CashFlowRE
Sign in Sign up
1080 Saratoga Rd
B- Composite 66.36
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 +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$61,000

1080 Saratoga Rd · Bridgeport, MI 48601
4 bd · 1.0 ba · 780 sqft · SingleFamily public records · 3 Days on market
Built 1954 0.27 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special! With some TLC, this could be a great first home or rental to add to your portfolio. 4th bedroom was used as a laundry room in the past. Seller loves the neighborhood and hopes the next owner does as well. Spaulding Township home with lots of potential. Great location just off Sheridan Rd, making commuting easy! Birch Run bus pickup locations are very close. Garage may need to be torn down for financing. Sold AS with immediate occupancy.

Key facts

  • 0.27 acre lot
  • Garage
  • Built 1954

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached garage
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family residence; One-and-a-half story
  • Construction: Vinyl siding
  • Exterior features: Lot approximately 100 x 105 (0.27 acre)

Interior

  • Flooring: Hardwood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: High-speed internet; Crawl space basement with sump pump

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/1.0-bath single-family listed at $61k.

Deal economics

  • At list price, monthly cash flow is $514 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $61k).
  • Cap rate 16.4% vs local median 6.3% in Bridgeport — 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 57/100 on livability (#638 in MI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A-; Watch: health & safety C-, crime D, schools F.
  • Bridgeport-Spaulding Community School District (suburban): math 7% / reading 17% proficiency, ranked #513 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 199 active listings in the ZIP; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $422 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Saginaw County population projected at -25% 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 $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 17y 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 $25k; list at $61k implies a 144% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,000

Questions for the listing agent

  1. Built in 1954 — 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 F-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
1.83%
Cap rate
16.41%
Cash-on-cash
36.11%
DSCR
2.61
GRM
4.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.8%
Equity multiple
2.34×
Total profit
$22,838
Equity at exit
$9,095
10-year hold
IRR
38.9%
Equity multiple
4.63×
Total profit
$61,978
Equity at exit
$5,274

Cash invested: $17,080 (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 48601

Home prices YoY
-32.1%
Active inventory
199
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,116 medium interval (Pro) →
Mortgage (P&I)
$320
Tax from tax record
$22 /mo · $268/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$514

Break-even live

Break-even rent $465
Max offer price $61,000
Occupancy floor 49%

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
$15,250
Closing costs
$1,830
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 7 events

  1. 2026-05-24
    listed $61,000 Active
    Show marketing remark (459 chars)

    Investor Special! With some TLC, this could be a great first home or rental to add to your portfolio. 4th bedroom was used as a laundry room in the past. Seller loves the neighborhood and hopes the next owner does as well. Spaulding Township home with lots of potential. Great location just off Sheridan Rd, making commuting easy! Birch Run bus pickup locations are very close. Garage may need to be torn down for financing. Sold AS with immediate occupancy.

  2. 2026-05-24
    listed $61,000 Active 459-char remark
    Show marketing remark (459 chars)

    Investor Special! With some TLC, this could be a great first home or rental to add to your portfolio. 4th bedroom was used as a laundry room in the past. Seller loves the neighborhood and hopes the next owner does as well. Spaulding Township home with lots of potential. Great location just off Sheridan Rd, making commuting easy! Birch Run bus pickup locations are very close. Garage may need to be torn down for financing. Sold AS with immediate occupancy.

  3. 2010-06-02
    soldstatus $25,000 328-char remark
    Show marketing remark (328 chars)

    HUD home. Sold 'AS IS' by Elec Bid only. For Prop. conditions, Forms, Discl, Avail see Website in Agent Remarks * . Insured. Bids due by 03-23-10 11:59 PM or daily until sold. MCB makes no warranty as to current or future existence of mold in this property and is not liable for the potentially harmful effects thereof. Reduced.

  4. 2010-06-02
    soldstatus $25,000
    Show marketing remark (328 chars)

    HUD home. Sold 'AS IS' by Elec Bid only. For Prop. conditions, Forms, Discl, Avail see Website in Agent Remarks * . Insured. Bids due by 03-23-10 11:59 PM or daily until sold. MCB makes no warranty as to current or future existence of mold in this property and is not liable for the potentially harmful effects thereof. Reduced.

  5. 2010-03-24
    historical 328-char remark
    Show marketing remark (328 chars)

    HUD home. Sold 'AS IS' by Elec Bid only. For Prop. conditions, Forms, Discl, Avail see Website in Agent Remarks * . Insured. Bids due by 03-23-10 11:59 PM or daily until sold. MCB makes no warranty as to current or future existence of mold in this property and is not liable for the potentially harmful effects thereof. Reduced.

  6. 2009-10-09
    listed $31,500 328-char remark
    Show marketing remark (328 chars)

    HUD home. Sold 'AS IS' by Elec Bid only. For Prop. conditions, Forms, Discl, Avail see Website in Agent Remarks * . Insured. Bids due by 03-23-10 11:59 PM or daily until sold. MCB makes no warranty as to current or future existence of mold in this property and is not liable for the potentially harmful effects thereof. Reduced.

  7. 2009-10-09
    listed $31,500
    Show marketing remark (328 chars)

    HUD home. Sold 'AS IS' by Elec Bid only. For Prop. conditions, Forms, Discl, Avail see Website in Agent Remarks * . Insured. Bids due by 03-23-10 11:59 PM or daily until sold. MCB makes no warranty as to current or future existence of mold in this property and is not liable for the potentially harmful effects thereof. Reduced.

ⓘ 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
$268 · $22/mo
Projected year-2 tax
$604 · $50/mo
Expected delta
+$335/yr (+$28/mo · 125.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,393
− Mortgage interest
−$3,417
− Property taxes
−$268
− Insurance
−$305
− Repairs & maintenance
−$1,071
− Management
−$1,071
− Depreciation
−$1,775
Taxable income
$5,485
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,316
After-tax cash flow
$4,852/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
Bridgeport-Spaulding Community School District
NCES district ID
2606780
Math proficiency
7% ▼ -4.00%
Reading proficiency
17% ▼ -5.00%
Median HH income
$38,403
Composite
10.13/100
National rank
#9800
State rank
#513 of 540 in MI

Livability — Bridgeport

Score
57/100
State rank
#638
US rank
#21636

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
32,069

Population outlook (Saginaw County) Hauer SSP2

Today (2025)
180,568 people
By 2030
172,302 · -4.6%
By 2040
153,919 · -14.8%
By 2050
135,519 · -24.9%
By 2075
97,199 · -46.2%
By 2100
65,037 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 27% Hispanic / Latino 12% Two or more races 5%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Saginaw

2024 margin
Toss-up / Even · D 47.7% · R 51.0% · Other 1.4%
2008→2024 swing
-20.6pp toward R · 2008: 17.3pp · 2024: -3.3pp
All cycles
2024: R+3.3 2020: D+0.3 2016: R+1.1 2012: D+11.9 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.46%
Current HPI
197.3359
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

+93.7% since first listed
7 events — show timeline
  • 2026-05-24 Listed $61,000 REALCOMP
  • 2026-05-24 Listed $61,000 MiRealSource-MiMLS
  • 2010-06-02 Sold (MLS) $25,000 REALCOMP
  • 2010-06-02 Sold (MLS) $25,000 MiRealSource-MiMLS
  • 2010-03-24 Listing Removed MiRealSource-MiMLS
  • 2009-10-09 Listed $31,500 REALCOMP
  • 2009-10-09 Listed $31,500 MiRealSource-MiMLS

Property tax history

-9.0%/yr

Latest (2025): $268 · -74.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…