CashFlowRE
Sign in Sign up
3608 13th St
C+ Composite 61.1
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • 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

$120,000

3608 13th St · Menominee, MI 49858
3 bd · 2.0 ba · 2,730 sqft · SingleFamily public records · 6 Days on market
Built 1903 0.33 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* EXCELLENT LOCATION * FULLY FENCED IN YARD * NICE SWIMMING POOL & DECK * NEWER WINDOWS, 200 AMP SERVICE UPDATED. * NEWER ENERGY EFFICIENT FURNACE.

Key facts

  • Exposed floor joist
  • Beautiful stairway
  • Exposed plywood

Tags

FULLY FENCED LOTBEAUTIFUL STAIRWAYEXPOSED FLOOR JOISTEXPOSED PLYWOODENTRYWAY WITH STAIRWELL

Property features AI

Finance

  • Other: Appliances are excluded from sale at this time (sellers' personal property)

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Two-story single-family home; Construction completed
  • Construction: Assessor/public record listed year built; Partial finished above-grade area (~1,527 finished above-grade square feet)
  • Exterior features: Cedar exterior; Property under 1/2 acre (approximately 0.33 acre)

Interior

  • Bedrooms: Main-level primary bedroom (18 x 13); Upper-level bedroom (17 x 13); Upper-level bedroom (17 x 13); Upper-level bedroom (14 x 10)
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Natural gas heat
  • Interior features: Partial block 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 3-bed/2.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 9.4% 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: schools C-, amenities F, commute 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.
  • Market conditions: 64 active listings in the ZIP; 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 $830 of loan paydown is wiped out by about $4k 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 $34k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 26y 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 $63k; list at $120k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1903 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1903 — 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
1.20%
Cap rate
9.38%
Cash-on-cash
11.03%
DSCR
1.49
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$406,770
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4003 Michigan Shores Dr 0.51mi 3/2.5 2,386 (-13%) 7mo $355,000 $149 47

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
0.2%
Equity multiple
1.01×
Total profit
$243
Equity at exit
$17,892
10-year hold
IRR
9.9%
Equity multiple
1.76×
Total profit
$25,622
Equity at exit
$10,375

Cash invested: $33,600 (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
6.9×

Monthly cashflow live

Estimated rent
$1,441 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,800/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$309

Break-even live

Break-even rent $1,050
Max offer price $120,000
Occupancy floor 74%

Sensitivity live

Price -10% $392 -5% $350 +0% $309 +5% $267 +10% $226
Rent -10% $195 -5% $252 +0% $309 +5% $366 +10% $423
Rate -1.0pp $369 -0.5pp $339 base $309 +0.5pp $278 +1.0pp $246

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
$30,000
Closing costs
$3,600
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 6 events

  1. 2026-06-21
    days on market $120,000 Active 6 DOM
  2. 2026-06-19
    days on market $120,000 Active 4 DOM
  3. 2026-06-18
    days on market $120,000 Active 3 DOM
  4. 2026-06-17
    days on market $120,000 Active 2 DOM
  5. 2026-06-16
    remarks 420-char remark
  6. 2026-06-16
    listed $120,000 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
$17,287
− Mortgage interest
−$6,722
− Property taxes
−$1,800
− Insurance
−$600
− Repairs & maintenance
−$1,383
− Management
−$1,383
− Depreciation
−$3,491
Taxable income
$1,908
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$458
After-tax cash flow
$3,247/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

+700.0% since first listed
6 events — show timeline
  • 2026-06-12 Listed $120,000 RANW
  • 2015-11-12 Sold (Public Records) $62,700 Public Records
  • 2001-09-28 Sold (Public Records) $53,450 Public Records
  • 2001-09-28 Sold (MLS) $53,450 METROMLS
  • 2000-05-19 Listed $53,900 METROMLS
  • 1994-04-20 Sold (Public Records) $15,000 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…