CashFlowRE
Sign in Sign up
5847 F Rd
C Composite 58.59
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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +6.9/10.0
  • Schools +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$209,900

5847 F Rd · Escanaba, MI 49807
3 bd · 2.0 ba · 2,009 sqft · SingleFamily · 21 Days on market
Built 1990 0.48 ac lot Est $163k · 29% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully updated 3 bedroom, 2 full bath home situated on a . 37-acre lot in Bark River, Michigan. Offering approximately 2,009 square feet of living space, this move-in ready home features renovated bathrooms, a spacious laundry room, full basement, fresh paint, new flooring, updated light fixtures, ceiling fans, and new kitchen countertops. Heating is provided by propane hot water boiler heat along with an exterior wood-fired boiler system for additional efficiency and flexibility. Seller is willing to remove the exterior wood boiler if purchaser does not want it. This well-maintained home combines modern updates with practical features and plenty of space both inside and out

Key facts

  • Fresh paint
  • New flooring
  • Full basement

Tags

UPDATED BATHROOMSSPACIOUS LAUNDRY ROOMFULL BASEMENTFRESH PAINTNEW FLOORINGUPDATED LIGHT FIXTURES

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Private well water; Septic tank sewer
  • Home design: Single-family residence; Two-story home; Ground-level entry
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Paved road access; Lot approximately 0.48 acres (60 x 269)

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Baseboard heating; Propane heating; Radiant heating; Wood heating; No central cooling
  • Interior features: Full, unfinished basement; Six total rooms

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/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $716 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Recommended offer: $207k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 4.9% in Escanaba — 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 75/100 on livability (#161 in MI, #4,089 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D+, commute F, employment F.
  • Bark River-Harris School District (rural): math 44% / reading 50% proficiency, ranked #129 of 540 in MI (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 38 units permitted in Delta County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Delta County population projected at -22% 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 $59k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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 $155k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $206,751 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. Crime grade is D 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?
  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
1.19%
Cap rate
10.38%
Cash-on-cash
14.61%
DSCR
1.65
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$162,729
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1413 15.5 Rd 0.22mi 4/1.5 (+1) 1,716 (-15%) 22mo $138,300 $81 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.0%
Equity multiple
1.20×
Total profit
$11,484
Equity at exit
$31,297
10-year hold
IRR
14.5%
Equity multiple
2.16×
Total profit
$68,360
Equity at exit
$18,148

Cash invested: $58,772 (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 49807

Active inventory
11
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,498 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$70 /mo · $835/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$716

Break-even live

Break-even rent $1,592
Max offer price $209,900
Occupancy floor 66%

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
$52,475
Closing costs
$6,297
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 23 events

  1. 2026-06-09
    statusdays on market $209,900 Pending 21 DOM
  2. 2026-06-08
    days on market $209,900 Active 20 DOM
  3. 2026-06-07
    days on market $209,900 Active 19 DOM
  4. 2026-06-07
    days on market $209,900 Active 18 DOM
  5. 2026-06-04
    days on market $209,900 Active 15 DOM
  6. 2026-06-02
    days on market $209,900 Active 14 DOM
  7. 2026-06-01
    days on market $209,900 Active 13 DOM
  8. 2026-05-31
    days on market $209,900 Active 12 DOM
  9. 2026-05-31
    days on market $209,900 Active 11 DOM
  10. 2026-05-19
    listed $209,900 Active 688-char remark
    Show marketing remark (688 chars)

    Beautifully updated 3 bedroom, 2 full bath home situated on a . 37-acre lot in Bark River, Michigan. Offering approximately 2,009 square feet of living space, this move-in ready home features renovated bathrooms, a spacious laundry room, full basement, fresh paint, new flooring, updated light fixtures, ceiling fans, and new kitchen countertops. Heating is provided by propane hot water boiler heat along with an exterior wood-fired boiler system for additional efficiency and flexibility. Seller is willing to remove the exterior wood boiler if purchaser does not want it. This well-maintained home combines modern updates with practical features and plenty of space both inside and out

  11. 2026-05-19
    listed $209,900 Active
    Show marketing remark (688 chars)

    Beautifully updated 3 bedroom, 2 full bath home situated on a . 37-acre lot in Bark River, Michigan. Offering approximately 2,009 square feet of living space, this move-in ready home features renovated bathrooms, a spacious laundry room, full basement, fresh paint, new flooring, updated light fixtures, ceiling fans, and new kitchen countertops. Heating is provided by propane hot water boiler heat along with an exterior wood-fired boiler system for additional efficiency and flexibility. Seller is willing to remove the exterior wood boiler if purchaser does not want it. This well-maintained home combines modern updates with practical features and plenty of space both inside and out

  12. 2023-02-28
    soldstatus $155,000 Closed 1492-char remark
    Show marketing remark (1492 chars)

    Spacious well cared for home in a great rural location yet so close to Escanaba. This home was built in 1990 and has large rooms and an abundance of storage. Kitchen and Dining Area have newer gorgeous hardwood floors. There is a main floor bedroom, bathroom and laundry room. Main floor bathroom is massive in size with its astonishing jacuzzi tub and might just be your favorite room in the home. Wide staircase to the second floor and basement is a noteworthy feature. Large windows provide great natural sunlight. Two bedrooms on the second floor are large in size with a delightful amount of storage including a walk-in closet in one of the bedrooms. There is a roomy full bathroom on the second floor. Hot Water boiler was installed in 2015 and has three zones. Basement is dry and heated and provides additional living space. Basement features a utility area, workshop area, an exercise room and a modest bar/entertaining area that has been used for many family gatherings. There is additional laundry hookup in the basement. Seller owns the water softener system, water filtration system and reverse osmosis system. There is a large deck that can accommodate all of your summer barbecues. The driveway on the west side of the home pulls up to one of the three entrances into the home. Ample parking and plenty of room to put up a garage/outbuilding as property goes to the back tree line. If you are looking for a move-in ready home in a great location you need to view this property!

  13. 2023-02-28
    soldstatus $155,000 Closed 1492-char remark
    Show marketing remark (1492 chars)

    Spacious well cared for home in a great rural location yet so close to Escanaba. This home was built in 1990 and has large rooms and an abundance of storage. Kitchen and Dining Area have newer gorgeous hardwood floors. There is a main floor bedroom, bathroom and laundry room. Main floor bathroom is massive in size with its astonishing jacuzzi tub and might just be your favorite room in the home. Wide staircase to the second floor and basement is a noteworthy feature. Large windows provide great natural sunlight. Two bedrooms on the second floor are large in size with a delightful amount of storage including a walk-in closet in one of the bedrooms. There is a roomy full bathroom on the second floor. Hot Water boiler was installed in 2015 and has three zones. Basement is dry and heated and provides additional living space. Basement features a utility area, workshop area, an exercise room and a modest bar/entertaining area that has been used for many family gatherings. There is additional laundry hookup in the basement. Seller owns the water softener system, water filtration system and reverse osmosis system. There is a large deck that can accommodate all of your summer barbecues. The driveway on the west side of the home pulls up to one of the three entrances into the home. Ample parking and plenty of room to put up a garage/outbuilding as property goes to the back tree line. If you are looking for a move-in ready home in a great location you need to view this property!

  14. 2023-02-27
    soldstatus $155,000
  15. 2023-01-19
    status Pending 1492-char remark
    Show marketing remark (1492 chars)

    Spacious well cared for home in a great rural location yet so close to Escanaba. This home was built in 1990 and has large rooms and an abundance of storage. Kitchen and Dining Area have newer gorgeous hardwood floors. There is a main floor bedroom, bathroom and laundry room. Main floor bathroom is massive in size with its astonishing jacuzzi tub and might just be your favorite room in the home. Wide staircase to the second floor and basement is a noteworthy feature. Large windows provide great natural sunlight. Two bedrooms on the second floor are large in size with a delightful amount of storage including a walk-in closet in one of the bedrooms. There is a roomy full bathroom on the second floor. Hot Water boiler was installed in 2015 and has three zones. Basement is dry and heated and provides additional living space. Basement features a utility area, workshop area, an exercise room and a modest bar/entertaining area that has been used for many family gatherings. There is additional laundry hookup in the basement. Seller owns the water softener system, water filtration system and reverse osmosis system. There is a large deck that can accommodate all of your summer barbecues. The driveway on the west side of the home pulls up to one of the three entrances into the home. Ample parking and plenty of room to put up a garage/outbuilding as property goes to the back tree line. If you are looking for a move-in ready home in a great location you need to view this property!

  16. 2023-01-19
    status Pending 1492-char remark
    Show marketing remark (1492 chars)

    Spacious well cared for home in a great rural location yet so close to Escanaba. This home was built in 1990 and has large rooms and an abundance of storage. Kitchen and Dining Area have newer gorgeous hardwood floors. There is a main floor bedroom, bathroom and laundry room. Main floor bathroom is massive in size with its astonishing jacuzzi tub and might just be your favorite room in the home. Wide staircase to the second floor and basement is a noteworthy feature. Large windows provide great natural sunlight. Two bedrooms on the second floor are large in size with a delightful amount of storage including a walk-in closet in one of the bedrooms. There is a roomy full bathroom on the second floor. Hot Water boiler was installed in 2015 and has three zones. Basement is dry and heated and provides additional living space. Basement features a utility area, workshop area, an exercise room and a modest bar/entertaining area that has been used for many family gatherings. There is additional laundry hookup in the basement. Seller owns the water softener system, water filtration system and reverse osmosis system. There is a large deck that can accommodate all of your summer barbecues. The driveway on the west side of the home pulls up to one of the three entrances into the home. Ample parking and plenty of room to put up a garage/outbuilding as property goes to the back tree line. If you are looking for a move-in ready home in a great location you need to view this property!

  17. 2023-01-14
    listed $152,000 Active 1492-char remark
    Show marketing remark (1492 chars)

    Spacious well cared for home in a great rural location yet so close to Escanaba. This home was built in 1990 and has large rooms and an abundance of storage. Kitchen and Dining Area have newer gorgeous hardwood floors. There is a main floor bedroom, bathroom and laundry room. Main floor bathroom is massive in size with its astonishing jacuzzi tub and might just be your favorite room in the home. Wide staircase to the second floor and basement is a noteworthy feature. Large windows provide great natural sunlight. Two bedrooms on the second floor are large in size with a delightful amount of storage including a walk-in closet in one of the bedrooms. There is a roomy full bathroom on the second floor. Hot Water boiler was installed in 2015 and has three zones. Basement is dry and heated and provides additional living space. Basement features a utility area, workshop area, an exercise room and a modest bar/entertaining area that has been used for many family gatherings. There is additional laundry hookup in the basement. Seller owns the water softener system, water filtration system and reverse osmosis system. There is a large deck that can accommodate all of your summer barbecues. The driveway on the west side of the home pulls up to one of the three entrances into the home. Ample parking and plenty of room to put up a garage/outbuilding as property goes to the back tree line. If you are looking for a move-in ready home in a great location you need to view this property!

  18. 2023-01-14
    listed $152,000 Active 1492-char remark
    Show marketing remark (1492 chars)

    Spacious well cared for home in a great rural location yet so close to Escanaba. This home was built in 1990 and has large rooms and an abundance of storage. Kitchen and Dining Area have newer gorgeous hardwood floors. There is a main floor bedroom, bathroom and laundry room. Main floor bathroom is massive in size with its astonishing jacuzzi tub and might just be your favorite room in the home. Wide staircase to the second floor and basement is a noteworthy feature. Large windows provide great natural sunlight. Two bedrooms on the second floor are large in size with a delightful amount of storage including a walk-in closet in one of the bedrooms. There is a roomy full bathroom on the second floor. Hot Water boiler was installed in 2015 and has three zones. Basement is dry and heated and provides additional living space. Basement features a utility area, workshop area, an exercise room and a modest bar/entertaining area that has been used for many family gatherings. There is additional laundry hookup in the basement. Seller owns the water softener system, water filtration system and reverse osmosis system. There is a large deck that can accommodate all of your summer barbecues. The driveway on the west side of the home pulls up to one of the three entrances into the home. Ample parking and plenty of room to put up a garage/outbuilding as property goes to the back tree line. If you are looking for a move-in ready home in a great location you need to view this property!

  19. 2020-02-14
    soldstatus $80,000
  20. 2020-02-14
    soldstatus $80,000
  21. 2019-09-04
    listed $85,000
  22. 2019-09-04
    listed $85,000
  23. 2009-06-26
    soldstatus $80,500

ⓘ 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
$835 · $70/mo
Projected year-2 tax
$2,034 · $169/mo
Expected delta
+$1,199/yr (+$100/mo · 143.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥91°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
$29,975
− Mortgage interest
−$11,758
− Property taxes
−$835
− Insurance
−$1,050
− Repairs & maintenance
−$2,398
− Management
−$2,398
− Depreciation
−$6,106
Taxable income
$5,431
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,303
After-tax cash flow
$7,284/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
Bark River-Harris School District
NCES district ID
2604020
Math proficiency
44% ▼ -1.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$45,318
Composite
39.83/100
National rank
#3874
State rank
#129 of 540 in MI

Livability — Escanaba

Score
75/100
State rank
#161
US rank
#4089

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,125

Population outlook (Delta County) Hauer SSP2

Today (2025)
34,431 people
By 2030
33,003 · -4.1%
By 2040
29,748 · -13.6%
By 2050
26,753 · -22.3%
By 2075
20,962 · -39.1%
By 2100
15,616 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3% Native American 2%
Common ancestry
Lithuanian 17% Romanian 8% English 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% Russian/Polish/Slavic 0%

Political lean MEDSL · Delta

2024 margin
Solid R (+30.4) · D 34.1% · R 64.5% · Other 1.4%
2008→2024 swing
-36.7pp toward R · 2008: 6.3pp · 2024: -30.4pp
All cycles
2024: R+30.4 2020: R+26.5 2016: R+25.4 2012: R+6.7 2008: D+6.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.19%
Current HPI
200.2594
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

+160.7% since first listed
14 events — show timeline
  • 2026-05-19 Listed $209,900 REALCOMP
  • 2026-05-19 Listed $209,900 MiRealSource-MiMLS
  • 2023-02-28 Sold (MLS) $155,000 UPAR
  • 2023-02-28 Sold (MLS) $155,000 MiRealSource-MiMLS
  • 2023-02-27 Sold (Public Records) $155,000 Public Records
  • 2023-01-19 Pending UPAR
  • 2023-01-19 Pending MiRealSource-MiMLS
  • 2023-01-14 Listed $152,000 UPAR
  • 2023-01-14 Listed $152,000 MiRealSource-MiMLS
  • 2020-02-14 Sold (MLS) $80,000 UPAR
  • 2020-02-14 Sold (MLS) $80,000 MiRealSource-MiMLS
  • 2019-09-04 Listed $85,000 UPAR
  • 2019-09-04 Listed $85,000 MiRealSource-MiMLS
  • 2009-06-26 Sold (Public Records) $80,500 Public Records

Property tax history

+0.5%/yr

Latest (2025): $835 · -55.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…