CashFlowRE
Sign in Sign up
217 S 6th Ave
C Composite 58.32
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 +20.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.3/10.0
  • Livability +3.4/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,000

217 S 6th Ave · Alpena, MI 49707
3 bd · 1.0 ba · 1,212 sqft · SingleFamily public records · 54 Days on market
4,791 sqft lot $73/sqft · 25% above area Est $126k · 30% under

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

Listing remarks MLS

This home has been thoughtfully started on its path to a full transformation - offering a rare opportunity for you to finish it exactly the way you envision. Currently designed as a 3 bedroom/2 full baths, the layout also allows for a charming breakfast nook, open concept kitchen and convenient main floor laundry. A substantial head start has already been made, including up-to-date city inspections (just waiting for final inspection), updated plumbing and electrical and roof repair. Even better, a plethora of building materials and appliances have already been purchased and will convey with the sale, saving you both time and upfront costs. Whether you're an investor or a buyer looking to create a custom home, this property is packed with potential and ready for your finishing touches.

Key facts

  • Breakfast nook
  • Updated electrical
  • Open concept kitchen

Tags

BREAKFAST NOOKOPEN CONCEPT KITCHENMAIN FLOOR LAUNDRYUPDATED PLUMBINGUPDATED ELECTRICALROOF REPAIR

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/1.0-bath single-family listed at $89k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($921 rent vs $89k).
  • Recommended offer: $86k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 2.9% in Alpena — 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 68/100 on livability (#359 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, schools D, amenities D-.
  • Alpena Public Schools (town): math 26% / reading 38% proficiency, ranked #345 of 540 in MI (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 112 active listings in the ZIP; 46 units permitted in Alpena County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $615 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Alpena County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,330 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.03%
Cap rate
7.86%
Cash-on-cash
5.58%
DSCR
1.25
GRM
8.1

CMA / ARV

ARV (median comp)
$126,473
List price
$89,000
Delta
-29.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
711 River St 0.28mi 3/1.5 1,212 (0%) 0mo $169,900 $140 85
333 Mckinley Ave 0.26mi 3/1.0 1,264 (+4%) 1mo $182,500 $144 80
328 Mckinley Ave 0.28mi 3/1.5 1,189 (-2%) 8mo $210,000 $177 75
433 West Lincoln St 0.46mi 3/1.0 1,264 (+4%) 0mo $165,000 $131 71
313 S 7th Ave 0.11mi 2/1.0 (-1) 1,354 (+12%) 2mo $70,000 $52 69
320 Tuttle St 0.44mi 3/1.0 1,220 (+1%) 14mo $121,000 $99 67
925 S 8th Street Ave 0.54mi 3/1.0 1,147 (-5%) 2mo $190,000 $166 64
507 Cedar St 0.45mi 3/1.5 1,128 (-7%) 9mo $140,000 $124 58
507 W Miller St 0.51mi 3/2.0 1,140 (-6%) 8mo $200,000 $175 56
124 W Miller St 0.56mi 3/1.0 1,344 (+11%) 3mo $95,000 $71 53
312 N 11th Ave 0.50mi 2/1.0 (-1) 1,284 (+6%) 12mo $92,000 $72 52
916 S First Ave 0.72mi 3/1.0 1,104 (-9%) 5mo $159,900 $145 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
-7.6%
Equity multiple
0.72×
Total profit
$-7,027
Equity at exit
$13,270
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$3,436
Equity at exit
$7,695

Cash invested: $24,920 (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 49707

Home prices YoY
-22.5%
Active inventory
112
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$921 medium interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$107 /mo · $1,290/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$193
Net cashflow
$116

Break-even live

Break-even rent $774
Max offer price $89,000
Occupancy floor 82%

Sensitivity live

Price -10% $166 -5% $141 +0% $116 +5% $91 +10% $66
Rent -10% $43 -5% $80 +0% $116 +5% $152 +10% $189
Rate -1.0pp $161 -0.5pp $139 base $116 +0.5pp $93 +1.0pp $69

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
$22,250
Closing costs
$2,670
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 25 events

  1. 2026-06-21
    days on market $89,000 Active 54 DOM
  2. 2026-06-18
    days on market $89,000 Active 52 DOM
  3. 2026-06-17
    days on market $89,000 Active 51 DOM
  4. 2026-06-16
    days on market $89,000 Active 50 DOM
  5. 2026-06-15
    days on market $89,000 Active 49 DOM
  6. 2026-06-13
    days on market $89,000 Active 47 DOM
  7. 2026-06-12
    days on market $89,000 Active 46 DOM
  8. 2026-06-09
    days on market $89,000 Active 43 DOM
  9. 2026-06-08
    days on market $89,000 Active 42 DOM
  10. 2026-06-07
    days on market $89,000 Active 41 DOM
  11. 2026-06-07
    days on market $89,000 Active 40 DOM
  12. 2026-06-04
    days on market $89,000 Active 37 DOM
  13. 2026-06-02
    days on market $89,000 Active 36 DOM
  14. 2026-06-01
    days on market $89,000 Active 35 DOM
  15. 2026-05-31
    days on market $89,000 Active 34 DOM
  16. 2026-05-31
    days on market $89,000 Active 33 DOM
  17. 2026-05-16
    price $89,000 795-char remark
    Show marketing remark (795 chars)

    This home has been thoughtfully started on its path to a full transformation - offering a rare opportunity for you to finish it exactly the way you envision. Currently designed as a 3 bedroom/2 full baths, the layout also allows for a charming breakfast nook, open concept kitchen and convenient main floor laundry. A substantial head start has already been made, including up-to-date city inspections (just waiting for final inspection), updated plumbing and electrical and roof repair. Even better, a plethora of building materials and appliances have already been purchased and will convey with the sale, saving you both time and upfront costs. Whether you're an investor or a buyer looking to create a custom home, this property is packed with potential and ready for your finishing touches.

  18. 2026-04-27
    listed $94,000 Active 795-char remark
    Show marketing remark (795 chars)

    This home has been thoughtfully started on its path to a full transformation - offering a rare opportunity for you to finish it exactly the way you envision. Currently designed as a 3 bedroom/2 full baths, the layout also allows for a charming breakfast nook, open concept kitchen and convenient main floor laundry. A substantial head start has already been made, including up-to-date city inspections (just waiting for final inspection), updated plumbing and electrical and roof repair. Even better, a plethora of building materials and appliances have already been purchased and will convey with the sale, saving you both time and upfront costs. Whether you're an investor or a buyer looking to create a custom home, this property is packed with potential and ready for your finishing touches.

  19. 2026-02-17
    soldstatus $77,500 Closed 666-char remark
    Show marketing remark (666 chars)

    Charming exterior with large covered porch and enclosed three season sunroom, This home has been stripped to the bones and has new electrical wires, outlets and breaker panel, and all new PVC plumbing. . Inside is configured for brand new kitchen which is all there except the refrigerator. New cupboards, and beautiful gas range, unique bath setup, and laundry on the main floor, the home contains almost all you need to put the house together. Includes insulation, drywall, lighting and bath fixtures, and the updated floor plan is ergonomic as well as functional. This project will reward you with a beautiful new home and you can pick out your finishing details!

  20. 2026-02-04
    status Pending 666-char remark
    Show marketing remark (666 chars)

    Charming exterior with large covered porch and enclosed three season sunroom, This home has been stripped to the bones and has new electrical wires, outlets and breaker panel, and all new PVC plumbing. . Inside is configured for brand new kitchen which is all there except the refrigerator. New cupboards, and beautiful gas range, unique bath setup, and laundry on the main floor, the home contains almost all you need to put the house together. Includes insulation, drywall, lighting and bath fixtures, and the updated floor plan is ergonomic as well as functional. This project will reward you with a beautiful new home and you can pick out your finishing details!

  21. 2025-10-02
    listed $89,900 Active 666-char remark
    Show marketing remark (666 chars)

    Charming exterior with large covered porch and enclosed three season sunroom, This home has been stripped to the bones and has new electrical wires, outlets and breaker panel, and all new PVC plumbing. . Inside is configured for brand new kitchen which is all there except the refrigerator. New cupboards, and beautiful gas range, unique bath setup, and laundry on the main floor, the home contains almost all you need to put the house together. Includes insulation, drywall, lighting and bath fixtures, and the updated floor plan is ergonomic as well as functional. This project will reward you with a beautiful new home and you can pick out your finishing details!

  22. 2016-06-23
    soldstatus $20,000
  23. 2015-03-03
    soldstatus $35,000
  24. 2013-11-15
    soldstatus $46,205
  25. 2006-12-27
    soldstatus $46,103

ⓘ 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
$1,290 · $107/mo
Projected year-2 tax
$1,330 · $111/mo
Expected delta
+$40/yr (+$3/mo · 3.1%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 93% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥92°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,046
− Mortgage interest
−$4,985
− Property taxes
−$1,290
− Insurance
−$445
− Repairs & maintenance
−$884
− Management
−$884
− Depreciation
−$2,589
Taxable loss
−$30
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7
After-tax cash flow
$1,398/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
Alpena Public Schools
NCES district ID
2602730
Math proficiency
26% ▼ -7.00%
Reading proficiency
38% ▼ -7.00%
Median HH income
$39,327
Composite
26.8/100
National rank
#7119
State rank
#345 of 540 in MI

Livability — Alpena

Score
68/100
State rank
#359
US rank
#9205

Category grades

Amenities D- 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

Census place
Alpena, MI
Population (ZIP)
22,050

Population outlook (Alpena County) Hauer SSP2

Today (2025)
27,245 people
By 2030
26,142 · -4.0%
By 2040
23,449 · -13.9%
By 2050
20,729 · -23.9%
By 2075
15,422 · -43.4%
By 2100
10,723 · -60.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 21% Lithuanian 7% Slovak 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Alpena

2024 margin
Strong R (+28.6) · D 35.1% · R 63.7% · Other 1.2%
2008→2024 swing
-32.5pp toward R · 2008: 3.9pp · 2024: -28.6pp
All cycles
2024: R+28.6 2020: R+27.6 2016: R+28.7 2012: R+5.3 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.41%
Current HPI
232.1238
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

+93.0% since first listed
9 events — show timeline
  • 2026-05-16 Price Changed $89,000 WWMLS
  • 2026-04-27 Listed $94,000 WWMLS
  • 2026-02-17 Sold (MLS) $77,500 WWMLS
  • 2026-02-04 Pending WWMLS
  • 2025-10-02 Listed $89,900 WWMLS
  • 2016-06-23 Sold (Public Records) $20,000 Public Records
  • 2015-03-03 Sold (Public Records) $35,000 Public Records
  • 2013-11-15 Sold (Public Records) $46,205 Public Records
  • 2006-12-27 Sold (Public Records) $46,103 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,290 · -7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…