CashFlowRE
Sign in Sign up
729 E Pabst St
D- Composite 38.89
Why this score? — see what drove the D- 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 +14.9/30.0
  • DSCR +4.6/10.0
  • ARV discount +4.5/15.0
  • 1% rule +3.9/10.0
  • Livability +3.5/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,900

729 E Pabst St · Ironwood, MI 49938
3 bd · 1.0 ba · 1,620 sqft · SingleFamily public records · 25 Days on market
Built 1905 7,405 sqft lot Est $126k · 7% over

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

Listing remarks MLS

Welcome to this charming 3-bedroom, 1-bath home located on a deep lot in Ironwood, conveniently situated near the school and everyday amenities. A welcoming enclosed three-season porch and foyer create a warm first impression as you enter the home. The main level features a spacious living room, formal dining area, and a functional kitchen layout that works well for everyday living and entertaining. Patio doors off the dining area lead to the rear deck and expansive backyard, offering a great space to relax, garden, or gather outdoors. Upstairs, you’ll find three bedrooms with closets and a full bathroom featuring a classic claw-foot tub. The unfinished basement provides additional storage and laundry space. The property includes a shared driveway. Recent updates completed in 2024 & 2025 include luxury vinyl plank flooring throughout the main level, beautifully refinished hardwood floors upstairs, several updated light fixtures, ceiling fans, a smart thermostat, an updated electrical panel, new furnace, new dryer and unfinished basement walls sealed with waterproofing paint. Bathroom updates include tile flooring, a new vanity, and a new toilet. Currently used as a long-term rental, the home generates rental income of $1,200/month plus utilities. With the lease ending in June, this property offers flexibility for an owner-occupant or investor. Schedule your showing today!

Key facts

  • Expansive backyard
  • Rear deck
  • 7,405 sq ft lot

Tags

ENCLOSED THREE-SEASON PORCHREAR DECKEXPANSIVE BACKYARDLUXURY VINYL PLANK FLOORINGREFINISHED HARDWOOD FLOORSUPDATED LIGHT FIXTURES

Property features AI

Finance

  • Other: Property type: Residential; Lot size about 0.17 acres; Zoning: Residential; No outbuildings

Exterior

  • Parking: 2 parking spaces
  • Utilities: Public water; Public sanitary sewer; Electricity connected (100 Amp service, circuit breakers); Natural gas connected; Internet (Spectrum)
  • Home design: Residential 2-story; Built in 1905; Basement
  • Construction: Masonite construction; Stone basement foundation; Built in 1905
  • Exterior features: Masonite exterior; Deck; Porch; Sidewalks; Deep lot (150+ ft.); City limits location; Road frontage

Interior

  • Kitchen: Kitchen on the main level (approx. 17 x 11); Includes range/oven and refrigerator
  • Bedrooms: Three bedrooms on the upper level with wood flooring; Bedroom dimensions include two at 13 x 9 and one approximately 10 wide
  • Flooring: Wood/hardwood flooring throughout main bedroom areas
  • Bathrooms: One full bathroom on the upper level (approx. 9 x 7)
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan(s) for cooling; Gas water heater
  • Interior features: Hardwood floors; Basement (stone)
  • Laundry & utility: Main-level laundry in lower level; Washer and dryer included

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 $135k.

Deal economics

  • At list price, monthly cash flow is $39 ($473/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (11.0% below list).
  • Recommended offer: $120k (11.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.5% in Ironwood — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 70/100 on livability (#325 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, crime A, housing A; Watch: health & safety C-, schools D+, amenities F.
  • Ironwood Area Schools Of Gogebic County (town): math 23% / reading 40% proficiency, ranked #361 of 540 in MI (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 70 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 28 units permitted in Gogebic County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Gogebic 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 25 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 3y 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 $94k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,000 (11.0% below list)

Questions for the listing agent

  1. Built in 1905 — 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. 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.89%
Cap rate
6.64%
Cash-on-cash
1.25%
DSCR
1.06
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$126,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
215 Day St 0.29mi 3/1.5 1,508 (-7%) 11mo $65,000 $43 63
216 E Ridge St 0.53mi 3/2.0 1,580 (-2%) 12mo $125,750 $80 57
257 E Michigan Ave 0.48mi 4/1.5 (+1) 1,500 (-7%) 4mo $110,000 $73 55
127 S Curry St 0.27mi 2/2.0 (-1) 1,500 (-7%) 13mo $41,000 $27 55
139 S Curry St 0.29mi 2/2.0 (-1) 1,728 (+7%) 17mo $17,500 $10 52
215 E Gogebic St 0.62mi 3/1.0 1,470 (-9%) 5mo $71,500 $49 52
1028 Douglas Blvd 0.72mi 4/2.0 (+1) 1,568 (-3%) 0mo $216,500 $138 52
314 E Pine St 0.65mi 3/2.0 1,606 (-1%) 19mo $124,500 $78 48
1024 Douglas Blvd 0.72mi 4/2.0 (+1) 1,620 (0%) 14mo $164,500 $102 46
400 Leonard St 0.65mi 3/1.5 1,496 (-8%) 16mo $190,000 $127 41
E5206 Margaret St 0.68mi 3/1.5 1,784 (+10%) 22mo $314,000 $176 31
227 E Pine St 0.70mi 3/1.5 1,800 (+11%) 24mo $105,000 $58 27

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
-14.3%
Equity multiple
0.49×
Total profit
$-19,345
Equity at exit
$20,114
10-year hold
IRR
-5.5%
Equity multiple
0.64×
Total profit
$-13,597
Equity at exit
$11,664

Cash invested: $37,772 (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 49938

Home prices YoY
-23.3%
Active inventory
70
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$145 /mo · $1,739/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$39

Break-even live

Break-even rent $1,150
Max offer price $134,900
Occupancy floor 92%

Sensitivity live

Price -10% $116 -5% $78 +0% $39 +5% $1 +10% $-37
Rent -10% $-55 -5% $-8 +0% $39 +5% $87 +10% $134
Rate -1.0pp $107 -0.5pp $74 base $39 +0.5pp $4 +1.0pp $-31

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
$33,725
Closing costs
$4,047
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 S Marquette St Ironwood, MI 2.0 1.5 1600 $1,200 $0.75 44d 1 0.41mi

Listing history 35 events

  1. 2026-06-21
    days on market $134,900 Active 25 DOM
  2. 2026-06-18
    days on market $134,900 Active 23 DOM
  3. 2026-06-17
    days on market $134,900 Active 22 DOM
  4. 2026-06-16
    days on market $134,900 Active 21 DOM
  5. 2026-06-15
    days on market $134,900 Active 20 DOM
  6. 2026-06-13
    days on market $134,900 Active 18 DOM
  7. 2026-06-12
    days on market $134,900 Active 17 DOM
  8. 2026-06-09
    days on market $134,900 Active 14 DOM
  9. 2026-06-08
    days on market $134,900 Active 13 DOM
  10. 2026-06-07
    days on market $134,900 Active 12 DOM
  11. 2026-06-07
    days on market $134,900 Active 11 DOM
  12. 2026-06-04
    days on market $134,900 Active 8 DOM
  13. 2026-06-02
    days on market $134,900 Active 7 DOM
  14. 2026-06-01
    days on market $134,900 Active 6 DOM
  15. 2026-05-31
    days on market $134,900 Active 5 DOM
  16. 2026-05-31
    days on market $134,900 Active 4 DOM
  17. 2026-05-26
    listed $134,900 Active 1406-char remark
    Show marketing remark (1406 chars)

    Welcome to this charming 3-bedroom, 1-bath home located on a deep lot in Ironwood, conveniently situated near the school and everyday amenities. A welcoming enclosed three-season porch and foyer create a warm first impression as you enter the home. The main level features a spacious living room, formal dining area, and a functional kitchen layout that works well for everyday living and entertaining. Patio doors off the dining area lead to the rear deck and expansive backyard, offering a great space to relax, garden, or gather outdoors. Upstairs, you’ll find three bedrooms with closets and a full bathroom featuring a classic claw-foot tub. The unfinished basement provides additional storage and laundry space. The property includes a shared driveway. Recent updates completed in 2024 & 2025 include luxury vinyl plank flooring throughout the main level, beautifully refinished hardwood floors upstairs, several updated light fixtures, ceiling fans, a smart thermostat, an updated electrical panel, new furnace, new dryer and unfinished basement walls sealed with waterproofing paint. Bathroom updates include tile flooring, a new vanity, and a new toilet. Currently used as a long-term rental, the home generates rental income of $1,200/month plus utilities. With the lease ending in June, this property offers flexibility for an owner-occupant or investor. Schedule your showing today!

  18. 2026-05-26
    listed $134,900 Active 1406-char remark
    Show marketing remark (1406 chars)

    Welcome to this charming 3-bedroom, 1-bath home located on a deep lot in Ironwood, conveniently situated near the school and everyday amenities. A welcoming enclosed three-season porch and foyer create a warm first impression as you enter the home. The main level features a spacious living room, formal dining area, and a functional kitchen layout that works well for everyday living and entertaining. Patio doors off the dining area lead to the rear deck and expansive backyard, offering a great space to relax, garden, or gather outdoors. Upstairs, you’ll find three bedrooms with closets and a full bathroom featuring a classic claw-foot tub. The unfinished basement provides additional storage and laundry space. The property includes a shared driveway. Recent updates completed in 2024 & 2025 include luxury vinyl plank flooring throughout the main level, beautifully refinished hardwood floors upstairs, several updated light fixtures, ceiling fans, a smart thermostat, an updated electrical panel, new furnace, new dryer and unfinished basement walls sealed with waterproofing paint. Bathroom updates include tile flooring, a new vanity, and a new toilet. Currently used as a long-term rental, the home generates rental income of $1,200/month plus utilities. With the lease ending in June, this property offers flexibility for an owner-occupant or investor. Schedule your showing today!

  19. 2026-05-26
    listed $134,900 Active 1406-char remark
    Show marketing remark (1406 chars)

    Welcome to this charming 3-bedroom, 1-bath home located on a deep lot in Ironwood, conveniently situated near the school and everyday amenities. A welcoming enclosed three-season porch and foyer create a warm first impression as you enter the home. The main level features a spacious living room, formal dining area, and a functional kitchen layout that works well for everyday living and entertaining. Patio doors off the dining area lead to the rear deck and expansive backyard, offering a great space to relax, garden, or gather outdoors. Upstairs, you’ll find three bedrooms with closets and a full bathroom featuring a classic claw-foot tub. The unfinished basement provides additional storage and laundry space. The property includes a shared driveway. Recent updates completed in 2024 & 2025 include luxury vinyl plank flooring throughout the main level, beautifully refinished hardwood floors upstairs, several updated light fixtures, ceiling fans, a smart thermostat, an updated electrical panel, new furnace, new dryer and unfinished basement walls sealed with waterproofing paint. Bathroom updates include tile flooring, a new vanity, and a new toilet. Currently used as a long-term rental, the home generates rental income of $1,200/month plus utilities. With the lease ending in June, this property offers flexibility for an owner-occupant or investor. Schedule your showing today!

  20. 2024-08-09
    soldstatus $94,000 Closed
  21. 2024-08-09
    soldstatus $94,000 Closed
  22. 2024-08-09
    soldstatus $94,000 Closed
  23. 2024-08-02
    historical
  24. 2024-08-02
    historical
  25. 2024-07-01
    historical Active Under Contract
  26. 2024-07-01
    historical Keep Showing-Contgcy Appl
  27. 2024-05-12
    price $89,000
  28. 2024-05-12
    price $89,000
  29. 2024-05-12
    price $89,000
  30. 2024-01-04
    price $93,000
  31. 2024-01-04
    price $93,000
  32. 2024-01-04
    price $93,000
  33. 2023-10-26
    listed $98,000 Active
  34. 2023-10-26
    listed $98,000 Active
  35. 2023-10-26
    listed $98,000 Active

ⓘ 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
$1,739 · $145/mo
Projected year-2 tax
$1,908 · $159/mo
Expected delta
+$169/yr (+$14/mo · 9.7%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥89°F today · 13 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
$14,400
− Mortgage interest
−$7,556
− Property taxes
−$1,739
− Insurance
−$674
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$3,924
Taxable loss
−$1,799
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$432
After-tax cash flow
$905/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
Ironwood Area Schools Of Gogebic County
NCES district ID
2619470
Math proficiency
23% ▼ -13.00%
Reading proficiency
40% ▼ -5.00%
Median HH income
$33,313
Composite
25.78/100
National rank
#7369
State rank
#361 of 540 in MI

Livability — Ironwood

Score
70/100
State rank
#325
US rank
#8024

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ironwood, MI
Population (ZIP)
7,424

Population outlook (Gogebic County) Hauer SSP2

Today (2025)
13,951 people
By 2030
13,191 · -5.4%
By 2040
11,739 · -15.9%
By 2050
10,580 · -24.2%
By 2075
8,530 · -38.9%
By 2100
6,903 · -50.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 10% Lithuanian 4% Portuguese 3%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Gogebic

2024 margin
R (+17.1) · D 40.8% · R 57.9% · Other 1.2%
2008→2024 swing
-34.4pp toward R · 2008: 17.3pp · 2024: -17.1pp
All cycles
2024: R+17.1 2020: R+12.5 2016: R+15.0 2012: D+8.1 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -61.86%
Current HPI
204.0924
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

+37.7% since first listed
19 events — show timeline
  • 2026-05-26 Listed $134,900 UPAR
  • 2026-05-26 Listed $134,900 GNMLS
  • 2026-05-26 Listed $134,900 MiRealSource-MiMLS
  • 2024-08-09 Sold (MLS) $94,000 UPAR
  • 2024-08-09 Sold (MLS) $94,000 GNMLS
  • 2024-08-09 Sold (MLS) $94,000 MiRealSource-MiMLS
  • 2024-08-02 Delisted UPAR
  • 2024-08-02 Listing Removed MiRealSource-MiMLS
  • 2024-07-01 Contingent GNMLS
  • 2024-07-01 Contingent MiRealSource-MiMLS
  • 2024-05-12 Price Changed $89,000 MiRealSource-MiMLS
  • 2024-05-12 Price Changed $89,000 UPAR
  • 2024-05-12 Price Changed $89,000 GNMLS
  • 2024-01-04 Price Changed $93,000 MiRealSource-MiMLS
  • 2024-01-04 Price Changed $93,000 UPAR
  • 2024-01-04 Price Changed $93,000 GNMLS
  • 2023-10-26 Listed $98,000 UPAR
  • 2023-10-26 Listed $98,000 GNMLS
  • 2023-10-26 Listed $98,000 MiRealSource-MiMLS

Property tax history

+0.1%/yr

Latest (2024): $1,739 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…