CashFlowRE
Sign in Sign up
138 E Main St
D Composite 41.88
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 +14.8/30.0
  • ARV discount +7.6/15.0
  • DSCR +4.5/10.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

138 E Main St · Sebewaing, MI 48759
5 bd · 2.0 ba · 1,701 sqft · SingleFamily public records · 25 Days on market
Built 1900 6,098 sqft lot Est $170k · at est.

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

Listing remarks MLS

MOVE-IN READY! OVER $19,000 IN RECENT UPGRADES — DON'T MISS THIS ONE! 138 E. Main St. , Sebewaing is calling your name. This charming 2-story Victorian Traditional sits on a corner lot and delivers over 1,700 sq ft of timeless character with modern peace of mind — the perfect blend of old-soul charm and fresh updates. The main floor wows with two bedrooms, a full bath, large kitchen (14'x12'), expansive dining area (14'x17'), cozy living room (14'x14'), and a sun-drenched sunroom (21'x8'). Head upstairs to find additional bedrooms and a showstopping remodeled bathroom complete with a classic clawfoot tub. This home has soul. Upgrades include new electrical panel, updated plumbing, kitchen countertops, Andersen windows, new upstairs trim, fresh paint/drywall, and a Trane furnace for year-round comfort. Outside: corner lot, detached garage, and a long private alley entrance. One block from the bay and new dock — walkable to shopping and services. Perfect for a growing family OR a savvy Airbnb/VRBO investor. Homes with this much character at this price don't last — schedule your showing today!

Key facts

  • Walkable to shopping
  • Remodeled bathroom
  • Clawfoot tub

Tags

CORNER LOTREMODELED BATHROOMCLAWFOOT TUBDETACHED GARAGEPRIVATE ALLEY ENTRANCEWALKABLE TO SHOPPING

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two levels
  • Construction: Vinyl siding
  • Exterior features: Lot in WILLAIM T CHAPPELLS 1ST ADD subdivision; Located near 4th Street and 3rd Street

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; No cooling
  • Interior features: 8 total rooms; Basement present

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 5-bed/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $47 ($559/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 $135k (20.5% below list).
  • Recommended offer: $135k (20.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#205 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Unionville-Sebewaing Area S.D. (rural): math 34% / reading 46% proficiency, ranked #212 of 540 in MI (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Unionvillesebewaing Elem School (math 42% / reading 42%, grade F, #547 of 1,397 statewide, top 41%, 298 students, 54% FRL); Unionvillesebewaing Middle School (math 27% / reading 42%, grade F, #289 of 493 statewide, top 60%, 142 students, 44% FRL); Unionvillesebewaing High School (math 24% / reading 54%, grade F, #304 of 713 statewide, top 46%, 238 students, 38% FRL).
  • Market conditions: 7 active listings in the ZIP; 67 units permitted in Huron 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 $5k of value loss. Plan a longer hold.
  • Huron County population projected at -26% 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 ($167k) is reasonable based on typical stale-listing flexibility.
  • 2 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,006 (20.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.79%
Cap rate
6.62%
Cash-on-cash
1.18%
DSCR
1.05
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$170,100
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
253 E Sebewaing St 0.22mi 5/2.0 1,556 (-8%) 3mo $145,000 $93 73
566 N Center St 0.42mi 5/1.0 1,680 (-1%) 6mo $120,000 $71 70
87 Anton St 0.55mi 4/1.5 (-1) 1,700 (-0%) 23mo $170,000 $100 48
586 E Sebewaing St 0.34mi 4/1.5 (-1) 1,500 (-12%) 16mo $155,500 $104 45

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
-14.5%
Equity multiple
0.48×
Total profit
$-24,638
Equity at exit
$25,333
10-year hold
IRR
-5.8%
Equity multiple
0.62×
Total profit
$-17,935
Equity at exit
$14,690

Cash invested: $47,572 (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 48759

Home prices YoY
-7.7%
Active inventory
7
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,350 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$58 /mo · $698/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$47

Break-even live

Break-even rent $1,291
Max offer price $169,900
Occupancy floor 92%

Sensitivity live

Price -10% $143 -5% $95 +0% $47 +5% $-1 +10% $-50
Rent -10% $-60 -5% $-7 +0% $47 +5% $100 +10% $153
Rate -1.0pp $132 -0.5pp $90 base $47 +0.5pp $3 +1.0pp $-42

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
$42,475
Closing costs
$5,097
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 4 events

  1. 2026-05-05
    status Pending
    Show marketing remark (1131 chars)

    MOVE-IN READY! OVER $19,000 IN RECENT UPGRADES — DON'T MISS THIS ONE! 138 E. Main St. , Sebewaing is calling your name. This charming 2-story Victorian Traditional sits on a corner lot and delivers over 1,700 sq ft of timeless character with modern peace of mind — the perfect blend of old-soul charm and fresh updates. The main floor wows with two bedrooms, a full bath, large kitchen (14'x12'), expansive dining area (14'x17'), cozy living room (14'x14'), and a sun-drenched sunroom (21'x8'). Head upstairs to find additional bedrooms and a showstopping remodeled bathroom complete with a classic clawfoot tub. This home has soul. Upgrades include new electrical panel, updated plumbing, kitchen countertops, Andersen windows, new upstairs trim, fresh paint/drywall, and a Trane furnace for year-round comfort. Outside: corner lot, detached garage, and a long private alley entrance. One block from the bay and new dock — walkable to shopping and services. Perfect for a growing family OR a savvy Airbnb/VRBO investor. Homes with this much character at this price don't last — schedule your showing today!

  2. 2026-05-05
    status Pending 1131-char remark
    Show marketing remark (1131 chars)

    MOVE-IN READY! OVER $19,000 IN RECENT UPGRADES — DON'T MISS THIS ONE! 138 E. Main St. , Sebewaing is calling your name. This charming 2-story Victorian Traditional sits on a corner lot and delivers over 1,700 sq ft of timeless character with modern peace of mind — the perfect blend of old-soul charm and fresh updates. The main floor wows with two bedrooms, a full bath, large kitchen (14'x12'), expansive dining area (14'x17'), cozy living room (14'x14'), and a sun-drenched sunroom (21'x8'). Head upstairs to find additional bedrooms and a showstopping remodeled bathroom complete with a classic clawfoot tub. This home has soul. Upgrades include new electrical panel, updated plumbing, kitchen countertops, Andersen windows, new upstairs trim, fresh paint/drywall, and a Trane furnace for year-round comfort. Outside: corner lot, detached garage, and a long private alley entrance. One block from the bay and new dock — walkable to shopping and services. Perfect for a growing family OR a savvy Airbnb/VRBO investor. Homes with this much character at this price don't last — schedule your showing today!

  3. 2026-04-10
    listed $169,900 Active
    Show marketing remark (1131 chars)

    MOVE-IN READY! OVER $19,000 IN RECENT UPGRADES — DON'T MISS THIS ONE! 138 E. Main St. , Sebewaing is calling your name. This charming 2-story Victorian Traditional sits on a corner lot and delivers over 1,700 sq ft of timeless character with modern peace of mind — the perfect blend of old-soul charm and fresh updates. The main floor wows with two bedrooms, a full bath, large kitchen (14'x12'), expansive dining area (14'x17'), cozy living room (14'x14'), and a sun-drenched sunroom (21'x8'). Head upstairs to find additional bedrooms and a showstopping remodeled bathroom complete with a classic clawfoot tub. This home has soul. Upgrades include new electrical panel, updated plumbing, kitchen countertops, Andersen windows, new upstairs trim, fresh paint/drywall, and a Trane furnace for year-round comfort. Outside: corner lot, detached garage, and a long private alley entrance. One block from the bay and new dock — walkable to shopping and services. Perfect for a growing family OR a savvy Airbnb/VRBO investor. Homes with this much character at this price don't last — schedule your showing today!

  4. 2026-04-10
    listed $169,900 Active 1131-char remark
    Show marketing remark (1131 chars)

    MOVE-IN READY! OVER $19,000 IN RECENT UPGRADES — DON'T MISS THIS ONE! 138 E. Main St. , Sebewaing is calling your name. This charming 2-story Victorian Traditional sits on a corner lot and delivers over 1,700 sq ft of timeless character with modern peace of mind — the perfect blend of old-soul charm and fresh updates. The main floor wows with two bedrooms, a full bath, large kitchen (14'x12'), expansive dining area (14'x17'), cozy living room (14'x14'), and a sun-drenched sunroom (21'x8'). Head upstairs to find additional bedrooms and a showstopping remodeled bathroom complete with a classic clawfoot tub. This home has soul. Upgrades include new electrical panel, updated plumbing, kitchen countertops, Andersen windows, new upstairs trim, fresh paint/drywall, and a Trane furnace for year-round comfort. Outside: corner lot, detached garage, and a long private alley entrance. One block from the bay and new dock — walkable to shopping and services. Perfect for a growing family OR a savvy Airbnb/VRBO investor. Homes with this much character at this price don't last — schedule your showing today!

ⓘ 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
$698 · $58/mo
Projected year-2 tax
$1,657 · $138/mo
Expected delta
+$959/yr (+$80/mo · 137.4%)

ⓘ 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 ≥97°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
$16,201
− Mortgage interest
−$9,517
− Property taxes
−$698
− Insurance
−$850
− Repairs & maintenance
−$1,296
− Management
−$1,296
− Depreciation
−$4,943
Taxable loss
−$2,399
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$576
After-tax cash flow
$1,135/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
Unionville-Sebewaing Area S.D.
NCES district ID
2634440
Math proficiency
34% ▼ -7.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$46,715
Composite
34.14/100
National rank
#5280
State rank
#212 of 540 in MI

Livability — Sebewaing

Score
73/100
State rank
#205
US rank
#5193

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sebewaing, MI
Population (ZIP)
3,439

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 (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 3%
Common ancestry
Romanian 7% Lithuanian 3% Scotch-Irish 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

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
▼ -26.92%
Current HPI
321.0491
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

+0.0% since first listed
4 events — show timeline
  • 2026-05-05 Pending REALCOMP
  • 2026-05-05 Pending MiRealSource-MiMLS
  • 2026-04-10 Listed $169,900 REALCOMP
  • 2026-04-10 Listed $169,900 MiRealSource-MiMLS

Property tax history

-2.5%/yr

Latest (2025): $698 · -45.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…