CashFlowRE
Sign in Sign up
112 W Ludington St
B- Composite 69.01
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$64,900

112 W Ludington St · Iron Mountain, MI 49801
4 bd · 2.0 ba · 1,604 sqft · SingleFamily public records · 19 Days on market
Built 1881 7,405 sqft lot

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

Listing remarks MLS

This classic 1881 charmer, located near schools, the library, and downtown, is ready for its next chapter. This 3 bedroom, 1.5 bath residence on a spacious lot still showcases the character and charm of another era with original wood floors in places, spacious rooms, tall trim, and a large covered front porch, ideal for relaxation. The deep backyard with mature trees and garden space adds to the appeal, plus it offers a 1-car detached garage. This well-loved home offers a great opportunity for someone with vision to restore and reimagine a piece of Iron Mountain history.

Key facts

  • Original wood floors
  • Deep backyard
  • Mature trees

Tags

ORIGINAL WOOD FLOORSLARGE COVERED FRONT PORCHDEEP BACKYARDMATURE TREESGARDEN SPACE

Property features AI

Finance

  • Other: Property type listed as 1 to 4 units; Lot size approximately 0.17 acres (60' frontage)

Exterior

  • Parking: Detached garage with 1 parking space; Additional outbuilding garage(s)
  • Utilities: Public water; Public sanitary sewer; 100 amp electric service; Natural gas connected; Electricity connected; Cable and phone available; Internet (Spectrum) available
  • Home design: Residential property; 1 1/2-story structure; Built in 1881; Partial stone basement
  • Construction: Aluminum siding; Basement foundation (partial, stone); Built in 1881
  • Exterior features: Aluminum exterior; Deck; Porch; Fenced yard; Sidewalks; Platted lot in city limits; Road frontage

Interior

  • Kitchen: Main-level kitchen (13 x 13) with linoleum flooring
  • Bedrooms: Main-level bedroom (8 x 13) with wood flooring; Second-level bedroom (9 x 14) with wood flooring; Second-level bedroom (approx. 15' width) with wood flooring; Additional second-level room (8 x 13) with wood flooring that can serve as an office/den
  • Flooring: Wood flooring throughout most living areas and bedrooms; Laminate flooring in main bathroom; Linoleum flooring in kitchen
  • Bathrooms: Main floor full bathroom (8 x 6) with laminate flooring; Second-level lavatory (13 x 6) with wood flooring; Total: 1 full bathroom and 2 lavatories (2 total baths/lavatories)
  • Heating & cooling: Forced air heating; Natural gas fuel; Gas water heater; No central cooling listed
  • Interior features: Cable/internet available; Hardwood floors; Window treatments; Deck; Porch; Sidewalks; Fenced yard
  • Laundry & utility: Main-level laundry/utility room (8 x 12) with wood flooring; Washer/dryer hookups (laundry room listed)

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 4-bed/2.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $605 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $64k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.5% vs local median 4.2% in Iron Mountain — 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 73/100 on livability (#225 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime C-, employment D.
  • Iron Mountain Public Schools (town): math 24% / reading 44% proficiency, ranked #316 of 540 in MI (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 74 active listings in the ZIP; 42 units permitted in Dickinson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Dickinson County population projected at -14% 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1881 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,926 (1.5% below list)

Questions for the listing agent

  1. Built in 1881 — 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
2.07%
Cap rate
17.47%
Cash-on-cash
39.92%
DSCR
2.78
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$145,964
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
205 Iron St 0.19mi 4/2.0 1,500 (-6%) 4mo $90,000 $60 77
205 Iron Mountain St 0.20mi 4/2.0 1,500 (-6%) 4mo $90,000 $60 76
413 W D St 0.39mi 4/2.0 1,748 (+9%) 2mo $197,500 $113 65
1106 W B St 0.69mi 4/1.5 1,605 (+0%) 9mo $146,000 $91 58
1104 W A St 0.64mi 4/2.5 1,540 (-4%) 9mo $150,000 $97 54
712 N Milwaukee Ave 0.73mi 4/1.0 1,560 (-3%) 7mo $45,000 $29 52
729 E B St 0.61mi 3/2.0 (-1) 1,767 (+10%) 0mo $189,500 $107 50
817 E A St 0.67mi 3/2.0 (-1) 1,760 (+10%) 0mo $190,000 $108 47
607 E D St 0.54mi 3/1.5 (-1) 1,728 (+8%) 10mo $140,000 $81 47
616 E B St 0.49mi 3/1.0 (-1) 1,761 (+10%) 8mo $90,000 $51 46
809 W A St 0.48mi 3/1.0 (-1) 1,400 (-13%) 8mo $164,900 $118 41
1108 Stockbridge Ave 0.60mi 3/1.0 (-1) 1,458 (-9%) 9mo $120,000 $82 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
36.3%
Equity multiple
2.54×
Total profit
$28,015
Equity at exit
$9,677
10-year hold
IRR
43.0%
Equity multiple
5.08×
Total profit
$74,079
Equity at exit
$5,611

Cash invested: $18,172 (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 49801

Home prices YoY
-27.8%
Active inventory
74
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,342 medium interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$88 /mo · $1,059/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$605

Break-even live

Break-even rent $577
Max offer price $64,900
Occupancy floor 50%

Sensitivity live

Price -10% $641 -5% $623 +0% $605 +5% $586 +10% $568
Rent -10% $499 -5% $552 +0% $605 +5% $658 +10% $711
Rate -1.0pp $637 -0.5pp $621 base $605 +0.5pp $588 +1.0pp $571

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
$16,225
Closing costs
$1,947
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 16 events

  1. 2026-06-17
    status $64,900 Pending 19 DOM
  2. 2026-06-16
    days on market $64,900 Active 19 DOM
  3. 2026-06-15
    days on market $64,900 Active 18 DOM
  4. 2026-06-13
    days on market $64,900 Active 16 DOM
  5. 2026-06-12
    days on market $64,900 Active 15 DOM
  6. 2026-06-09
    days on market $64,900 Active 12 DOM
  7. 2026-06-08
    days on market $64,900 Active 11 DOM
  8. 2026-06-07
    days on market $64,900 Active 10 DOM
  9. 2026-06-07
    days on market $64,900 Active 9 DOM
  10. 2026-06-04
    days on market $64,900 Active 6 DOM
  11. 2026-06-02
    days on market $64,900 Active 5 DOM
  12. 2026-06-01
    days on market $64,900 Active 4 DOM
  13. 2026-05-31
    days on market $64,900 Active 3 DOM
  14. 2026-05-31
    days on market $64,900 Active 2 DOM
  15. 2026-05-28
    listed $64,900 Active 577-char remark
    Show marketing remark (577 chars)

    This classic 1881 charmer, located near schools, the library, and downtown, is ready for its next chapter. This 3 bedroom, 1.5 bath residence on a spacious lot still showcases the character and charm of another era with original wood floors in places, spacious rooms, tall trim, and a large covered front porch, ideal for relaxation. The deep backyard with mature trees and garden space adds to the appeal, plus it offers a 1-car detached garage. This well-loved home offers a great opportunity for someone with vision to restore and reimagine a piece of Iron Mountain history.

  16. 2026-05-28
    listed $64,900 Active 577-char remark
    Show marketing remark (577 chars)

    This classic 1881 charmer, located near schools, the library, and downtown, is ready for its next chapter. This 3 bedroom, 1.5 bath residence on a spacious lot still showcases the character and charm of another era with original wood floors in places, spacious rooms, tall trim, and a large covered front porch, ideal for relaxation. The deep backyard with mature trees and garden space adds to the appeal, plus it offers a 1-car detached garage. This well-loved home offers a great opportunity for someone with vision to restore and reimagine a piece of Iron Mountain history.

ⓘ 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
$1,059 · $88/mo
Projected year-2 tax
$1,059 · $88/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,104
− Mortgage interest
−$3,635
− Property taxes
−$1,059
− Insurance
−$324
− Repairs & maintenance
−$1,288
− Management
−$1,288
− Depreciation
−$1,888
Taxable income
$6,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,589
After-tax cash flow
$5,666/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
Iron Mountain Public Schools
NCES district ID
2619410
Math proficiency
24% ▼ -7.00%
Reading proficiency
44% ▼ -5.00%
Median HH income
$40,676
Composite
28.55/100
National rank
#6729
State rank
#316 of 540 in MI

Livability — Iron Mountain

Score
73/100
State rank
#225
US rank
#5664

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Iron Mountain, MI
Population (ZIP)
11,606

Population outlook (Dickinson County) Hauer SSP2

Today (2025)
25,175 people
By 2030
24,647 · -2.1%
By 2040
23,176 · -7.9%
By 2050
21,605 · -14.2%
By 2075
18,429 · -26.8%
By 2100
14,394 · -42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1% Native American 1%
Common ancestry
Lithuanian 8% Romanian 7% Portuguese 3%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Dickinson

2024 margin
Solid R (+36.3) · D 31.1% · R 67.4% · Other 1.5%
2008→2024 swing
-28.4pp toward R · 2008: -7.9pp · 2024: -36.3pp
All cycles
2024: R+36.3 2020: R+33.4 2016: R+35.4 2012: R+21.4 2008: R+7.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.55%
Current HPI
191.087
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-28 Listed $64,900 UPAR
  • 2026-05-28 Listed $64,900 MiRealSource-MiMLS

Property tax history

+0.6%/yr

Latest (2025): $1,059 · -10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…