CashFlowRE
Sign in Sign up
1548 Maine St
C- Composite 51.88
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 +25.3/30.0
  • DSCR +8.3/10.0
  • 1% rule +7.1/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$85,000

1548 Maine St · Saginaw, MI 48602
3 bd · 1.0 ba · 973 sqft · SingleFamily public records · 3 Days on market
Built 1929 5,663 sqft lot Est $62k · 36% over

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

Listing remarks MLS

Move-in ready 3-bedroom, 1-bath ranch featuring a brand-new roof with a transferable lifetime craftsmanship warranty. The interior has been freshly painted throughout with a neutral color palette. Both the kitchen and bathroom feature brand-new luxury vinyl plank (LVP) flooring for maximum durability. The kitchen comes fully equipped with a new stainless steel appliance package. Includes a full basement offering ample storage or room for future expansion. Perfect for a first-time homebuyer or investor looking for a turn-key property with no upcoming major roof expenses. Schedule your showing today!

Key facts

  • Full basement
  • Solid layout
  • 5,663 sq ft lot

Tags

FULL BASEMENTSOLID LAYOUTOPPORTUNITY FOR RENOVATION

Property features AI

Finance

  • Other: Located in the Binder & Seyffardts Addition subdivision; Cross streets: Maple and S. Elm St.
  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding; Block foundation; Built with above-grade finished area of 980 square feet
  • Exterior features: Lot dimensions approximately 42 x 130; Lot about 0.13 acre; No pool

Interior

  • Bedrooms: 6 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating fueled by natural gas; No central cooling
  • Interior features: Block 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 $85k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).

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; 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 $588 of loan paydown is wiped out by about $3k 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 $24k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 2y ago; this cycle's ask is 22% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $60k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $85,000

Questions for the listing agent

  1. Built in 1929 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.21%
Cap rate
9.03%
Cash-on-cash
9.77%
DSCR
1.43
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$62,272
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1700 Marquette St 0.16mi 2/1.0 (-1) 963 (-1%) 1mo $80,000 $83 85
1514 Marquette St 0.14mi 2/1.5 (-1) 986 (+1%) 2mo $50,000 $51 83
1013 Maple St 0.15mi 3/1.0 1,034 (+6%) 2mo $66,000 $64 80
2233 S Niagara St 0.49mi 3/1.0 972 (-0%) 1mo $44,000 $45 76
1753 Kendrick St 0.31mi 3/1.5 936 (-4%) 2mo $60,000 $64 75
1717 S Hamilton St 0.44mi 2/1.0 (-1) 960 (-1%) 4mo $42,000 $44 69
1 Southlawn Ct 0.23mi 3/1.0 1,090 (+12%) 4mo $116,900 $107 66
1757 Burnham Dr 0.42mi 4/1.0 (+1) 1,097 (+13%) 2mo $63,000 $57 52
1511 Osborn St 0.68mi 2/1.0 (-1) 1,041 (+7%) 1mo $90,000 $86 51
4135 Green St 0.68mi 2/1.0 (-1) 900 (-8%) 3mo $32,500 $36 48
1802 Allegan St 0.51mi 2/1.0 (-1) 834 (-14%) 0mo $79,900 $96 47
1522 Gilbert St 0.72mi 2/1.0 (-1) 1,112 (+14%) 1mo $67,000 $60 37

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
-0.4%
Equity multiple
0.98×
Total profit
$-378
Equity at exit
$12,674
10-year hold
IRR
10.3%
Equity multiple
1.84×
Total profit
$19,989
Equity at exit
$7,349

Cash invested: $23,800 (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
6.9×

Monthly cashflow live

Estimated rent
$1,029 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$138 /mo · $1,659/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$216
Net cashflow
$194

Break-even live

Break-even rent $784
Max offer price $85,000
Occupancy floor 76%

Sensitivity live

Price -10% $242 -5% $218 +0% $194 +5% $170 +10% $146
Rent -10% $112 -5% $153 +0% $194 +5% $234 +10% $275
Rate -1.0pp $236 -0.5pp $215 base $194 +0.5pp $172 +1.0pp $149

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
$21,250
Closing costs
$2,550
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
1827 Gilbert St Saginaw, MI 3.0 2.0 1008 $695 $0.69 44d 1 0.73mi
2021 Grout St Saginaw, MI 1.0–2.0 1.0 862 $995 $1.15 44d 1 0.83mi

Listing history 6 events

  1. 2026-06-19
    days on market $85,000 Active 3 DOM
  2. 2026-06-18
    days on market $85,000 Active 2 DOM
  3. 2026-06-17
    remarks 605-char remark
    Show marketing remark (605 chars)

    Move-in ready 3-bedroom, 1-bath ranch featuring a brand-new roof with a transferable lifetime craftsmanship warranty. The interior has been freshly painted throughout with a neutral color palette. Both the kitchen and bathroom feature brand-new luxury vinyl plank (LVP) flooring for maximum durability. The kitchen comes fully equipped with a new stainless steel appliance package. Includes a full basement offering ample storage or room for future expansion. Perfect for a first-time homebuyer or investor looking for a turn-key property with no upcoming major roof expenses. Schedule your showing today!

  4. 2026-06-17
    price $85,000 Active 1 DOM
    Show marketing remark (605 chars)

    Move-in ready 3-bedroom, 1-bath ranch featuring a brand-new roof with a transferable lifetime craftsmanship warranty. The interior has been freshly painted throughout with a neutral color palette. Both the kitchen and bathroom feature brand-new luxury vinyl plank (LVP) flooring for maximum durability. The kitchen comes fully equipped with a new stainless steel appliance package. Includes a full basement offering ample storage or room for future expansion. Perfect for a first-time homebuyer or investor looking for a turn-key property with no upcoming major roof expenses. Schedule your showing today!

  5. 2026-06-17
    remarks 191-char remark
    Show marketing remark (605 chars)

    Move-in ready 3-bedroom, 1-bath ranch featuring a brand-new roof with a transferable lifetime craftsmanship warranty. The interior has been freshly painted throughout with a neutral color palette. Both the kitchen and bathroom feature brand-new luxury vinyl plank (LVP) flooring for maximum durability. The kitchen comes fully equipped with a new stainless steel appliance package. Includes a full basement offering ample storage or room for future expansion. Perfect for a first-time homebuyer or investor looking for a turn-key property with no upcoming major roof expenses. Schedule your showing today!

  6. 2026-06-17
    listed $69,500 Active 1 DOM
    Show marketing remark (605 chars)

    Move-in ready 3-bedroom, 1-bath ranch featuring a brand-new roof with a transferable lifetime craftsmanship warranty. The interior has been freshly painted throughout with a neutral color palette. Both the kitchen and bathroom feature brand-new luxury vinyl plank (LVP) flooring for maximum durability. The kitchen comes fully equipped with a new stainless steel appliance package. Includes a full basement offering ample storage or room for future expansion. Perfect for a first-time homebuyer or investor looking for a turn-key property with no upcoming major roof expenses. Schedule your showing today!

ⓘ 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
$1,659 · $138/mo
Projected year-2 tax
$1,659 · $138/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 ≥99°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
$12,351
− Mortgage interest
−$4,761
− Property taxes
−$1,659
− Insurance
−$425
− Repairs & maintenance
−$988
− Management
−$988
− Depreciation
−$2,473
Taxable income
$1,057
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$254
After-tax cash flow
$2,071/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

+63.5% since first listed
30 events — show timeline
  • 2026-06-17 Price Changed $85,000 MiRealSource-MiMLS
  • 2026-06-17 Price Changed $85,000 REALCOMP
  • 2026-06-16 Listed $69,500 REALCOMP
  • 2026-06-16 Relisted REALCOMP
  • 2026-06-16 Relisted MiRealSource-MiMLS
  • 2026-06-16 Listing Removed MiRealSource-MiMLS
  • 2026-06-16 Listed $69,500 MiRealSource-MiMLS
  • 2026-05-10 Pending REALCOMP
  • 2026-05-10 Pending MiRealSource-MiMLS
  • 2026-05-08 Listing Removed MiRealSource-MiMLS
  • 2026-04-29 Price Changed $69,500 MiRealSource-MiMLS
  • 2026-04-29 Price Changed $69,500 REALCOMP
  • 2026-04-13 Relisted REALCOMP
  • 2026-04-13 Relisted MiRealSource-MiMLS
  • 2026-04-02 Pending REALCOMP
  • 2026-04-02 Pending MiRealSource-MiMLS
  • 2026-01-20 Listed $77,000 REALCOMP
  • 2026-01-20 Listed $77,000 MiRealSource-MiMLS
  • 2025-12-02 Listing Removed REALCOMP
  • 2025-12-02 Listing Removed MiRealSource-MiMLS
  • 2025-11-27 Price Changed $71,900 MiRealSource-MiMLS
  • 2025-11-26 Price Changed $71,900 REALCOMP
  • 2025-09-04 Listed $75,000 REALCOMP
  • 2025-09-04 Listed $75,000 MiRealSource-MiMLS
  • 2024-10-28 Sold (MLS) $60,000 MiRealSource-MiMLS
  • 2024-10-28 Sold (MLS) $60,000 REALCOMP
  • 2024-10-06 Pending REALCOMP
  • 2024-10-06 Pending MiRealSource-MiMLS
  • 2024-10-02 Listed $52,000 MiRealSource-MiMLS
  • 2024-10-02 Listed $52,000 REALCOMP

Property tax history

+4.1%/yr

Latest (2025): $1,659 · +27.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…