CashFlowRE
Sign in Sign up
5281 E Sunset Rd
D Composite 42.93
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 +15.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • 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

$149,900

5281 E Sunset Rd · Ironwood, MI 49938
3 bd · 1.0 ba · 1,036 sqft · SingleFamily · 101 Days on market
Built 1949 0.54 ac lot ↓ 3% since listing

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

Listing remarks MLS

Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

Key facts

  • Slate tiled entryway
  • Butler room nook
  • Marble countertops

Tags

HICKORY FLOORINGFREE STANDING WOOD STOVESLATE TILED ENTRYWAYTILED BACKSPLASHMARBLE COUNTERTOPSBUTLER ROOM NOOK

Property features AI

Finance

  • Other: Property type: Residential; Acreage: approximately 0.54 acres; Frontage: approximately 60 feet; Zoning: Residential

Exterior

  • Parking: Detached garage (1 garage parking space); Driveway parking for 3 or more vehicles
  • Utilities: Public water; Public sanitary sewer; Natural gas connected; Electricity connected; Cable connected; Internet (Spectrum)
  • Home design: Residential 1 1/2-story home; Built in 1949; Below-grade finished space (approx. 140) and additional below-grade area (approx. 616)
  • Construction: Basement foundation; Poured foundation
  • Exterior features: Vinyl siding; Asphalt (exterior material/roofing indicated); Deck; Patio; Garden area; Fence (owned and neighboring); Shed and additional outbuilding; Covered entrance; Road frontage

Interior

  • Kitchen: Kitchen on main level (approximately 12 x 9); Range/oven; Refrigerator
  • Bedrooms: Three bedrooms (all on the upper level) — Bedroom 1: 12 x 11, wood floors; Bedroom 2: 12 x 8, wood floors; Bedroom 3: width 7, carpet
  • Flooring: Wood flooring in dining room, kitchen, living room, and primary bedrooms; Carpet in one bedroom; Slate in bonus/media and other rooms; Ceramic flooring present
  • Bathrooms: One full bathroom on the main floor (approximately 6 x 5)
  • Heating & cooling: Forced air heating (natural gas); Supplemental heat: wood; Central A/C; 200+ amp electric service with circuit breakers
  • Interior features: Ceramic floors; Hardwood floors; Entry; Living room; Pantry; Partially finished basement; poured foundation; unfinished areas
  • Laundry & utility: Washer; Dryer; Electric water heater

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 $150k.

Deal economics

  • At list price, monthly cash flow is $57 ($688/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 (7.7% below list).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.

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-, amenities F, commute 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.
  • Zoned schools: Gogebic Co Community Education (28 students, 79% FRL) — zoned schools average 79% FRL vs 49% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 70 active listings in the ZIP; 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 $1k 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 101 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,409 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
6.75%
Cash-on-cash
1.64%
DSCR
1.07
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$98,420
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
E5306 Sunset Rd 0.07mi 3/1.0 891 (-14%) 12mo $64,900 $73 64
E5091 Sunset Rd 0.43mi 2/1.0 (-1) 1,125 (+9%) 8mo $107,000 $95 53
E5200 Sunset Rd 0.17mi 3/1.0 917 (-12%) 23mo $40,000 $44 53
N10711 Lake Rd 0.61mi 2/1.5 (-1) 1,049 (+1%) 16mo $350,000 $334 49

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
-13.7%
Equity multiple
0.51×
Total profit
$-20,619
Equity at exit
$22,351
10-year hold
IRR
-4.8%
Equity multiple
0.69×
Total profit
$-13,169
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 49938

Home prices YoY
-23.3%
Active inventory
70
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,384 medium interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$57

Break-even live

Break-even rent $1,311
Max offer price $149,900
Occupancy floor 91%

Sensitivity live

Price -10% $161 -5% $109 +0% $57 +5% $6 +10% $-46
Rent -10% $-52 -5% $3 +0% $57 +5% $112 +10% $167
Rate -1.0pp $133 -0.5pp $95 base $57 +0.5pp $18 +1.0pp $-21

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 33 events

  1. 2026-06-21
    days on market $149,900 Active 101 DOM
  2. 2026-06-21
    days on market $149,900 Active 100 DOM
  3. 2026-06-18
    days on market $149,900 Active 98 DOM
  4. 2026-06-17
    days on market $149,900 Active 97 DOM
  5. 2026-06-16
    days on market $149,900 Active 96 DOM
  6. 2026-06-15
    days on market $149,900 Active 95 DOM
  7. 2026-06-13
    days on market $149,900 Active 93 DOM
  8. 2026-06-12
    days on market $149,900 Active 92 DOM
  9. 2026-06-09
    days on market $149,900 Active 89 DOM
  10. 2026-06-08
    days on market $149,900 Active 88 DOM
  11. 2026-06-07
    days on market $149,900 Active 87 DOM
  12. 2026-06-07
    days on market $149,900 Active 86 DOM
  13. 2026-06-04
    days on market $149,900 Active 83 DOM
  14. 2026-06-02
    days on market $149,900 Active 82 DOM
  15. 2026-06-01
    status $149,900 Active 81 DOM
  16. 2026-06-01
    days on market $149,900 Keep Showing-Contgcy Appl 81 DOM
  17. 2026-05-31
    days on market $149,900 Keep Showing-Contgcy Appl 80 DOM
  18. 2026-05-31
    days on market $149,900 Keep Showing-Contgcy Appl 79 DOM
  19. 2026-04-19
    historical Active Under Contract 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  20. 2026-04-19
    historical Keep Showing-Contgcy Appl 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  21. 2026-04-14
    status Active 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  22. 2026-04-13
    status Active 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  23. 2026-04-06
    historical Active Under Contract 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  24. 2026-04-06
    historical Keep Showing-Contgcy Appl 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  25. 2026-03-12
    listed $149,900 Active 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  26. 2026-03-12
    listed $149,900 Active 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  27. 2026-03-12
    listed $149,900 Active 891-char remark
    Show marketing remark (891 chars)

    Sweet and cozy 3 bedroom, 1 bath home with some great updates. Nice Hickory flooring throughout the main level. Free standing wood stove in the living room to stifle the chill on the long winter nights. Slate Tiled entryway. Kitchen has tiled backsplash and beautiful marble countertops, with a little butler room nook off the kitchen. Updated bathroom with a barn door for a country touch. Nice new deck out the back door to enjoy the view of your half acre fenced in yard. Upstairs you will find 3 bedrooms or one would make a great office space or hobby room. Downstairs there is another finished 10 x 14 room that would make a great den, hang out, or guest quarters. Several out buildings including a wood shed. Yard has some new young maple and oak and fruit tress that will be sure to be pleasing in years to come. Great starter home or Northwoods getaway. Make your appointment today!

  28. 2025-05-08
    historical
  29. 2025-04-25
    price $149,900
  30. 2025-04-25
    price $149,900
  31. 2025-04-25
    price $149,900
  32. 2024-11-07
    listed $155,000 Active
  33. 2024-11-07
    listed $155,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$16,606
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$4,361
Taxable loss
−$1,806
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$433
After-tax cash flow
$1,121/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

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

-3.3% since first listed
15 events — show timeline
  • 2026-04-19 Contingent GNMLS
  • 2026-04-19 Contingent MiRealSource-MiMLS
  • 2026-04-14 Relisted GNMLS
  • 2026-04-13 Relisted MiRealSource-MiMLS
  • 2026-04-06 Contingent GNMLS
  • 2026-04-06 Contingent MiRealSource-MiMLS
  • 2026-03-12 Listed $149,900 UPAR
  • 2026-03-12 Listed $149,900 MiRealSource-MiMLS
  • 2026-03-12 Listed $149,900 GNMLS
  • 2025-05-08 Listing Removed MiRealSource-MiMLS
  • 2025-04-25 Price Changed $149,900 MiRealSource-MiMLS
  • 2025-04-25 Price Changed $149,900 UPAR
  • 2025-04-25 Price Changed $149,900 GNMLS
  • 2024-11-07 Listed $155,000 GNMLS
  • 2024-11-07 Listed $155,000 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…