CashFlowRE
Sign in Sign up
42 S Main St
D+ Composite 45.38
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).

  • ARV discount +10.1/15.0
  • Appreciation +10.0/10.0
  • Cash flow +9.2/30.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0

$174,000

42 S Main St · Elkton, MI 48731
3 bd · 1.0 ba · 1,512 sqft · SingleFamily public records · 67 Days on market
Built 1890 0.37 ac lot Est $184k · 6% under ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully Restored 1890 Brick Home in the Heart of Elkton This charming 3 bedroom, 1.5 bath brick home has been thoughtfully brought back to life, blending the timeless character of 1890 craftsmanship with fresh, modern updates. Step inside to a brand-new kitchen, new carpet, and stylish touches throughout. You'll love the preserved original details - artisan woodwork, large trim, and a stunning built-in cabinet with leaded glass - all complemented by modern and refreshed bathrooms that offer the best of both worlds. Outside, enjoy a deep city lot, perfect for gardening, entertaining, or simply soaking in the peaceful surroundings. Located in the heart of Elkton, this home offers small-town charm with everyday convenience. A truly special home where history meets modern living - ready for its next chapter!

Key facts

  • Brand new kitchen
  • Built in cabinet
  • Restored brick home

Tags

RESTORED BRICK HOMEBRAND NEW KITCHENORIGINAL DETAILSBUILT IN CABINETDEEP CITY LOTSMALL TOWN CHARM

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Stone exterior
  • Construction: Block foundation; Built with stone materials
  • Exterior features: Covered porch; Ground-level entry with steps; Paved road access

Interior

  • Kitchen: Dishwasher; Free-standing electric oven; Free-standing electric range; Free-standing refrigerator; Free-standing freezer
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Full, unfinished basement; 7 total rooms
  • Laundry & utility: Washer; Dryer

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 $174k.

Deal economics

  • At list price, monthly cash flow is $-130 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $151k (13.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (29.2% below list).
  • Recommended offer: $123k (29.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 63/100 on livability (#507 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, crime B; Watch: health & safety C-, schools F, amenities F.
  • Elkton-Pigeon-Bay Port Laker Schools (rural): math 31% / reading 47% proficiency, ranked #233 of 540 in MI (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 4 active listings in the ZIP; 67 units permitted in Huron County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • Huron County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$47k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 6 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 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,235 (29.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.71%
Cap rate
5.40%
Cash-on-cash
-3.19%
DSCR
0.86
GRM
11.8

CMA / ARV

ARV (on-the-fly)
$184,464
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5152 Hoffman St 0.30mi 3/1.5 1,503 (-1%) 22mo $165,000 $110 65
5121 Whalen St 0.19mi 2/1.0 (-1) 1,348 (-11%) 7mo $164,900 $122 62

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.0%
Equity multiple
2.77×
Total profit
$86,463
Equity at exit
$156,753
10-year hold
IRR
19.8%
Equity multiple
6.36×
Total profit
$261,030
Equity at exit
$338,044

Cash invested: $48,720 (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 48731

Home prices YoY
5.0%
Active inventory
4
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$1,232 medium interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$118 /mo · $1,419/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$-130

Break-even live

Break-even rent $1,397
Max offer price $151,091
Occupancy floor

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
$43,500
Closing costs
$5,220
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 31 events

  1. 2026-06-12
    statusdays on market $174,000 Pending 67 DOM
  2. 2026-06-09
    days on market $174,000 Active 66 DOM
  3. 2026-06-08
    days on market $174,000 Active 65 DOM
  4. 2026-06-07
    days on market $174,000 Active 64 DOM
  5. 2026-06-05
    days on market $174,000 Active 62 DOM
  6. 2026-06-04
    days on market $174,000 Active 60 DOM
  7. 2026-06-02
    days on market $174,000 Active 59 DOM
  8. 2026-06-01
    days on market $174,000 Active 58 DOM
  9. 2026-05-31
    days on market $174,000 Active 57 DOM
  10. 2026-05-31
    days on market $174,000 Active 56 DOM
  11. 2026-05-12
    price $174,000 825-char remark
    Show marketing remark (825 chars)

    Beautifully Restored 1890 Brick Home in the Heart of Elkton This charming 3 bedroom, 1.5 bath brick home has been thoughtfully brought back to life, blending the timeless character of 1890 craftsmanship with fresh, modern updates. Step inside to a brand-new kitchen, new carpet, and stylish touches throughout. You'll love the preserved original details - artisan woodwork, large trim, and a stunning built-in cabinet with leaded glass - all complemented by modern and refreshed bathrooms that offer the best of both worlds. Outside, enjoy a deep city lot, perfect for gardening, entertaining, or simply soaking in the peaceful surroundings. Located in the heart of Elkton, this home offers small-town charm with everyday convenience. A truly special home where history meets modern living - ready for its next chapter!

  12. 2026-05-12
    status Active 825-char remark
    Show marketing remark (825 chars)

    Beautifully Restored 1890 Brick Home in the Heart of Elkton This charming 3 bedroom, 1.5 bath brick home has been thoughtfully brought back to life, blending the timeless character of 1890 craftsmanship with fresh, modern updates. Step inside to a brand-new kitchen, new carpet, and stylish touches throughout. You'll love the preserved original details - artisan woodwork, large trim, and a stunning built-in cabinet with leaded glass - all complemented by modern and refreshed bathrooms that offer the best of both worlds. Outside, enjoy a deep city lot, perfect for gardening, entertaining, or simply soaking in the peaceful surroundings. Located in the heart of Elkton, this home offers small-town charm with everyday convenience. A truly special home where history meets modern living - ready for its next chapter!

  13. 2026-05-12
    status Active
    Show marketing remark (825 chars)

    Beautifully Restored 1890 Brick Home in the Heart of Elkton This charming 3 bedroom, 1.5 bath brick home has been thoughtfully brought back to life, blending the timeless character of 1890 craftsmanship with fresh, modern updates. Step inside to a brand-new kitchen, new carpet, and stylish touches throughout. You'll love the preserved original details - artisan woodwork, large trim, and a stunning built-in cabinet with leaded glass - all complemented by modern and refreshed bathrooms that offer the best of both worlds. Outside, enjoy a deep city lot, perfect for gardening, entertaining, or simply soaking in the peaceful surroundings. Located in the heart of Elkton, this home offers small-town charm with everyday convenience. A truly special home where history meets modern living - ready for its next chapter!

  14. 2026-05-12
    price $174,000
    Show marketing remark (825 chars)

    Beautifully Restored 1890 Brick Home in the Heart of Elkton This charming 3 bedroom, 1.5 bath brick home has been thoughtfully brought back to life, blending the timeless character of 1890 craftsmanship with fresh, modern updates. Step inside to a brand-new kitchen, new carpet, and stylish touches throughout. You'll love the preserved original details - artisan woodwork, large trim, and a stunning built-in cabinet with leaded glass - all complemented by modern and refreshed bathrooms that offer the best of both worlds. Outside, enjoy a deep city lot, perfect for gardening, entertaining, or simply soaking in the peaceful surroundings. Located in the heart of Elkton, this home offers small-town charm with everyday convenience. A truly special home where history meets modern living - ready for its next chapter!

  15. 2026-03-24
    historical 825-char remark
    Show marketing remark (825 chars)

    Beautifully Restored 1890 Brick Home in the Heart of Elkton This charming 3 bedroom, 1.5 bath brick home has been thoughtfully brought back to life, blending the timeless character of 1890 craftsmanship with fresh, modern updates. Step inside to a brand-new kitchen, new carpet, and stylish touches throughout. You'll love the preserved original details - artisan woodwork, large trim, and a stunning built-in cabinet with leaded glass - all complemented by modern and refreshed bathrooms that offer the best of both worlds. Outside, enjoy a deep city lot, perfect for gardening, entertaining, or simply soaking in the peaceful surroundings. Located in the heart of Elkton, this home offers small-town charm with everyday convenience. A truly special home where history meets modern living - ready for its next chapter!

  16. 2026-03-03
    price $170,000 825-char remark
    Show marketing remark (825 chars)

    Beautifully Restored 1890 Brick Home in the Heart of Elkton This charming 3 bedroom, 1.5 bath brick home has been thoughtfully brought back to life, blending the timeless character of 1890 craftsmanship with fresh, modern updates. Step inside to a brand-new kitchen, new carpet, and stylish touches throughout. You'll love the preserved original details - artisan woodwork, large trim, and a stunning built-in cabinet with leaded glass - all complemented by modern and refreshed bathrooms that offer the best of both worlds. Outside, enjoy a deep city lot, perfect for gardening, entertaining, or simply soaking in the peaceful surroundings. Located in the heart of Elkton, this home offers small-town charm with everyday convenience. A truly special home where history meets modern living - ready for its next chapter!

  17. 2026-03-02
    price $170,000
  18. 2026-02-16
    listed $175,000 Active
  19. 2026-02-15
    listed $175,000 Active 825-char remark
    Show marketing remark (825 chars)

    Beautifully Restored 1890 Brick Home in the Heart of Elkton This charming 3 bedroom, 1.5 bath brick home has been thoughtfully brought back to life, blending the timeless character of 1890 craftsmanship with fresh, modern updates. Step inside to a brand-new kitchen, new carpet, and stylish touches throughout. You'll love the preserved original details - artisan woodwork, large trim, and a stunning built-in cabinet with leaded glass - all complemented by modern and refreshed bathrooms that offer the best of both worlds. Outside, enjoy a deep city lot, perfect for gardening, entertaining, or simply soaking in the peaceful surroundings. Located in the heart of Elkton, this home offers small-town charm with everyday convenience. A truly special home where history meets modern living - ready for its next chapter!

  20. 2025-09-17
    status Pending
  21. 2025-09-17
    status Pending
  22. 2025-09-17
    historical
  23. 2025-09-17
    historical
  24. 2025-09-04
    price $170,000
  25. 2025-09-04
    price $170,000
  26. 2025-07-02
    price $179,900
  27. 2025-07-02
    price $179,900
  28. 2025-06-03
    price $189,900
  29. 2025-06-03
    price $189,900
  30. 2025-05-06
    listed $199,900 Active
  31. 2025-05-06
    listed $199,900 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
$1,419 · $118/mo
Projected year-2 tax
$2,049 · $171/mo
Expected delta
+$630/yr (+$53/mo · 44.4%)

ⓘ 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 ≥96°F today · 13 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
$14,788
− Mortgage interest
−$9,747
− Property taxes
−$1,419
− Insurance
−$870
− Repairs & maintenance
−$1,183
− Management
−$1,183
− Depreciation
−$5,062
Taxable loss
−$4,676
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,122
After-tax cash flow
$-434/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
Elkton-Pigeon-Bay Port Laker Schools
NCES district ID
2613090
Math proficiency
31% ▼ -8.00%
Reading proficiency
47% ▼ -5.00%
Median HH income
$42,799
Composite
32.92/100
National rank
#5600
State rank
#233 of 540 in MI

Livability — Elkton

Score
63/100
State rank
#507
US rank
#15050

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Elkton, MI
Population (ZIP)
1,522

Population outlook (Huron County) Hauer SSP2

Today (2025)
29,325 people
By 2030
27,810 · -5.2%
By 2040
24,571 · -16.2%
By 2050
21,573 · -26.4%
By 2075
16,120 · -45.0%
By 2100
11,097 · -62.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Asian 2% Hispanic / Latino 1%
Common ancestry
Romanian 17% Slovak 4% Lithuanian 3%
Foreign-born
2% · Canada, South Korea
Languages at home
98% English-only · Spanish 1% Korean 1%

Political lean MEDSL · Huron

2024 margin
Solid R (+40.6) · D 29.1% · R 69.7% · Other 1.2%
2008→2024 swing
-40.2pp toward R · 2008: -0.4pp · 2024: -40.6pp
All cycles
2024: R+40.6 2020: R+39.3 2016: R+38.2 2012: R+14.8 2008: R+0.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.19%
Current HPI
233.4583
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

-13.0% since first listed
21 events — show timeline
  • 2026-05-12 Price Changed $174,000 MiRealSource-MiMLS
  • 2026-05-12 Relisted MiRealSource-MiMLS
  • 2026-05-12 Relisted REALCOMP
  • 2026-05-12 Price Changed $174,000 REALCOMP
  • 2026-03-24 Listing Removed MiRealSource-MiMLS
  • 2026-03-03 Price Changed $170,000 MiRealSource-MiMLS
  • 2026-03-02 Price Changed $170,000 REALCOMP
  • 2026-02-16 Listed $175,000 REALCOMP
  • 2026-02-15 Listed $175,000 MiRealSource-MiMLS
  • 2025-09-17 Pending MiRealSource-MiMLS
  • 2025-09-17 Pending REALCOMP
  • 2025-09-17 Listing Removed REALCOMP
  • 2025-09-17 Listing Removed MiRealSource-MiMLS
  • 2025-09-04 Price Changed $170,000 MiRealSource-MiMLS
  • 2025-09-04 Price Changed $170,000 REALCOMP
  • 2025-07-02 Price Changed $179,900 MiRealSource-MiMLS
  • 2025-07-02 Price Changed $179,900 REALCOMP
  • 2025-06-03 Price Changed $189,900 MiRealSource-MiMLS
  • 2025-06-03 Price Changed $189,900 REALCOMP
  • 2025-05-06 Listed $199,900 REALCOMP
  • 2025-05-06 Listed $199,900 MiRealSource-MiMLS

Property tax history

+1.2%/yr

Latest (2025): $1,419 · -30.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…