CashFlowRE
Sign in Sign up
1650 Fromm Dr Multi-family
C Composite 57.33
Why this score? — see what drove the C 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 +24.2/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.6/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

1650 Fromm Dr · Shields, MI 48638
3 bd · 2.5 ba · 1,659 sqft · MultiFamily public records · 15 Days on market
Built 1964 0.34 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Located in a desirable Saginaw Township neighborhood, this well-maintained quad-level home offers the perfect blend of comfort, space, and convenience. Featuring 3 bedrooms and 2½ bathrooms, the home includes a spacious living room, a cozy family room, a dedicated office space, and an eat-in kitchen designed for both everyday living and entertaining. Step outside to enjoy summer evenings on the patio overlooking the fenced backyard, complete with a storage shed for added convenience. The current owners have completed several valuable updates, including fresh paint, refinished hardwood floors, professional basement waterproofing with a lifetime transferable warranty, and a new vent relining with a transferable guarantee providing added peace of mind for the next owner. New electrical panel, service wire, grounding, breakers, and GFCI. All appliances, including the washer and dryer, will remain with the home, making this property truly move-in ready.

Key facts

  • Cozy family room
  • Storage shed
  • Eat-in kitchen

Tags

SPACIOUS LIVING ROOMCOZY FAMILY ROOMDEDICATED OFFICE SPACEEAT-IN KITCHENSTORAGE SHEDREFINISHED HARDWOOD FLOORS

Property features AI

Finance

  • Other: Listed by Century 21 Signature Realty
  • HOA & community: Homeowners association present

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential property
  • Construction: Aluminum siding and brick exterior
  • Exterior features: Lot dimensions approximately 141 x 104; Lot size about 0.34 acres; Subdivision: BURKHAVEN; Cross streets: Brockway Dr / Datona Rd

Interior

  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air listed
  • Interior features: Fireplace in family room and living room; 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/2.5-bath multifamily listed at $225k.

Deal economics

  • At list price, monthly cash flow is $451 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $225k).
  • Recommended offer: $222k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 4.5% in Shields — 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 81/100 on livability (#59 in MI, #1,310 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Saginaw Township Community Schools (suburban): math 27% / reading 45% proficiency, ranked #265 of 540 in MI (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 85 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 22y 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 $187k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $221,625 (1.5% below list)

Questions for the listing agent

  1. Built in 1964 — 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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.06%
Cap rate
8.70%
Cash-on-cash
8.58%
DSCR
1.38
GRM
7.8

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
-3.3%
Equity multiple
0.88×
Total profit
$-7,794
Equity at exit
$33,548
10-year hold
IRR
6.4%
Equity multiple
1.48×
Total profit
$30,022
Equity at exit
$19,454

Cash invested: $63,000 (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 48638

Home prices YoY
-32.6%
Active inventory
85
Price-to-rent
15.7×

Monthly cashflow live

Estimated rent
$2,389 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$163 /mo · $1,956/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$502
Net cashflow
$451

Break-even live

Break-even rent $1,819
Max offer price $225,000
Occupancy floor 76%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,389

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
$56,250
Closing costs
$6,750
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4156 Ann St Saginaw, MI 4.0 1.5 1387 $1,225 $0.88 43d 1 1.42mi

Listing history 11 events

  1. 2026-06-19
    days on market $225,000 Active 15 DOM
  2. 2026-06-18
    days on market $225,000 Active 14 DOM
  3. 2026-06-17
    days on market $225,000 Active 13 DOM
  4. 2026-06-16
    days on market $225,000 Active 12 DOM
  5. 2026-06-15
    days on market $225,000 Active 11 DOM
  6. 2026-06-14
    days on market $225,000 Active 9 DOM
  7. 2026-06-12
    days on market $225,000 Active 8 DOM
  8. 2026-06-09
    days on market $225,000 Active 5 DOM
  9. 2026-06-08
    days on market $225,000 Active 4 DOM
  10. 2026-06-07
    remarks 692-char remark
  11. 2026-06-07
    listed $225,000 Active 3 DOM

ⓘ 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
$1,956 · $163/mo
Projected year-2 tax
$2,710 · $226/mo
Expected delta
+$755/yr (+$63/mo · 38.6%)

ⓘ 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 ≥99°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
$28,668
− Mortgage interest
−$12,603
− Property taxes
−$1,956
− Insurance
−$1,125
− Repairs & maintenance
−$2,293
− Management
−$2,293
− Depreciation
−$6,545
Taxable income
$1,851
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$444
After-tax cash flow
$4,963/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
Saginaw Township Community Schools
NCES district ID
2630450
Math proficiency
27% ▼ -9.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$48,971
Composite
31.01/100
National rank
#6094
State rank
#265 of 540 in MI

Livability — Shields

Score
81/100
State rank
#59
US rank
#1310

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
12,668

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
Predominantly White (73%)
Race & ethnicity
White 73% Black 14% Hispanic / Latino 10% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 9% Lithuanian 4% Slovak 2%
Foreign-born
2% · Canada, China
Languages at home
96% English-only · Spanish 2%

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
▼ -79.44%
Current HPI
164.3443
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

+55.3% since first listed
25 events — show timeline
  • 2026-06-04 Listed $225,000 REALCOMP
  • 2026-06-04 Listed $225,000 MiRealSource-MiMLS
  • 2023-05-25 Sold (Public Records) $187,000 Public Records
  • 2023-05-22 Sold (MLS) $187,000 MiRealSource-MiMLS
  • 2023-05-22 Sold (MLS) $187,000 REALCOMP
  • 2023-04-27 Pending REALCOMP
  • 2023-04-27 Pending MiRealSource-MiMLS
  • 2023-04-21 Listed $184,900 MiRealSource-MiMLS
  • 2023-04-21 Listed $184,900 REALCOMP
  • 2015-05-28 Sold (Public Records) $111,000 Public Records
  • 2015-05-08 Sold (MLS) $111,000 MiRealSource-MiMLS
  • 2015-05-08 Sold (MLS) $111,000 REALCOMP
  • 2015-03-10 Listing Removed MiRealSource-MiMLS
  • 2015-03-01 Listed $114,900 MiRealSource-MiMLS
  • 2015-03-01 Listed $114,900 REALCOMP
  • 2010-04-13 Sold (MLS) $82,500 MiRealSource-MiMLS
  • 2010-04-13 Sold (MLS) $82,500 MiRealSource-MiMLS
  • 2010-04-13 Sold (MLS) $82,500 REALCOMP
  • 2010-02-26 Listing Removed MiRealSource-MiMLS
  • 2010-02-05 Listed $85,500 MiRealSource-MiMLS
  • 2010-02-05 Listed $85,500 MiRealSource-MiMLS
  • 2010-02-05 Listed $85,500 REALCOMP
  • 2004-12-10 Sold (Public Records) $144,900 Public Records
  • 2004-12-07 Listing Removed MiRealSource-MiMLS
  • 2004-05-07 Listed $144,900 MiRealSource-MiMLS

Property tax history

+0.9%/yr

Latest (2025): $1,956 · -45.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…