CashFlowRE
Sign in Sign up
1708 8th St
B+ Composite 76.69
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$88,500

1708 8th St · Port Huron, MI 48060
4 bd · 1.0 ba · 1,279 sqft · SingleFamily · 9 Days on market
Built 1908 3,485 sqft lot Est $159k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home is vacant and easy to show with an appointment with a license realtor. Walking distance to the St. Clair river and downtown Port Huron. This home features 4 bedrooms 2 down and 2 upstairs. This home features a full bathroom and is located on the first floor. This home has a formal dinning room and over 1200 sq. , ft. of living space. This home sits on a Michigan basement and Laundry is located on the first floor. Seller anticipates a quick sale and is ready to negotiate.

Key facts

  • Formal dining room
  • Michigan basement
  • 3,485 sq ft lot

Tags

FORMAL DINING ROOMMICHIGAN BASEMENTLAUNDRY ON FIRST FLOOR

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One-and-a-half story layout; Ground-level entry with steps; Vinyl siding
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot roughly 0.08 acres (approx. 50 x 70)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Has a basement; Four total rooms

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/1.0-bath single-family listed at $88k.

Deal economics

  • At list price, monthly cash flow is $549 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $88k).
  • Cap rate 13.7% 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; 2 comparable units currently listed for rent nearby; 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 $612 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 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 $32k; list at $88k implies a 177% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $88,500

Questions for the listing agent

  1. Built in 1908 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.71%
Cap rate
13.74%
Cash-on-cash
26.59%
DSCR
2.18
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$158,596
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
831 Bancroft St 0.18mi 4/1.0 1,209 (-6%) 5mo $75,000 $62 79
620 Griswold St 0.13mi 4/2.0 1,214 (-5%) 6mo $150,000 $124 76
1804 12th St 0.35mi 3/1.0 (-1) 1,244 (-3%) 2mo $170,100 $137 73
825 Minnie St 0.12mi 3/1.0 (-1) 1,140 (-11%) 2mo $105,000 $92 69
1203 Oak St 0.38mi 3/1.0 (-1) 1,344 (+5%) 2mo $50,100 $37 68
903 Oak St 0.11mi 3/1.0 (-1) 1,094 (-14%) 0mo $160,000 $146 65
2417 11th St 0.64mi 3/1.0 (-1) 1,200 (-6%) 1mo $165,000 $138 54
835 Vanderburgh Pl 0.63mi 3/1.0 (-1) 1,353 (+6%) 2mo $129,900 $96 54
911 9th St St 0.58mi 3/1.0 (-1) 1,360 (+6%) 5mo $123,470 $91 54
1133 Chestnut St 0.42mi 3/1.5 (-1) 1,430 (+12%) 1mo $180,000 $126 53
1325 Division St 0.51mi 3/2.0 (-1) 1,200 (-6%) 6mo $159,900 $133 52
1726 17th St 0.74mi 3/1.0 (-1) 1,156 (-10%) 4mo $68,000 $59 41

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
21.2%
Equity multiple
1.87×
Total profit
$21,609
Equity at exit
$13,196
10-year hold
IRR
29.7%
Equity multiple
3.74×
Total profit
$67,904
Equity at exit
$7,652

Cash invested: $24,780 (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
4.9×

Monthly cashflow live

Estimated rent
$1,512 medium interval (Pro) →
Mortgage (P&I)
$464
Tax from tax record
$144 /mo · $1,730/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$549

Break-even live

Break-even rent $817
Max offer price $88,500
Occupancy floor 59%

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
$22,125
Closing costs
$2,655
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
937 Howard St Port Huron, MI 3.0 1.0 1080 $1,500 $1.39 17d 1 0.63mi
909 Stone St Unit 1 Port Huron, MI 3.0 1.0 1100 $1,250 $1.14 43d 1 1.21mi

Listing history 8 events

  1. 2026-06-18
    days on market $88,500 Active 9 DOM
  2. 2026-06-17
    days on market $88,500 Active 8 DOM
  3. 2026-06-16
    days on market $88,500 Active 7 DOM
  4. 2026-06-15
    days on market $88,500 Active 6 DOM
  5. 2026-06-13
    days on market $88,500 Active 4 DOM
  6. 2026-06-13
    days on market $88,500 Active 3 DOM
  7. 2026-06-10
    remarks 485-char remark
  8. 2026-06-10
    listed $88,500 Active 1 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
$1,730 · $144/mo
Projected year-2 tax
$1,730 · $144/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°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
$18,140
− Mortgage interest
−$4,957
− Property taxes
−$1,730
− Insurance
−$442
− Repairs & maintenance
−$1,451
− Management
−$1,451
− Depreciation
−$2,575
Taxable income
$5,534
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,328
After-tax cash flow
$5,261/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

+153.6% since first listed
13 events — show timeline
  • 2026-06-09 Listed $88,500 REALCOMP
  • 2026-06-09 Listed $88,500 MiRealSource-MiMLS
  • 2004-09-17 Listed $34,900 REALCOMP
  • 2004-09-17 Sold (MLS) $32,000 MiRealSource-MiMLS
  • 2004-09-17 Sold (MLS) $32,000 REALCOMP
  • 2004-09-09 Listing Removed REALCOMP
  • 2004-09-01 Listed $34,900 REALCOMP
  • 2004-09-01 Listing Removed MiRealSource-MiMLS
  • 2004-08-15 Listing Removed REALCOMP
  • 2004-06-15 Listed $34,900 REALCOMP
  • 2004-03-19 Listing Removed REALCOMP
  • 2004-03-11 Listed $58,900 REALCOMP
  • 2004-03-11 Listed $34,900 MiRealSource-MiMLS

Property tax history

+3.4%/yr

Latest (2025): $1,730 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…