
    remarks 693-char remark
  14. 2026-06-04
    listed $69,900 Active 1 DOM

ⓘ 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 1/10 Low 7 d/yr ≥93°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$10,401
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$832
− Management
−$832
− Depreciation
−$2,033
Taxable income
$1,390
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$334
After-tax cash flow
$2,086/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
Menominee Area Public Schools
NCES district ID
2623550
Math proficiency
26% ▼ -6.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$41,809
Composite
28.68/100
National rank
#6694
State rank
#312 of 540 in MI

Livability — Menominee

Score
71/100
State rank
#282
US rank
#6909

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Menominee, MI
Population (ZIP)
11,870

Population outlook (Menominee County) Hauer SSP2

Today (2025)
22,668 people
By 2030
21,986 · -3.0%
By 2040
20,196 · -10.9%
By 2050
18,335 · -19.1%
By 2075
14,771 · -34.8%
By 2100
10,999 · -51.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 8% Romanian 7% Portuguese 4%
Foreign-born
2% · Canada
Languages at home
99% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Menominee

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-43.8pp toward R · 2008: 10.2pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+30.1 2016: R+29.4 2012: R+2.9 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.34%
Current HPI
206.2461
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

1 event — show timeline
  • 2026-06-01 Listed $69,900 RANW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…