CashFlowRE
Sign in Sign up
260 S Dewey St
B- Composite 68.01
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 +28.9/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • ARV discount +7.5/15.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.2/10.0

$89,000

260 S Dewey St · Pickford, MI 49774
3 bd · 2.0 ba · 1,700 sqft · SingleFamily · 10 Days on market
Built 1942

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

Listing remarks

Opportunity awaits in the heart of Pickford! This 3-bedroom, 2-bath home is conveniently located in downtown Pickford, just a short distance from the school, park, and local amenities. Whether you're looking for a year-round residence, seasonal getaway, or investment property, this fixer-upper offers plenty of potential to make it your own. With a functional layout and a great location, this home is ready for your vision and updates. Don't miss the chance to create something special in a welcoming small-town community.

Key facts

  • Downtown pickford
  • Local amenities
  • Functional layout

Tags

DOWNTOWN PICKFORDSHORT DISTANCE FROM SCHOOLSHORT DISTANCE FROM PARKLOCAL AMENITIESFUNCTIONAL LAYOUT

Property features AI

Finance

  • Other: Property type: Residential

Exterior

  • Parking: Garage with opener
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels
  • Construction: Vinyl siding; Block and stone foundation; Built with asphalt roof
  • Exterior features: Few trees on the lot; Asphalt roof

Interior

  • Kitchen: Electric range; Refrigerator
  • Flooring: Laminate flooring
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Interior features: Ceiling fan(s); Window coverings; Double-pane windows; Full unfinished basement
  • Laundry & utility: Washer; Dryer; Laundry on main level

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 $89k.

Deal economics

  • At list price, monthly cash flow is $303 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Pickford Public Schools (rural): math 29% / reading 42% proficiency, ranked #279 of 540 in MI (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 92 units permitted in Chippewa County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $615 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Chippewa County population projected at -10% 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 $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,000

Questions for the listing agent

  1. Built in 1942 — 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. 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.
  4. 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.
  5. 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
1.38%
Cap rate
10.38%
Cash-on-cash
14.58%
DSCR
1.65
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.1%
Equity multiple
1.20×
Total profit
$4,919
Equity at exit
$13,270
10-year hold
IRR
14.6%
Equity multiple
2.18×
Total profit
$29,333
Equity at exit
$7,695

Cash invested: $24,920 (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 49774

Home prices YoY
-3.4%
Active inventory
22
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,231 medium interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$166 /mo · $1,987/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$303

Break-even live

Break-even rent $847
Max offer price $89,000
Occupancy floor 70%

Sensitivity live

Price -10% $353 -5% $328 +0% $303 +5% $278 +10% $252
Rent -10% $206 -5% $254 +0% $303 +5% $351 +10% $400
Rate -1.0pp $348 -0.5pp $325 base $303 +0.5pp $280 +1.0pp $256

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
$22,250
Closing costs
$2,670
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 9 events

  1. 2026-06-21
    days on market $89,000 Active 10 DOM
  2. 2026-06-21
    days on market $89,000 Active 9 DOM
  3. 2026-06-18
    days on market $89,000 Active 7 DOM
  4. 2026-06-17
    days on market $89,000 Active 6 DOM
  5. 2026-06-16
    days on market $89,000 Active 5 DOM
  6. 2026-06-15
    days on market $89,000 Active 4 DOM
  7. 2026-06-13
    days on market $89,000 Active 2 DOM
  8. 2026-06-12
    remarks 524-char remark
  9. 2026-06-12
    listed $89,000 Active 1 DOM

ⓘ 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
$1,987 · $166/mo
Projected year-2 tax
$1,987 · $166/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 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥87°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,769
− Mortgage interest
−$4,985
− Property taxes
−$1,987
− Insurance
−$445
− Repairs & maintenance
−$1,182
− Management
−$1,182
− Depreciation
−$2,589
Taxable income
$2,399
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$576
After-tax cash flow
$3,059/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
Pickford Public Schools
NCES district ID
2628020
Math proficiency
29% ▲ 1.00%
Reading proficiency
42% ▲ 3.00%
Median HH income
$45,740
Composite
30.31/100
National rank
#6274
State rank
#279 of 540 in MI

Livability — Pickford

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
1,994

Population outlook (Chippewa County) Hauer SSP2

Today (2025)
37,043 people
By 2030
36,431 · -1.7%
By 2040
34,911 · -5.8%
By 2050
33,350 · -10.0%
By 2075
29,789 · -19.6%
By 2100
24,171 · -34.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 7% Native American 4%
Common ancestry
Iranian 11% Romanian 6% Lithuanian 4%
Foreign-born
3% · Canada

Political lean MEDSL · Chippewa

2024 margin
Strong R (+24.2) · D 37.0% · R 61.3% · Other 1.7%
2008→2024 swing
-23.8pp toward R · 2008: -0.5pp · 2024: -24.2pp
All cycles
2024: R+24.2 2020: R+22.9 2016: R+24.2 2012: R+7.6 2008: R+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -5.57%
Current HPI
158.8149
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

1 event — show timeline
  • 2026-06-11 Listed $89,000 EUPBR

Property tax history

+1.3%/yr

Latest (2021): $1,987 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…