CashFlowRE
Sign in Sign up
105 N 19th St
D Composite 42.14
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 +19.7/30.0
  • DSCR +6.2/10.0
  • 1% rule +4.2/10.0
  • Livability +3.8/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$149,900

105 N 19th St · Escanaba, MI 49829
3 bd · 2.0 ba · 1,490 sqft · SingleFamily public records · 10 Days on market
Built 1902 4,356 sqft lot $101/sqft · 40% above area Est $107k · 40% over

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

Listing remarks MLS

Recently renovated duplex in Escanaba just one block off of Ludington Street! This upper and lower duplex features an updated roof, vinyl siding, and a cosmetic makeover making it ready for the new owners! The lower unit is a 2 bed, 1 bath apartment with a new kitchen and flooring throughout. This lower apartment has the option to be a 3 bed, 1 bath unit. The lower unit has direct access to the partial basement where laundry could be added in. Upstairs is a 1 bed, 1 bath apartment featuring a new kitchen and flooring throughout. Separate water and electric meters and both units feature brand new electric hot water tanks. One gas meter for the house with a forced air furnace.

Key facts

  • Renovated duplex
  • New kitchen
  • New flooring

Tags

RENOVATED DUPLEXUPDATED ROOFVINYL SIDINGNEW KITCHENNEW FLOORINGDIRECT ACCESS TO 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 $150k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/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 $138k (8.0% below list).
  • Recommended offer: $138k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 5.0% 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.
  • Escanaba Area Public Schools (town): math 31% / reading 46% proficiency, ranked #243 of 540 in MI (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 65 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 $4k 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.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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.
  • Current owner paid $80k; list at $150k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1902 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $137,971 (8.0% below list)

Questions for the listing agent

  1. Built in 1902 — 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 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?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
7.71%
Cash-on-cash
5.05%
DSCR
1.22
GRM
9.1

CMA / ARV

ARV (median comp)
$106,760
List price
$149,900
Delta
40.41%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 N 19th St 0.00mi 3/2.0 1,490 (0%) 3mo $80,100 $54 98
304 N 21st St 0.17mi 3/1.0 1,501 (+1%) 5mo $68,750 $46 83
309 S 18th St 0.22mi 3/1.0 1,600 (+7%) 1mo $145,000 $91 72
300 N 13th St 0.47mi 3/1.5 1,438 (-4%) 4mo $138,000 $96 67
404 S 18th St 0.31mi 3/1.0 1,377 (-8%) 3mo $166,500 $121 66
404 S 15th St 0.41mi 3/2.0 1,614 (+8%) 4mo $164,900 $102 63
620 S 16th St 0.52mi 3/1.5 1,556 (+4%) 6mo $185,000 $119 61
201 N 16th St 0.22mi 4/1.5 (+1) 1,640 (+10%) 8mo $165,000 $101 60
2205 S 6th Ave 0.60mi 3/1.5 1,642 (+10%) 1mo $265,000 $161 53
709 S 16th St 0.60mi 3/1.5 1,279 (-14%) 4mo $160,000 $125 43
712 S 15th St 0.65mi 3/1.0 1,280 (-14%) 1mo $205,500 $161 42
506 S 10th St 0.75mi 3/1.0 1,318 (-12%) 0mo $40,000 $30 41

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
-8.5%
Equity multiple
0.69×
Total profit
$-13,095
Equity at exit
$22,351
10-year hold
IRR
1.0%
Equity multiple
1.07×
Total profit
$2,862
Equity at exit
$12,961

Cash invested: $41,972 (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 49829

Home prices YoY
-25.6%
Active inventory
65
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,380 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$65 /mo · $777/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$177

Break-even live

Break-even rent $1,156
Max offer price $149,900
Occupancy floor 82%

Sensitivity live

Price -10% $261 -5% $219 +0% $177 +5% $134 +10% $92
Rent -10% $68 -5% $122 +0% $177 +5% $231 +10% $286
Rate -1.0pp $252 -0.5pp $215 base $177 +0.5pp $138 +1.0pp $98

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
$37,475
Closing costs
$4,497
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 10 events

  1. 2026-05-18
    price $149,900 683-char remark
    Show marketing remark (683 chars)

    Recently renovated duplex in Escanaba just one block off of Ludington Street! This upper and lower duplex features an updated roof, vinyl siding, and a cosmetic makeover making it ready for the new owners! The lower unit is a 2 bed, 1 bath apartment with a new kitchen and flooring throughout. This lower apartment has the option to be a 3 bed, 1 bath unit. The lower unit has direct access to the partial basement where laundry could be added in. Upstairs is a 1 bed, 1 bath apartment featuring a new kitchen and flooring throughout. Separate water and electric meters and both units feature brand new electric hot water tanks. One gas meter for the house with a forced air furnace.

  2. 2026-05-18
    price $149,900 683-char remark
    Show marketing remark (683 chars)

    Recently renovated duplex in Escanaba just one block off of Ludington Street! This upper and lower duplex features an updated roof, vinyl siding, and a cosmetic makeover making it ready for the new owners! The lower unit is a 2 bed, 1 bath apartment with a new kitchen and flooring throughout. This lower apartment has the option to be a 3 bed, 1 bath unit. The lower unit has direct access to the partial basement where laundry could be added in. Upstairs is a 1 bed, 1 bath apartment featuring a new kitchen and flooring throughout. Separate water and electric meters and both units feature brand new electric hot water tanks. One gas meter for the house with a forced air furnace.

  3. 2026-05-11
    listed $155,000 Active 683-char remark
    Show marketing remark (683 chars)

    Recently renovated duplex in Escanaba just one block off of Ludington Street! This upper and lower duplex features an updated roof, vinyl siding, and a cosmetic makeover making it ready for the new owners! The lower unit is a 2 bed, 1 bath apartment with a new kitchen and flooring throughout. This lower apartment has the option to be a 3 bed, 1 bath unit. The lower unit has direct access to the partial basement where laundry could be added in. Upstairs is a 1 bed, 1 bath apartment featuring a new kitchen and flooring throughout. Separate water and electric meters and both units feature brand new electric hot water tanks. One gas meter for the house with a forced air furnace.

  4. 2026-05-11
    listed $155,000 Active 683-char remark
    Show marketing remark (683 chars)

    Recently renovated duplex in Escanaba just one block off of Ludington Street! This upper and lower duplex features an updated roof, vinyl siding, and a cosmetic makeover making it ready for the new owners! The lower unit is a 2 bed, 1 bath apartment with a new kitchen and flooring throughout. This lower apartment has the option to be a 3 bed, 1 bath unit. The lower unit has direct access to the partial basement where laundry could be added in. Upstairs is a 1 bed, 1 bath apartment featuring a new kitchen and flooring throughout. Separate water and electric meters and both units feature brand new electric hot water tanks. One gas meter for the house with a forced air furnace.

  5. 2026-03-25
    soldstatus $80,100 Closed 433-char remark
    Show marketing remark (433 chars)

    Solid 3-bedroom, 2-bath home full of potential! The main floor offers two bedrooms and a full bath, while the upper level features a private bedroom, full bath, family room, and kitchenette area. Partial basement for additional storage. Commercial zoning adds incredible flexibility for business or investment opportunities. Property is sold as is. Bring your vision and make this property your own. Offers are due March 2nd at 10AM.

  6. 2026-03-25
    soldstatus $80,100 Closed 433-char remark
    Show marketing remark (433 chars)

    Solid 3-bedroom, 2-bath home full of potential! The main floor offers two bedrooms and a full bath, while the upper level features a private bedroom, full bath, family room, and kitchenette area. Partial basement for additional storage. Commercial zoning adds incredible flexibility for business or investment opportunities. Property is sold as is. Bring your vision and make this property your own. Offers are due March 2nd at 10AM.

  7. 2026-03-02
    status Pending 433-char remark
    Show marketing remark (433 chars)

    Solid 3-bedroom, 2-bath home full of potential! The main floor offers two bedrooms and a full bath, while the upper level features a private bedroom, full bath, family room, and kitchenette area. Partial basement for additional storage. Commercial zoning adds incredible flexibility for business or investment opportunities. Property is sold as is. Bring your vision and make this property your own. Offers are due March 2nd at 10AM.

  8. 2026-03-02
    status Pending 433-char remark
    Show marketing remark (433 chars)

    Solid 3-bedroom, 2-bath home full of potential! The main floor offers two bedrooms and a full bath, while the upper level features a private bedroom, full bath, family room, and kitchenette area. Partial basement for additional storage. Commercial zoning adds incredible flexibility for business or investment opportunities. Property is sold as is. Bring your vision and make this property your own. Offers are due March 2nd at 10AM.

  9. 2026-02-23
    listed $75,000 Active 433-char remark
    Show marketing remark (433 chars)

    Solid 3-bedroom, 2-bath home full of potential! The main floor offers two bedrooms and a full bath, while the upper level features a private bedroom, full bath, family room, and kitchenette area. Partial basement for additional storage. Commercial zoning adds incredible flexibility for business or investment opportunities. Property is sold as is. Bring your vision and make this property your own. Offers are due March 2nd at 10AM.

  10. 2026-02-23
    listed $75,000 Active 433-char remark
    Show marketing remark (433 chars)

    Solid 3-bedroom, 2-bath home full of potential! The main floor offers two bedrooms and a full bath, while the upper level features a private bedroom, full bath, family room, and kitchenette area. Partial basement for additional storage. Commercial zoning adds incredible flexibility for business or investment opportunities. Property is sold as is. Bring your vision and make this property your own. Offers are due March 2nd at 10AM.

ⓘ 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
$777 · $65/mo
Projected year-2 tax
$1,543 · $129/mo
Expected delta
+$766/yr (+$64/mo · 98.5%)

ⓘ 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
$16,557
− Mortgage interest
−$8,397
− Property taxes
−$777
− Insurance
−$750
− Repairs & maintenance
−$1,325
− Management
−$1,325
− Depreciation
−$4,361
Taxable loss
−$377
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$90
After-tax cash flow
$2,210/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
Escanaba Area Public Schools
NCES district ID
2613500
Math proficiency
31% ▼ -8.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$37,187
Composite
31.97/100
National rank
#5841
State rank
#243 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

Census place
Escanaba, MI
Population (ZIP)
16,859

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 (88%)
Race & ethnicity
White 88% Two or more races 9% Hispanic / Latino 2% Native American 2%
Common ancestry
Lithuanian 14% Italian 4% Romanian 4%
Foreign-born
1% · Canada

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
▼ -85.16%
Current HPI
247.9676
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

+99.9% since first listed
10 events — show timeline
  • 2026-05-18 Price Changed $149,900 MiRealSource-MiMLS
  • 2026-05-18 Price Changed $149,900 UPAR
  • 2026-05-11 Listed $155,000 UPAR
  • 2026-05-11 Listed $155,000 MiRealSource-MiMLS
  • 2026-03-25 Sold (MLS) $80,100 MiRealSource-MiMLS
  • 2026-03-25 Sold (MLS) $80,100 UPAR
  • 2026-03-02 Pending UPAR
  • 2026-03-02 Pending MiRealSource-MiMLS
  • 2026-02-23 Listed $75,000 MiRealSource-MiMLS
  • 2026-02-23 Listed $75,000 UPAR

Property tax history

+0.1%/yr

Latest (2025): $777 · -22.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…