CashFlowRE
Sign in Sign up
6080 Shattuck Rd
C- Composite 54.74
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 +16.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • Rent growth +4.4/5.0
  • Livability +4.0/5.0
  • 1% rule +3.7/10.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

6080 Shattuck Rd · Shields, MI 48603
3 bd · 1.0 ba · 1,048 sqft · SingleFamily public records · 24 Days on market
Built 1968 0.41 ac lot $143/sqft · at area comps Est $243k · 38% under

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

Listing remarks MLS

Classic 1960s brick ranch hitting the market in a great location just outside of the city, offering 3 bedrooms, 1 full bath, and the kind of solid construction buyers are always searching for. This home has been well-maintained and features a functional layout with comfortable living spaces. The chimney fireplace anchors the main living area and adds that warm, inviting feel that never goes out of style. A newer furnace provides peace of mind, and the partially finished basement offers additional space for entertaining, storage, or future expansion. Step outside to a spacious backyard with plenty of room to relax, host, or create your own outdoor setup. While the interior reflects its original character, the home presents a clear opportunity for cosmetic updates and immediate equity. That combination of condition, location, and potential is exactly what today's buyers are looking for. Opportunities like this don't last. If you've been waiting for something you can make your own without overpaying, this is it.

Key facts

  • 0.41 acre lot
  • 2 garage spots
  • Built 1968

Property features AI

Exterior

  • Parking: Attached heated 2-car garage
  • Utilities: Public water; Septic sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Brick construction; Block foundation
  • Exterior features: Paved road access; Lot roughly 0.41 acres (100 x 211)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No cooling (no central air)
  • Interior features: Partially finished 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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $94 ($1k/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 $131k (12.5% below list).
  • Recommended offer: $131k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 4.5% in Shields — 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 81/100 on livability (#59 in MI, #1,310 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute 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; 2 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 $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $131,189 (12.5% below list)

Questions for the listing agent

  1. Built in 1968 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.87%
Cap rate
7.04%
Cash-on-cash
2.68%
DSCR
1.12
GRM
9.5

CMA / ARV

ARV (median comp)
$242,963
List price
$150,000
Delta
-38.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3455 Mannion Rd 0.68mi 3/1.0 1,190 (+14%) 0mo $190,000 $160 45

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
-7.3%
Equity multiple
0.72×
Total profit
$-11,847
Equity at exit
$22,365
10-year hold
IRR
7.1%
Equity multiple
1.64×
Total profit
$26,695
Equity at exit
$12,969

Cash invested: $42,000 (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
9.5×

Monthly cashflow live

Estimated rent
$1,312 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$93 /mo · $1,120/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$94

Break-even live

Break-even rent $1,193
Max offer price $150,000
Occupancy floor 88%

Sensitivity live

Price -10% $179 -5% $136 +0% $94 +5% $52 +10% $9
Rent -10% $-10 -5% $42 +0% $94 +5% $146 +10% $198
Rate -1.0pp $170 -0.5pp $132 base $94 +0.5pp $55 +1.0pp $16

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
$37,500
Closing costs
$4,500
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
6301 Fox Glen Dr Saginaw, MI 2.0 1.0 662 $1,125 $1.70 44d 1 1.31mi
4509 Longmeadow Blvd W Saginaw, MI 2.0–3.0 1.0–2.0 1056 $1,199 $1.14 44d 1 1.47mi

Listing history 5 events

  1. 2026-05-06
    historical Accepting Backup Offers 1024-char remark
    Show marketing remark (1024 chars)

    Classic 1960s brick ranch hitting the market in a great location just outside of the city, offering 3 bedrooms, 1 full bath, and the kind of solid construction buyers are always searching for. This home has been well-maintained and features a functional layout with comfortable living spaces. The chimney fireplace anchors the main living area and adds that warm, inviting feel that never goes out of style. A newer furnace provides peace of mind, and the partially finished basement offers additional space for entertaining, storage, or future expansion. Step outside to a spacious backyard with plenty of room to relax, host, or create your own outdoor setup. While the interior reflects its original character, the home presents a clear opportunity for cosmetic updates and immediate equity. That combination of condition, location, and potential is exactly what today's buyers are looking for. Opportunities like this don't last. If you've been waiting for something you can make your own without overpaying, this is it.

  2. 2026-05-06
    historical Active Under Contract 1042-char remark
    Show marketing remark (1024 chars)

    Classic 1960s brick ranch hitting the market in a great location just outside of the city, offering 3 bedrooms, 1 full bath, and the kind of solid construction buyers are always searching for. This home has been well-maintained and features a functional layout with comfortable living spaces. The chimney fireplace anchors the main living area and adds that warm, inviting feel that never goes out of style. A newer furnace provides peace of mind, and the partially finished basement offers additional space for entertaining, storage, or future expansion. Step outside to a spacious backyard with plenty of room to relax, host, or create your own outdoor setup. While the interior reflects its original character, the home presents a clear opportunity for cosmetic updates and immediate equity. That combination of condition, location, and potential is exactly what today's buyers are looking for. Opportunities like this don't last. If you've been waiting for something you can make your own without overpaying, this is it.

  3. 2026-05-03
    listed $150,000 Active 1024-char remark
    Show marketing remark (1024 chars)

    Classic 1960s brick ranch hitting the market in a great location just outside of the city, offering 3 bedrooms, 1 full bath, and the kind of solid construction buyers are always searching for. This home has been well-maintained and features a functional layout with comfortable living spaces. The chimney fireplace anchors the main living area and adds that warm, inviting feel that never goes out of style. A newer furnace provides peace of mind, and the partially finished basement offers additional space for entertaining, storage, or future expansion. Step outside to a spacious backyard with plenty of room to relax, host, or create your own outdoor setup. While the interior reflects its original character, the home presents a clear opportunity for cosmetic updates and immediate equity. That combination of condition, location, and potential is exactly what today's buyers are looking for. Opportunities like this don't last. If you've been waiting for something you can make your own without overpaying, this is it.

  4. 2026-05-03
    listed $150,000 Active 1042-char remark
    Show marketing remark (1024 chars)

    Classic 1960s brick ranch hitting the market in a great location just outside of the city, offering 3 bedrooms, 1 full bath, and the kind of solid construction buyers are always searching for. This home has been well-maintained and features a functional layout with comfortable living spaces. The chimney fireplace anchors the main living area and adds that warm, inviting feel that never goes out of style. A newer furnace provides peace of mind, and the partially finished basement offers additional space for entertaining, storage, or future expansion. Step outside to a spacious backyard with plenty of room to relax, host, or create your own outdoor setup. While the interior reflects its original character, the home presents a clear opportunity for cosmetic updates and immediate equity. That combination of condition, location, and potential is exactly what today's buyers are looking for. Opportunities like this don't last. If you've been waiting for something you can make your own without overpaying, this is it.

  5. 2026-04-29
    historical $150,000 1024-char remark
    Show marketing remark (1024 chars)

    Classic 1960s brick ranch hitting the market in a great location just outside of the city, offering 3 bedrooms, 1 full bath, and the kind of solid construction buyers are always searching for. This home has been well-maintained and features a functional layout with comfortable living spaces. The chimney fireplace anchors the main living area and adds that warm, inviting feel that never goes out of style. A newer furnace provides peace of mind, and the partially finished basement offers additional space for entertaining, storage, or future expansion. Step outside to a spacious backyard with plenty of room to relax, host, or create your own outdoor setup. While the interior reflects its original character, the home presents a clear opportunity for cosmetic updates and immediate equity. That combination of condition, location, and potential is exactly what today's buyers are looking for. Opportunities like this don't last. If you've been waiting for something you can make your own without overpaying, this is it.

ⓘ 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
$1,120 · $93/mo
Projected year-2 tax
$1,715 · $143/mo
Expected delta
+$595/yr (+$50/mo · 53.2%)

ⓘ 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 ≥98°F today · 14 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
$15,743
− Mortgage interest
−$8,402
− Property taxes
−$1,120
− Insurance
−$750
− Repairs & maintenance
−$1,259
− Management
−$1,259
− Depreciation
−$4,364
Taxable loss
−$1,412
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$339
After-tax cash flow
$1,467/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 — Shields

Score
81/100
State rank
#59
US rank
#1310

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saginaw County · 54,884 people
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

+0.0% since first listed
7 events — show timeline
  • 2026-05-26 Pending MiRealSource-MiMLS
  • 2026-05-26 Pending REALCOMP
  • 2026-05-06 Contingent MiRealSource-MiMLS
  • 2026-05-06 Contingent REALCOMP
  • 2026-05-03 Listed $150,000 MiRealSource-MiMLS
  • 2026-05-03 Listed $150,000 REALCOMP
  • 2026-04-29 Coming Soon $150,000 MiRealSource-MiMLS

Property tax history

-2.2%/yr

Latest (2025): $1,120 · -47.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…