CashFlowRE
Sign in Sign up
919 10th St
B- Composite 69.19
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
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

919 10th St · Port Huron, MI 48060
4 bd · 1.5 ba · 1,662 sqft · SingleFamily · 131 Days on market
Built 1913 5,227 sqft lot $42/sqft · 50% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

Key facts

  • 2way stairs
  • Living room
  • Family room

Tags

WALK IN STAIRWAYFAMILY ROOMLIVING ROOMGREAT ROOMFIREPLACE2WAY STAIRS

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/1.5-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $578 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.5% vs local median 4.6% in Port Huron — 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 65/100 on livability (#445 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities C-, health & safety D, schools F.
  • Port Huron Area School District (suburban): math 23% / reading 37% proficiency, ranked #368 of 540 in MI (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.6%/yr); 220 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 232 units permitted in St. Clair County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • St. Clair County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 131 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 16y 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 $28k; list at $69k implies a 151% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; flood insurance adds $66/mo; built in 1913 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 131 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. Crime grade is F 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?
  9. 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.
  10. 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.
  11. 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
2.16%
Cap rate
17.50%
Cash-on-cash
40.04%
DSCR
2.78
GRM
3.9

CMA / ARV

ARV (median comp)
$138,680
List price
$69,000
Delta
-50.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
919 10th St 0.00mi 4/1.5 1,662 (0%) 0mo $60,000 $36 100
1128 Gillett St 0.17mi 4/2.0 1,680 (+1%) 1mo $135,000 $80 88
1102 Lapeer Ave 0.19mi 4/1.5 1,700 (+2%) 1mo $180,000 $106 86
1111 Pearl St 0.28mi 4/1.0 1,489 (-10%) 1mo $155,000 $104 67
1324 Pine St 0.29mi 3/2.0 (-1) 1,800 (+8%) 1mo $215,000 $119 65
1132 Griswold St 0.49mi 4/2.0 1,560 (-6%) 2mo $113,000 $72 63
1133 Chestnut St 0.34mi 3/1.5 (-1) 1,430 (-14%) 1mo $180,000 $126 55
1226 Young St 0.53mi 3/2.0 (-1) 1,482 (-11%) 1mo $170,500 $115 50
1022 17th St 0.54mi 3/1.5 (-1) 1,453 (-13%) 2mo $165,000 $114 47
1127 Minnie St 0.65mi 4/2.0 1,870 (+12%) 2mo $175,000 $94 45
1822 Wall St 0.67mi 3/2.0 (-1) 1,876 (+13%) 1mo $199,900 $107 40
1914 Howard St 0.72mi 3/3.5 (-1) 1,508 (-9%) 2mo $205,000 $136 37

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 · 3.61% rent growth · sell at horizon

5-year hold
IRR
32.5%
Equity multiple
2.38×
Total profit
$26,661
Equity at exit
$10,288
10-year hold
IRR
39.9%
Equity multiple
4.87×
Total profit
$74,862
Equity at exit
$5,966

Cash invested: $19,320 (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 48060

Rents YoY
3.6%
Active inventory
220
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,493 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$145 /mo · $1,735/yr
Insurance
$29
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$578

Break-even live

Break-even rent $762
Max offer price $69,000
Occupancy floor 56%

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
$17,250
Closing costs
$2,070
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
937 Howard St Port Huron, MI 3.0 1.0 1080 $1,500 $1.39 18d 1 0.05mi
909 Stone St Unit 1 Port Huron, MI 3.0 1.0 1100 $1,250 $1.14 43d 1 0.66mi
516 Glenwood Ave Port Huron, MI 3.0 1.5 2000 $1,300 $0.65 24d 1 0.68mi

Listing history 36 events

  1. 2026-06-09
    days on market $69,000 Active 131 DOM
  2. 2026-06-08
    days on market $69,000 Active 130 DOM
  3. 2026-06-07
    days on market $69,000 Active 129 DOM
  4. 2026-06-04
    days on market $69,000 Active 126 DOM
  5. 2026-06-03
    days on market $69,000 Active 125 DOM
  6. 2026-06-02
    days on market $69,000 Active 124 DOM
  7. 2026-06-01
    days on market $69,000 Active 123 DOM
  8. 2026-05-31
    days on market $69,000 Active 122 DOM
  9. 2026-05-20
    price $69,000 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  10. 2026-05-19
    price $69,000 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  11. 2026-05-01
    price $69,900 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  12. 2026-04-30
    price $69,900 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  13. 2026-03-21
    price $75,000 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  14. 2026-03-20
    price $75,000 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  15. 2026-02-19
    price $57,000 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  16. 2026-02-18
    price $57,000 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  17. 2026-01-29
    listed $69,000 Active 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  18. 2026-01-29
    listed $69,000 Active 279-char remark
    Show marketing remark (279 chars)

    HUGE HOME! CASH ONLY. 4 BEDROOMS. 1.5 BATH. GREAT SIZE FAMILY HOME OR INVESMENT PROPERTY. WOULD BE A GREAT RENTAL OR FLIP. BEAUITFUL WALK IN STAIRWAY, HUGE FAMILY AND LIVING ROOM AND GREAT ROOM WITH FIREPLACE. 2WAY STAIRS FOR CONVENIENCE. SHED IN BACK. 2 EXTERIOR DOOR ENTRANCES!

  19. 2026-01-23
    soldstatus $27,500 Closed
  20. 2026-01-23
    soldstatus $27,500 Closed
  21. 2026-01-16
    status Pending
  22. 2026-01-16
    status Pending
  23. 2025-12-15
    listed $60,000 Active
  24. 2025-12-15
    listed $60,000 Active
  25. 2011-11-28
    soldstatus $7,050
  26. 2011-11-17
    historical
  27. 2011-11-05
    historical
  28. 2011-11-04
    listed $7,000
  29. 2011-08-31
    listed $9,900
  30. 2011-04-06
    historical
  31. 2011-01-24
    listed $13,900
  32. 2010-10-19
    soldstatus $4,350
  33. 2010-10-19
    soldstatus $4,350
  34. 2010-10-18
    historical
  35. 2010-07-09
    listed $19,900
  36. 2010-07-09
    listed $19,900

ⓘ 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
$1,735 · $145/mo
Projected year-2 tax
$1,735 · $145/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$17,920
− Mortgage interest
−$3,865
− Property taxes
−$1,735
− Insurance
−$1,142
− Repairs & maintenance
−$1,434
− Management
−$1,434
− Depreciation
−$2,007
Taxable income
$6,303
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,513
After-tax cash flow
$5,425/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
Port Huron Area School District
NCES district ID
2628830
Math proficiency
23% ▼ -5.00%
Reading proficiency
37% ▼ -2.00%
Median HH income
$42,093
Composite
25.4/100
National rank
#7462
State rank
#368 of 540 in MI

Livability — Port Huron

Score
65/100
State rank
#445
US rank
#12478

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Huron, MI
County
Saint Clair County · 44,760 people
City population
39,342
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,342
Household income
$53,018
Rent vs Own
37.0% rent · 63.0% own
Severe rent burden
1808.0

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
154,587 people
By 2030
150,031 · -2.9%
By 2040
138,177 · -10.6%
By 2050
124,390 · -19.5%
By 2075
95,825 · -38.0%
By 2100
68,672 · -55.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 7% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · St. Clair

2024 margin
Solid R (+34.6) · D 32.0% · R 66.6% · Other 1.4%
2008→2024 swing
-37.3pp toward R · 2008: 2.6pp · 2024: -34.6pp
All cycles
2024: R+34.6 2020: R+30.2 2016: R+31.4 2012: R+7.1 2008: D+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -134.75%
Current HPI
177.2401
Rent YoY
▲ 3.61%
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+246.7% since first listed
28 events — show timeline
  • 2026-05-20 Price Changed $69,000 MiRealSource-MiMLS
  • 2026-05-19 Price Changed $69,000 REALCOMP
  • 2026-05-01 Price Changed $69,900 MiRealSource-MiMLS
  • 2026-04-30 Price Changed $69,900 REALCOMP
  • 2026-03-21 Price Changed $75,000 MiRealSource-MiMLS
  • 2026-03-20 Price Changed $75,000 REALCOMP
  • 2026-02-19 Price Changed $57,000 MiRealSource-MiMLS
  • 2026-02-18 Price Changed $57,000 REALCOMP
  • 2026-01-29 Listed $69,000 REALCOMP
  • 2026-01-29 Listed $69,000 MiRealSource-MiMLS
  • 2026-01-23 Sold (MLS) $27,500 MiRealSource-MiMLS
  • 2026-01-23 Sold (MLS) $27,500 REALCOMP
  • 2026-01-16 Pending MiRealSource-MiMLS
  • 2026-01-16 Pending REALCOMP
  • 2025-12-15 Listed $60,000 MiRealSource-MiMLS
  • 2025-12-15 Listed $60,000 REALCOMP
  • 2011-11-28 Sold (MLS) $7,050 MiRealSource-MiMLS
  • 2011-11-17 Listing Removed MiRealSource-MiMLS
  • 2011-11-05 Listing Removed MiRealSource-MiMLS
  • 2011-11-04 Listed $7,000 MiRealSource-MiMLS
  • 2011-08-31 Listed $9,900 MiRealSource-MiMLS
  • 2011-04-06 Listing Removed MiRealSource-MiMLS
  • 2011-01-24 Listed $13,900 MiRealSource-MiMLS
  • 2010-10-19 Sold (MLS) $4,350 MiRealSource-MiMLS
  • 2010-10-19 Sold (MLS) $4,350 REALCOMP
  • 2010-10-18 Listing Removed MiRealSource-MiMLS
  • 2010-07-09 Listed $19,900 MiRealSource-MiMLS
  • 2010-07-09 Listed $19,900 REALCOMP

Property tax history

+3.6%/yr

Latest (2025): $1,735 · -5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…