CashFlowRE
Sign in Sign up
4810 Mackinaw Rd
C Composite 55.84
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 +18.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.7/10.0
  • Rent growth +4.4/5.0
  • 1% rule +4.0/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

4810 Mackinaw Rd · Saginaw, MI 48603
5 bd · 1.5 ba · 1,820 sqft · SingleFamily public records · 251 Days on market
Built 1925 1.23 ac lot $104/sqft · 18% below area Est $233k · 18% under ↓ 24% since listing

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

Listing remarks MLS

Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

Key facts

  • Modern vinyl windows
  • Big garage
  • New roof

Tags

1.25 ACRE WOODED SITENEW ROOFMODERN VINYL WINDOWSBIG GARAGEHOBBY BUILDINGAMAZING YARD

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 5-bed/1.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $165 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (10.3% below list).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.

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 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: Rents rising fast (+7.7%/yr); 156 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).
  • This rent runs 31% of the median local income ($66k/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 $1k of loan paydown is wiped out by about $6k 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 + 7.7% rent growth), your $53k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 251 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $59k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $167,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 251 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 1925 — 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. 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.
  8. 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.
  9. 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
0.90%
Cap rate
7.33%
Cash-on-cash
3.71%
DSCR
1.17
GRM
9.3

CMA / ARV

ARV (median comp)
$232,589
List price
$189,900
Delta
-18.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3830 Deibel Dr 0.30mi 4/2.0 (-1) 1,952 (+7%) 4mo $218,000 $112 64
3280 E Wintergreen Dr 0.65mi 4/2.0 (-1) 1,776 (-2%) 7mo $200,000 $113 53
3855 Midnight Path 0.16mi 4/2.5 (-1) 2,024 (+11%) 23mo $250,000 $124 46
3575 Shattuck Rd 0.75mi 4/1.0 (-1) 1,752 (-4%) 9mo $180,000 $103 44
4175 Scarlet Oak Dr 0.73mi 4/2.5 (-1) 1,952 (+7%) 5mo $226,900 $116 41
4461 Concord St 0.63mi 4/2.5 (-1) 1,728 (-5%) 15mo $220,000 $127 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 · 7.71% rent growth · sell at horizon

5-year hold
IRR
-5.8%
Equity multiple
0.78×
Total profit
$-11,888
Equity at exit
$28,315
10-year hold
IRR
8.5%
Equity multiple
1.77×
Total profit
$41,177
Equity at exit
$16,419

Cash invested: $53,172 (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 48603

Rents YoY
7.7%
Active inventory
156
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,704 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$106 /mo · $1,275/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$165

Break-even live

Break-even rent $1,495
Max offer price $189,900
Occupancy floor 85%

Sensitivity live

Price -10% $272 -5% $218 +0% $165 +5% $111 +10% $57
Rent -10% $30 -5% $97 +0% $165 +5% $232 +10% $299
Rate -1.0pp $260 -0.5pp $213 base $165 +0.5pp $115 +1.0pp $65

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
$47,475
Closing costs
$5,697
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 44d 1 1.39mi

Listing history 20 events

  1. 2026-05-15
    status Pending 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  2. 2026-05-15
    status Pending 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  3. 2026-04-30
    price $189,900 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  4. 2026-04-29
    price $189,900 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  5. 2026-04-27
    status Active 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  6. 2026-04-27
    status Active 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  7. 2026-04-20
    status Pending 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  8. 2026-04-20
    status Pending 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  9. 2026-04-17
    status Active 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  10. 2026-04-17
    status Active 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  11. 2025-11-12
    historical Active Under Contract 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  12. 2025-11-12
    historical Keep Showing-Contgcy Appl 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  13. 2025-11-12
    status Pending 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  14. 2025-11-12
    status Pending 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  15. 2025-11-07
    historical Active Under Contract 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  16. 2025-11-07
    historical Keep Showing-Contgcy Appl 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  17. 2025-10-15
    price $209,900 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  18. 2025-10-15
    price $209,900 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  19. 2025-08-29
    listed $249,000 Active 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

  20. 2025-08-29
    listed $249,000 Active 353-char remark
    Show marketing remark (353 chars)

    Here's a unique opportunity. .. classic Farm Home on a 1.25 acre wooded site in Saginaw Township. New roof in 2023, modern vinyl windows, big garage + a hobby building for your collectable, hobby or home shop. Tenderly maintained by this family since 1958 and ready for your 2026 modernizations. The yard is amazing and the homes potential is unlimited.

ⓘ 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
$1,275 · $106/mo
Projected year-2 tax
$2,100 · $175/mo
Expected delta
+$825/yr (+$69/mo · 64.7%)

ⓘ 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 · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$20,442
− Mortgage interest
−$10,637
− Property taxes
−$1,275
− Insurance
−$950
− Repairs & maintenance
−$1,635
− Management
−$1,635
− Depreciation
−$5,524
Taxable loss
−$1,214
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$291
After-tax cash flow
$2,266/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 — 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

County
Saginaw County · 54,884 people
City population
54,884
Metro
Saginaw, MI
Population (ZIP)
27,757
Household income
$66,352
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
1106.0

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 (70%)
Race & ethnicity
White 70% Black 12% Hispanic / Latino 10% Asian 5% Two or more races 5%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 8% Lithuanian 7% Slovak 3%
Foreign-born
6% · Canada, China
Languages at home
93% English-only · Other Indo-European 3% Spanish 2% Other Asian/Pacific 1%

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
▼ -103.35%
Current HPI
152.7507
Rent YoY
▲ 7.71%
Metro
Saginaw, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-23.7% since first listed
20 events — show timeline
  • 2026-05-15 Pending REALCOMP
  • 2026-05-15 Pending MiRealSource-MiMLS
  • 2026-04-30 Price Changed $189,900 MiRealSource-MiMLS
  • 2026-04-29 Price Changed $189,900 REALCOMP
  • 2026-04-27 Relisted REALCOMP
  • 2026-04-27 Relisted MiRealSource-MiMLS
  • 2026-04-20 Pending REALCOMP
  • 2026-04-20 Pending MiRealSource-MiMLS
  • 2026-04-17 Relisted REALCOMP
  • 2026-04-17 Relisted MiRealSource-MiMLS
  • 2025-11-12 Contingent REALCOMP
  • 2025-11-12 Contingent MiRealSource-MiMLS
  • 2025-11-12 Pending REALCOMP
  • 2025-11-12 Pending MiRealSource-MiMLS
  • 2025-11-07 Contingent REALCOMP
  • 2025-11-07 Contingent MiRealSource-MiMLS
  • 2025-10-15 Price Changed $209,900 MiRealSource-MiMLS
  • 2025-10-15 Price Changed $209,900 REALCOMP
  • 2025-08-29 Listed $249,000 MiRealSource-MiMLS
  • 2025-08-29 Listed $249,000 REALCOMP

Property tax history

-2.5%/yr

Latest (2025): $1,275 · -48.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…