CashFlowRE
Sign in Sign up
1715 Hancock St
B+ Composite 76.11
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 +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$49,000

1715 Hancock St · Saginaw, MI 48602
2 bd · 1.0 ba · 970 sqft · SingleFamily public records · 83 Days on market
Built 1884 6,098 sqft lot Est $68k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

Key facts

  • Convenient laundry
  • Pantry
  • Newer furnace

Tags

CONVENIENT LAUNDRYPANTRYMUDROOMNEWER ROOFNEWER FURNACEPARTIALLY FENCED BACKYARD

Property features AI

Finance

  • HOA & community: Has homeowners association

Exterior

  • Parking: Detached garage (1 car), paved, assigned parking; Other structures: Workshop
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Residential zoning; Subdivision: BRENNERS ADDITION; Cross streets: N Carolina & N Charles
  • Construction: Vinyl siding; Pillar/post/pier foundation; Above-grade finished area: 970 square feet
  • Exterior features: Front porch; City lot; Paved road

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Pantry; Total of 5 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 2-bed/1.0-bath single-family listed at $49k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($938 rent vs $49k).
  • Recommended offer: $46k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.4% 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: Rents rising (+4.0%/yr); 250 active listings in the ZIP; 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 $339 of loan paydown is wiped out by about $1k 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 + 4.0% rent growth), your $14k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 21y ago; this cycle's ask has dropped $16k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $38k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1884 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $46,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1884 — 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
1.91%
Cap rate
15.38%
Cash-on-cash
32.46%
DSCR
2.44
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$67,900
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1715 Hancock St 0.00mi 2/1.0 970 (0%) 1mo $42,500 $44 100
2821 Cooper Ave 0.38mi 2/1.0 917 (-6%) 3mo $95,000 $104 70
1719 N Charles St 0.49mi 3/1.0 (+1) 960 (-1%) 1mo $37,000 $39 69
310 S Bates St 0.33mi 3/1.0 (+1) 1,069 (+10%) 2mo $42,000 $39 61
1415 Lyon St 0.48mi 2/1.0 1,068 (+10%) 0mo $74,900 $70 60
703 N Bond St 0.50mi 2/1.0 1,056 (+9%) 2mo $9,000 $9 60
35 Congress Court A 0.53mi 3/1.5 (+1) 1,026 (+6%) 0mo $115,000 $112 58
1511 Osborn St 0.69mi 2/1.0 1,041 (+7%) 1mo $90,000 $86 55
1608 Congress Ave 0.74mi 3/1.0 (+1) 948 (-2%) 3mo $64,000 $68 55
2125 State St 0.75mi 3/1.0 (+1) 986 (+2%) 4mo $40,200 $41 54
1529 Beech St 0.66mi 2/1.0 859 (-11%) 1mo $75,000 $87 49
1542 Beech St 0.66mi 3/1.0 (+1) 864 (-11%) 1mo $102,000 $118 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 · 3.98% rent growth · sell at horizon

5-year hold
IRR
28.7%
Equity multiple
2.21×
Total profit
$16,666
Equity at exit
$7,306
10-year hold
IRR
36.7%
Equity multiple
4.57×
Total profit
$48,995
Equity at exit
$4,237

Cash invested: $13,720 (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 48602

Home prices YoY
-19.7%
Rents YoY
4.0%
Active inventory
250
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$938 medium interval (Pro) →
Mortgage (P&I)
$257
Tax from tax record
$92 /mo · $1,107/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$197
Net cashflow
$371

Break-even live

Break-even rent $468
Max offer price $49,000
Occupancy floor 55%

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
$12,250
Closing costs
$1,470
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 18 events

  1. 2026-05-21
    status Pending
    Show marketing remark (585 chars)

    Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

  2. 2026-05-21
    status Pending 585-char remark
    Show marketing remark (585 chars)

    Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

  3. 2026-05-09
    price $49,000 585-char remark
    Show marketing remark (585 chars)

    Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

  4. 2026-05-09
    price $49,000
    Show marketing remark (585 chars)

    Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

  5. 2026-03-25
    price $59,900 585-char remark
    Show marketing remark (585 chars)

    Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

  6. 2026-03-25
    price $59,900
    Show marketing remark (585 chars)

    Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

  7. 2026-02-26
    listed $64,900 Active
    Show marketing remark (585 chars)

    Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

  8. 2026-02-26
    listed $64,900 Active 585-char remark
    Show marketing remark (585 chars)

    Located directly across from the Butman-Fish Library in the City of Saginaw, this 2-bedroom bungalow offers a practical layout and strong potential. The main floor features convenient laundry, along with a pantry and mudroom for added functionality. Major mechanical updates have already been completed, including a newer roof and newer furnace. Outside, you’ll find a partially fenced backyard and a detached brick storage shed, providing additional storage space. A solid opportunity whether you’re looking to expand your investment portfolio or purchase your first home.

  9. 2023-01-24
    historical
  10. 2023-01-24
    historical
  11. 2022-11-23
    price $35,000
  12. 2022-11-22
    price $35,000
  13. 2022-11-22
    listed $30,000 Active
  14. 2022-11-22
    listed $30,000 Active
  15. 2005-12-14
    soldstatus $38,000
  16. 2005-12-02
    historical
  17. 2005-12-01
    soldstatus $38,000
  18. 2005-08-23
    listed $37,500

ⓘ 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
$1,107 · $92/mo
Projected year-2 tax
$1,107 · $92/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 ≥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
$11,252
− Mortgage interest
−$2,745
− Property taxes
−$1,107
− Insurance
−$245
− Repairs & maintenance
−$900
− Management
−$900
− Depreciation
−$1,425
Taxable income
$3,930
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$943
After-tax cash flow
$3,511/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
County
Saginaw County · 54,884 people
City population
54,884
Metro
Saginaw, MI
Population (ZIP)
27,127
Household income
$46,984
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1416.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 50% Black 27% Hispanic / Latino 17% Two or more races 12%
Hispanic origin (detail)
Mexican 14% Puerto Rican 1%
Common ancestry
Romanian 4% Lithuanian 3% Italian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -39.15%
Current HPI
159.8807
Rent YoY
▲ 3.98%
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

+30.7% since first listed
18 events — show timeline
  • 2026-05-21 Pending REALCOMP
  • 2026-05-21 Pending MiRealSource-MiMLS
  • 2026-05-09 Price Changed $49,000 MiRealSource-MiMLS
  • 2026-05-09 Price Changed $49,000 REALCOMP
  • 2026-03-25 Price Changed $59,900 MiRealSource-MiMLS
  • 2026-03-25 Price Changed $59,900 REALCOMP
  • 2026-02-26 Listed $64,900 MiRealSource-MiMLS
  • 2026-02-26 Listed $64,900 REALCOMP
  • 2023-01-24 Listing Removed MiRealSource-MiMLS
  • 2023-01-24 Listing Removed REALCOMP
  • 2022-11-23 Price Changed $35,000 MiRealSource-MiMLS
  • 2022-11-22 Price Changed $35,000 REALCOMP
  • 2022-11-22 Listed $30,000 MiRealSource-MiMLS
  • 2022-11-22 Listed $30,000 REALCOMP
  • 2005-12-14 Sold (Public Records) $38,000 Public Records
  • 2005-12-02 Listing Removed MiRealSource-MiMLS
  • 2005-12-01 Sold (MLS) $38,000 MiRealSource-MiMLS
  • 2005-08-23 Listed $37,500 MiRealSource-MiMLS

Property tax history

+5.4%/yr

Latest (2025): $1,107 · -16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…