CashFlowRE
Sign in Sign up
2514 Thayer St 🏷️ Likely Rental
D Composite 42.61
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$3,000

2514 Thayer St · Saginaw, MI 48601
2 bd · 1.0 ba · 896 sqft · SingleFamily public records · 211 Days on market
Built 1894 6,534 sqft lot

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

Listing remarks MLS

Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

Key facts

  • 6,534 sq ft lot
  • Built 1894
  • Listed 211 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $3,000 price doesn't fit this home's estimated sale value (~$31,360) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $3k.

Deal economics

  • At list price, monthly cash flow is $611 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($800 rent vs $3k).
  • Recommended offer: $3k (12.0% below list) — sets the bar for market timing.
  • Cap rate 250.8% vs local median 8.3% in Saginaw — 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 63/100 on livability (#521 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Saginaw School District (urban): math 20% / reading 29% proficiency, ranked #444 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 201 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 $21 of loan paydown is wiped out by about $90 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $840 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 211 days — a 12% lower offer ($3k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 20y ago; this cycle's ask has dropped $5k (62%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1894 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $2,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 211 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 1894 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
26.67%
Cap rate
250.80%
Cash-on-cash
873.24%
DSCR
39.85
GRM
0.3

CMA / ARV

ARV (on-the-fly)
$31,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2503 Thayer St 0.03mi 2/1.0 816 (-9%) 3mo $30,000 $37 81
2409 Wilkins St 0.13mi 2/1.0 1,012 (+13%) 1mo $23,000 $23 72
500 Webber St 0.31mi 2/1.0 924 (+3%) 15mo $32,000 $35 68
1015 Cambrey St 0.24mi 2/1.0 959 (+7%) 12mo $40,000 $42 68
3315 S Washington Ave 0.64mi 2/1.0 927 (+4%) 8mo $63,500 $69 57
3212 Lowell Ave 0.73mi 2/1.0 864 (-4%) 10mo $13,000 $15 51
2221 Owen St 0.54mi 2/2.0 962 (+7%) 10mo $12,500 $13 50
3031 Grant St 0.42mi 2/1.0 807 (-10%) 17mo $50,000 $62 50
3211 Grant St 0.55mi 2/1.0 792 (-12%) 8mo $5,000 $6 48
2117 Lowell Ave 0.62mi 3/1.5 (+1) 908 (+1%) 18mo $23,500 $26 47
3034 Russell St 0.44mi 3/1.0 (+1) 976 (+9%) 17mo $23,001 $24 46
3308 Douglass St 0.70mi 3/1.0 (+1) 983 (+10%) 1mo $82,000 $83 46

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
Equity multiple
46.78×
Total profit
$38,458
Equity at exit
$447
10-year hold
IRR
Equity multiple
100.61×
Total profit
$83,669
Equity at exit
$259

Cash invested: $840 (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 48601

Home prices YoY
-32.1%
Active inventory
201
Price-to-rent
0.3×

Monthly cashflow live

Estimated rent
$800 medium interval (Pro) →
Mortgage (P&I)
$16
Tax est. 1.5%
$4 /mo · $45/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$168
Net cashflow
$611

Break-even live

Break-even rent $26
Max offer price $3,000
Occupancy floor 19%

Sensitivity live

Price -10% $613 -5% $612 +0% $611 +5% $610 +10% $609
Rent -10% $548 -5% $580 +0% $611 +5% $643 +10% $674
Rate -1.0pp $613 -0.5pp $612 base $611 +0.5pp $610 +1.0pp $610

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
$750
Closing costs
$90
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
113 Parkside Ct Saginaw, MI 1.0–3.0 1.0–1.5 808 $800 $0.99 45d 1 0.94mi

Listing history 31 events

  1. 2026-03-31
    status Pending
  2. 2026-03-27
    historical
  3. 2026-03-20
    status Pending
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  4. 2026-03-20
    status Pending 419-char remark
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  5. 2026-03-02
    price $3,000 419-char remark
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  6. 2026-03-02
    price $3,000
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  7. 2026-01-08
    price $5,000 419-char remark
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  8. 2026-01-08
    price $5,000
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  9. 2025-12-06
    status Active
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  10. 2025-12-06
    status Active 419-char remark
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  11. 2025-12-02
    historical
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  12. 2025-12-02
    historical 419-char remark
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  13. 2025-11-15
    price $7,000 419-char remark
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  14. 2025-11-14
    price $7,000
  15. 2025-08-18
    listed $8,000 Active
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  16. 2025-08-18
    listed $8,000 Active 419-char remark
    Show marketing remark (419 chars)

    Welcome to 2514 Thayer St. , Saginaw, MI 48601. This 2-bedroom, 1-bath home is a great opportunity for investors or buyers looking to add value. Situated on a nice corner lot, this property is a true handyman special and ideal for a fixer-upper project. With some repairs and updates, this home offers strong potential to build equity or become a valuable addition to your rental portfolio. Schedule your showing today.

  17. 2025-07-21
    historical
  18. 2025-07-21
    historical
  19. 2025-04-14
    listed $15,000 Active
  20. 2025-04-14
    listed $15,000 Active
  21. 2024-04-12
    soldstatus $6,000 Sold
  22. 2024-04-12
    soldstatus $6,000 Closed
  23. 2024-03-22
    status Pending
  24. 2024-03-22
    status Pending
  25. 2024-02-03
    price $9,000
  26. 2024-02-02
    price $9,000
  27. 2023-12-26
    listed $13,000 Active
  28. 2023-12-26
    listed $13,000 Active
  29. 2006-03-23
    historical
  30. 2006-03-22
    soldstatus $13,500
  31. 2006-02-12
    listed $13,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥100°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
$9,600
− Mortgage interest
−$168
− Property taxes
−$45
− Insurance
−$15
− Repairs & maintenance
−$768
− Management
−$768
− Depreciation
−$87
Taxable income
$7,749
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,860
After-tax cash flow
$5,476/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 School District
NCES district ID
2630390
Math proficiency
20% ▼ -5.00%
Reading proficiency
29% ▼ -3.00%
Median HH income
$28,940
Composite
19.6/100
National rank
#8755
State rank
#444 of 540 in MI

Livability — Saginaw

Score
63/100
State rank
#521
US rank
#15424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Saginaw, MI
City population
54,884
Population (ZIP)
32,069

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 59% White 27% Hispanic / Latino 12% Two or more races 5%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 2% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 4%

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
▼ -93.46%
Current HPI
197.3359
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

-77.8% since first listed
31 events — show timeline
  • 2026-03-31 Pending REALCOMP
  • 2026-03-27 Listing Removed REALCOMP
  • 2026-03-20 Pending REALCOMP
  • 2026-03-20 Pending MiRealSource-MiMLS
  • 2026-03-02 Price Changed $3,000 MiRealSource-MiMLS
  • 2026-03-02 Price Changed $3,000 REALCOMP
  • 2026-01-08 Price Changed $5,000 MiRealSource-MiMLS
  • 2026-01-08 Price Changed $5,000 REALCOMP
  • 2025-12-06 Relisted REALCOMP
  • 2025-12-06 Relisted MiRealSource-MiMLS
  • 2025-12-02 Listing Removed MiRealSource-MiMLS
  • 2025-12-02 Listing Removed REALCOMP
  • 2025-11-15 Price Changed $7,000 MiRealSource-MiMLS
  • 2025-11-14 Price Changed $7,000 REALCOMP
  • 2025-08-18 Listed $8,000 REALCOMP
  • 2025-08-18 Listed $8,000 MiRealSource-MiMLS
  • 2025-07-21 Listing Removed MiRealSource-MiMLS
  • 2025-07-21 Listing Removed REALCOMP
  • 2025-04-14 Listed $15,000 REALCOMP
  • 2025-04-14 Listed $15,000 MiRealSource-MiMLS
  • 2024-04-12 Sold (MLS) $6,000 MiRealSource-MiMLS
  • 2024-04-12 Sold (MLS) $6,000 REALCOMP
  • 2024-03-22 Pending MiRealSource-MiMLS
  • 2024-03-22 Pending REALCOMP
  • 2024-02-03 Price Changed $9,000 MiRealSource-MiMLS
  • 2024-02-02 Price Changed $9,000 REALCOMP
  • 2023-12-26 Listed $13,000 MiRealSource-MiMLS
  • 2023-12-26 Listed $13,000 REALCOMP
  • 2006-03-23 Listing Removed MiRealSource-MiMLS
  • 2006-03-22 Sold (MLS) $13,500 MiRealSource-MiMLS
  • 2006-02-12 Listed $13,500 MiRealSource-MiMLS

Property tax history

-3.3%/yr

Latest (2025): $497 · +48.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…