CashFlowRE
Sign in Sign up
205 N Lake St
B- Composite 68.63
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 +7.6/15.0
  • 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

$89,000

205 N Lake St · Ironwood, MI 49938
3 bd · 1.5 ba · 990 sqft · SingleFamily public records · 10 Days on market
Built 1910 6,534 sqft lot Est $89k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice 3 bedroom, 1 1/2 bath home in Ironwood located near school, hiking trails and snowmobile/ATV trail. Good size living room, dining room, kitchen and 1/2 bath on the main floor. Three good size bedrooms and a full bath upstairs. Detached one car garage and a nice back yard. House has been well maintained. Call for a showing today!

Key facts

  • Snowmobile atv trail
  • Back yard
  • Kitchen

Tags

HIKING TRAILSSNOWMOBILE ATV TRAILLIVING ROOMDINING ROOMKITCHENBACK YARD

Property features AI

Exterior

  • Parking: Attached garage with space for 1 vehicle
  • Utilities: Electricity connected; Natural gas connected; Public water; Public sanitary sewer
  • Home design: Residential property; 1 1/2-story structure; Built in 1910; Basement entry/foundation
  • Construction: Wood and Masonite exterior; Basement foundation; Full basement
  • Exterior features: Porch; Accessible doors; City/county year-round road access; Road frontage (50')

Interior

  • Kitchen: Kitchen on the first floor (approx. 10 x 14); Range/oven; Refrigerator
  • Bedrooms: Three bedrooms located on the second floor (approx. 11 x 12, 11 x 12, and 10 wide)
  • Bathrooms: One full bathroom; One lavatory (half bath)
  • Heating & cooling: Forced air heating; Ceiling fan(s); no central air; Electric water heater; Natural gas fuel
  • Interior features: Cable/Internet available; First-floor lavatory
  • Laundry & utility: Full 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/1.5-bath single-family listed at $89k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Cap rate 12.6% vs local median 5.8% in Ironwood — 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 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-, schools D+, amenities 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.
  • 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 $615 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 5y 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,000

Questions for the listing agent

  1. Built in 1910 — 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 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?
  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
1.52%
Cap rate
12.63%
Cash-on-cash
22.64%
DSCR
2.01
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$89,100
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
720 Hill St 0.09mi 2/1.0 (-1) 960 (-3%) 2mo $93,000 $97 82
237 E Ridge St 0.52mi 3/1.0 1,014 (+2%) 10mo $111,000 $109 62
602 Lake Ave 0.35mi 3/1.0 914 (-8%) 9mo $47,000 $51 61
746 Celia St 0.46mi 3/1.0 1,044 (+6%) 8mo $65,000 $62 61
102 N Mansfield St 0.32mi 3/1.5 1,100 (+11%) 9mo $39,900 $36 59
244 E Michigan Ave 0.52mi 3/1.5 1,044 (+6%) 10mo $66,000 $63 58
224 E Harding Ave 0.57mi 2/1.0 (-1) 936 (-6%) 1mo $75,000 $80 56
720 Florence St 0.38mi 3/1.0 1,120 (+13%) 3mo $140,000 $125 56
221 Frenchtown Rd 0.64mi 2/1.0 (-1) 959 (-3%) 8mo $49,500 $52 51
325 Houk St 0.67mi 2/1.0 (-1) 960 (-3%) 8mo $86,000 $90 50
433 E Margaret St 0.64mi 3/1.5 1,092 (+10%) 7mo $135,000 $124 47
209 E Harding Ave 0.60mi 2/1.0 (-1) 865 (-13%) 8mo $90,000 $104 38

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
15.5%
Equity multiple
1.62×
Total profit
$15,534
Equity at exit
$13,270
10-year hold
IRR
24.2%
Equity multiple
3.09×
Total profit
$52,128
Equity at exit
$7,695

Cash invested: $24,920 (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
5.5×

Monthly cashflow live

Estimated rent
$1,353 medium interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$95 /mo · $1,135/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$470

Break-even live

Break-even rent $757
Max offer price $89,000
Occupancy floor 60%

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
$22,250
Closing costs
$2,670
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 9 events

  1. 2026-06-18
    days on market $89,000 Active 10 DOM
  2. 2026-06-17
    days on market $89,000 Active 9 DOM
  3. 2026-06-16
    days on market $89,000 Active 8 DOM
  4. 2026-06-15
    days on market $89,000 Active 7 DOM
  5. 2026-06-13
    days on market $89,000 Active 5 DOM
  6. 2026-06-12
    days on market $89,000 Active 4 DOM
  7. 2026-06-09
    remarks 443-char remark
  8. 2026-06-09
    remarks 335-char remark
  9. 2026-06-09
    listed $89,000 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
$1,135 · $95/mo
Projected year-2 tax
$1,253 · $104/mo
Expected delta
+$118/yr (+$10/mo · 10.4%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$16,231
− Mortgage interest
−$4,985
− Property taxes
−$1,135
− Insurance
−$445
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$2,589
Taxable income
$4,480
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,075
After-tax cash flow
$4,567/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

Census place
Ironwood, MI
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

+48.6% since first listed
5 events — show timeline
  • 2026-06-08 Listed $89,000 UPAR
  • 2026-06-08 Listed $89,000 GNMLS
  • 2026-06-08 Listed $89,000 MiRealSource-MiMLS
  • 2021-10-20 Listing Removed MiRealSource-MiMLS
  • 2021-07-09 Listed $59,900 MiRealSource-MiMLS

Property tax history

+0.1%/yr

Latest (2024): $1,135 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…