CashFlowRE
Sign in Sign up
2317 Maplewood Ave
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

$11,900

2317 Maplewood Ave · Saginaw, MI 48601
3 bd · 2.0 ba · 1,375 sqft · SingleFamily public records · 154 Days on market
Built 1926 6,534 sqft lot ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Perfect fixer upper! Upper unit has a living room, full kitchen, 3 bedrooms, and 1 bath and the Lower unit has a full kitchen, 1 bed, 1 bath, living room, office space and a laundry room. No Heat, No Water, No Electricity. A must see if looking for an investment property. Cash only. Must sign a Hold Harmless Disclosure to enter premises.

Key facts

  • 6,534 sq ft lot
  • Built 1926
  • Listed 153 days

Property features AI

Finance

  • Other: Located near Morris / Hiland cross streets
  • HOA & community: Property is part of a homeowners association

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One-and-a-half story
  • Construction: Asphalt construction materials; Pillar/post/pier foundation; Built area above grade about 1,375 square feet
  • Exterior features: Lot dimensions approximately 50 x 128; Lot about 0.15 acre; No pool

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Floor furnace heating (natural gas); No central cooling
  • Interior features: 12 total 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 3-bed/2.0-bath single-family listed at $12k.

Deal economics

  • At list price, monthly cash flow is $879 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $12k).
  • Recommended offer: $10k (12.0% below list) — sets the bar for market timing.
  • Cap rate 95.0% 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: 199 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 $82 of loan paydown is wiped out by about $357 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 $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($10k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $3k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.1% of price; built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $10,472 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 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 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
10.50%
Cap rate
94.97%
Cash-on-cash
316.69%
DSCR
15.09
GRM
0.8

CMA / ARV

ARV (on-the-fly)
$31,625
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2611 Hazelwood Ave 0.21mi 4/2.0 (+1) 1,351 (-2%) 5mo $35,000 $26 78
2502 Lynnwood Ave 0.23mi 3/2.0 1,404 (+2%) 11mo $20,000 $14 77
2306 Collingwood Ave 0.09mi 4/1.0 (+1) 1,370 (-0%) 13mo $38,000 $28 76
2610 Oakwood Ave 0.20mi 3/1.0 1,345 (-2%) 20mo $30,000 $22 66
1932 Lowell 0.49mi 4/2.0 (+1) 1,440 (+5%) 15mo $54,500 $38 52
2420 S Jefferson Ave 0.53mi 3/2.0 1,522 (+11%) 8mo $35,000 $23 50
2312 Parkwood Ave 0.23mi 3/1.0 1,176 (-14%) 14mo $15,000 $13 49
2401 Parkwood Ave 0.26mi 3/1.0 1,180 (-14%) 14mo $16,001 $14 49
2018 S Jefferson Ave 0.55mi 3/1.0 1,272 (-8%) 14mo $60,000 $47 46
3003 Rust Ave 0.52mi 4/2.0 (+1) 1,280 (-7%) 24mo $47,000 $37 39
3341 Fulton St 0.74mi 4/2.0 (+1) 1,522 (+11%) 6mo $35,000 $23 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
Equity multiple
17.24×
Total profit
$54,113
Equity at exit
$1,774
10-year hold
IRR
Equity multiple
36.83×
Total profit
$119,380
Equity at exit
$1,029

Cash invested: $3,332 (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
199
Price-to-rent
0.8×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$62
Tax from tax record
$41 /mo · $489/yr
Insurance
$5
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$879

Break-even live

Break-even rent $137
Max offer price $11,900
Occupancy floor 25%

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
$2,975
Closing costs
$357
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
3328 Webber St Saginaw, MI 3.0 1.0 878 $1,250 $1.42 44d 1 0.71mi

Listing history 22 events

  1. 2026-06-19
    days on market $11,900 Active 154 DOM
  2. 2026-06-18
    days on market $11,900 Active 153 DOM
  3. 2026-06-17
    days on market $11,900 Active 152 DOM
  4. 2026-06-16
    days on market $11,900 Active 151 DOM
  5. 2026-06-15
    days on market $11,900 Active 150 DOM
  6. 2026-06-14
    days on market $11,900 Active 148 DOM
  7. 2026-06-12
    days on market $11,900 Active 147 DOM
  8. 2026-06-09
    days on market $11,900 Active 144 DOM
  9. 2026-06-08
    days on market $11,900 Active 143 DOM
  10. 2026-06-07
    days on market $11,900 Active 142 DOM
  11. 2026-06-05
    days on market $11,900 Active 139 DOM
  12. 2026-06-03
    days on market $11,900 Active 138 DOM
  13. 2026-06-02
    days on market $11,900 Active 137 DOM
  14. 2026-06-01
    days on market $11,900 Active 136 DOM
  15. 2026-05-31
    days on market $11,900 Active 135 DOM
  16. 2026-05-30
    days on market $11,900 Active 134 DOM
  17. 2026-05-11
    status Active
  18. 2026-05-11
    historical
  19. 2026-02-21
    price $11,900 339-char remark
    Show marketing remark (339 chars)

    Perfect fixer upper! Upper unit has a living room, full kitchen, 3 bedrooms, and 1 bath and the Lower unit has a full kitchen, 1 bed, 1 bath, living room, office space and a laundry room. No Heat, No Water, No Electricity. A must see if looking for an investment property. Cash only. Must sign a Hold Harmless Disclosure to enter premises.

  20. 2026-02-20
    price $11,900
  21. 2026-01-17
    listed $14,900 Active
  22. 2026-01-16
    listed $14,900 Active 339-char remark
    Show marketing remark (339 chars)

    Perfect fixer upper! Upper unit has a living room, full kitchen, 3 bedrooms, and 1 bath and the Lower unit has a full kitchen, 1 bed, 1 bath, living room, office space and a laundry room. No Heat, No Water, No Electricity. A must see if looking for an investment property. Cash only. Must sign a Hold Harmless Disclosure to enter premises.

ⓘ 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
$489 · $41/mo
Projected year-2 tax
$489 · $41/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 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
$15,000
− Mortgage interest
−$667
− Property taxes
−$489
− Insurance
−$60
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$346
Taxable income
$11,038
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,649
After-tax cash flow
$7,903/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

-20.1% since first listed
6 events — show timeline
  • 2026-05-11 Relisted REALCOMP
  • 2026-05-11 Listing Removed REALCOMP
  • 2026-02-21 Price Changed $11,900 MiRealSource-MiMLS
  • 2026-02-20 Price Changed $11,900 REALCOMP
  • 2026-01-17 Listed $14,900 REALCOMP
  • 2026-01-16 Listed $14,900 MiRealSource-MiMLS

Property tax history

-1.7%/yr

Latest (2025): $489 · -42.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…