CashFlowRE
Sign in Sign up
611 S 4th Ave
B Composite 73.47
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$38,500

611 S 4th Ave · Saginaw, MI 48607
6 bd · 2.0 ba · 1,698 sqft · SingleFamily public records · 24 Days on market
Built 1904 5,227 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover a piece of Saginaw's rich heritage at 611 S 4th Ave, a distinguished single-family residence constructed in 1904. Spanning 6 bedrooms, this historic property is prime and ready for its final interior transformation. The heavy lifting has already been done: the home features an entirely rewired electrical system, two brand-new structural foundation walls, and a complete new roof. The basement also features an egress window, providing the perfect opportunity to add a legal 6th bedroom or additional living space. If you are looking for a solid property where you can finish the interior to your exact specifications and capture immediate equity, this is it. Agent Disclosure: Listing agent is a licensed real estate salesperson in the State of Michigan and holds a personal ownership interest in the subject property.

Key facts

  • Egress window
  • New roof
  • 5,227 sq ft lot

Tags

REWIRED ELECTRICAL SYSTEMNEW ROOFEGRESS WINDOW

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps
  • Construction: Block foundation; Block and vinyl siding construction
  • Exterior features: Paved road access; Lot approximately 0.12 acres (43.83 x 120)

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Unfinished basement; Six 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 6-bed/2.0-bath single-family listed at $38k.

Deal economics

  • At list price, monthly cash flow is $741 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $38k).
  • Recommended offer: $38k (1.5% below list) — sets the bar for market timing.
  • Cap rate 29.4% 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: 5 active listings in the ZIP; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $931 of equity ($266 loan paydown + $665 appreciation (1.7% local appreciation)).
  • Saginaw County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.7% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y ago 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.
  • Current owner paid $10k; list at $38k implies a 285% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $37,922 (1.5% below list)

Questions for the listing agent

  1. Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
3.43%
Cap rate
29.39%
Cash-on-cash
82.48%
DSCR
4.67
GRM
2.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.73% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
86.0%
Equity multiple
5.58×
Total profit
$49,339
Equity at exit
$14,619
10-year hold
IRR
86.4%
Equity multiple
11.47×
Total profit
$112,892
Equity at exit
$20,625

Cash invested: $10,780 (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 48607

Home prices YoY
1.0%
Active inventory
5
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,322 medium interval (Pro) →
Mortgage (P&I)
$202
Tax from tax record
$86 /mo · $1,027/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$741

Break-even live

Break-even rent $384
Max offer price $38,500
Occupancy floor 39%

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
$9,625
Closing costs
$1,155
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 40 events

  1. 2026-06-19
    days on market $38,500 Active 24 DOM
  2. 2026-06-18
    days on market $38,500 Active 23 DOM
  3. 2026-06-17
    days on market $38,500 Active 22 DOM
  4. 2026-06-16
    days on market $38,500 Active 21 DOM
  5. 2026-06-15
    days on market $38,500 Active 20 DOM
  6. 2026-06-14
    days on market $38,500 Active 18 DOM
  7. 2026-06-12
    days on market $38,500 Active 17 DOM
  8. 2026-06-09
    days on market $38,500 Active 14 DOM
  9. 2026-06-08
    days on market $38,500 Active 13 DOM
  10. 2026-06-07
    days on market $38,500 Active 12 DOM
  11. 2026-06-05
    days on market $38,500 Active 9 DOM
  12. 2026-06-03
    days on market $38,500 Active 8 DOM
  13. 2026-06-02
    days on market $38,500 Active 7 DOM
  14. 2026-06-01
    days on market $38,500 Active 6 DOM
  15. 2026-05-31
    days on market $38,500 Active 5 DOM
  16. 2026-05-30
    days on market $38,500 Active 4 DOM
  17. 2026-05-23
    listed $38,500 Active
    Show marketing remark (829 chars)

    Discover a piece of Saginaw's rich heritage at 611 S 4th Ave, a distinguished single-family residence constructed in 1904. Spanning 6 bedrooms, this historic property is prime and ready for its final interior transformation. The heavy lifting has already been done: the home features an entirely rewired electrical system, two brand-new structural foundation walls, and a complete new roof. The basement also features an egress window, providing the perfect opportunity to add a legal 6th bedroom or additional living space. If you are looking for a solid property where you can finish the interior to your exact specifications and capture immediate equity, this is it. Agent Disclosure: Listing agent is a licensed real estate salesperson in the State of Michigan and holds a personal ownership interest in the subject property.

  18. 2026-05-23
    listed $38,500 Active 829-char remark
    Show marketing remark (829 chars)

    Discover a piece of Saginaw's rich heritage at 611 S 4th Ave, a distinguished single-family residence constructed in 1904. Spanning 6 bedrooms, this historic property is prime and ready for its final interior transformation. The heavy lifting has already been done: the home features an entirely rewired electrical system, two brand-new structural foundation walls, and a complete new roof. The basement also features an egress window, providing the perfect opportunity to add a legal 6th bedroom or additional living space. If you are looking for a solid property where you can finish the interior to your exact specifications and capture immediate equity, this is it. Agent Disclosure: Listing agent is a licensed real estate salesperson in the State of Michigan and holds a personal ownership interest in the subject property.

  19. 2024-09-30
    soldstatus $10,000 Sold 487-char remark
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  20. 2024-09-30
    soldstatus $10,000 Closed
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  21. 2024-09-19
    status Pending 487-char remark
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  22. 2024-09-19
    status Pending
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  23. 2024-08-20
    price $15,000
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  24. 2024-08-20
    price $15,000 487-char remark
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  25. 2024-07-26
    price $20,000
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  26. 2024-07-26
    price $20,000 487-char remark
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  27. 2024-06-19
    price $25,000
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  28. 2024-06-19
    price $25,000 487-char remark
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  29. 2024-05-23
    listed $30,000 Active 487-char remark
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  30. 2024-05-23
    listed $30,000 Active
    Show marketing remark (487 chars)

    Spacious 5-bedroom, 2-bath home awaiting your finishing touches. This property features brand-new windows and fully operational electrical systems. While the furnace is currently non-functional, the home is free of roof leaks, ensuring a dry and secure environment. The basement boasts a recently replaced foundation wall but needs some finishing, offering a solid foundation for future renovations. Bring your vision and transform this house into your dream home! Home being sold AS-IS.

  31. 2023-12-28
    soldstatus $2,500 Sold
  32. 2023-12-28
    soldstatus $2,500 Closed
  33. 2023-12-25
    status Pending
  34. 2023-12-25
    status Pending
  35. 2023-12-20
    status Active
  36. 2023-12-20
    status Active
  37. 2023-12-14
    status Pending
  38. 2023-12-14
    status Pending
  39. 2023-12-13
    listed $2,500 Active
  40. 2023-12-13
    listed $2,500 Active

ⓘ 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
$1,027 · $86/mo
Projected year-2 tax
$1,027 · $86/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
$15,864
− Mortgage interest
−$2,157
− Property taxes
−$1,027
− Insurance
−$192
− Repairs & maintenance
−$1,269
− Management
−$1,269
− Depreciation
−$1,120
Taxable income
$8,830
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,119
After-tax cash flow
$6,772/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)
1,523

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
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
Black 40% White 29% Two or more races 23% Hispanic / Latino 7% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 2% Lithuanian 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% Chinese 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
▲ 1.73%
Current HPI
167.019
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

+1440.0% since first listed
24 events — show timeline
  • 2026-05-23 Listed $38,500 MiRealSource-MiMLS
  • 2026-05-23 Listed $38,500 REALCOMP
  • 2024-09-30 Sold (MLS) $10,000 MiRealSource-MiMLS
  • 2024-09-30 Sold (MLS) $10,000 REALCOMP
  • 2024-09-19 Pending REALCOMP
  • 2024-09-19 Pending MiRealSource-MiMLS
  • 2024-08-20 Price Changed $15,000 MiRealSource-MiMLS
  • 2024-08-20 Price Changed $15,000 REALCOMP
  • 2024-07-26 Price Changed $20,000 MiRealSource-MiMLS
  • 2024-07-26 Price Changed $20,000 REALCOMP
  • 2024-06-19 Price Changed $25,000 MiRealSource-MiMLS
  • 2024-06-19 Price Changed $25,000 REALCOMP
  • 2024-05-23 Listed $30,000 MiRealSource-MiMLS
  • 2024-05-23 Listed $30,000 REALCOMP
  • 2023-12-28 Sold (MLS) $2,500 MiRealSource-MiMLS
  • 2023-12-28 Sold (MLS) $2,500 REALCOMP
  • 2023-12-25 Pending REALCOMP
  • 2023-12-25 Pending MiRealSource-MiMLS
  • 2023-12-20 Relisted REALCOMP
  • 2023-12-20 Relisted MiRealSource-MiMLS
  • 2023-12-14 Pending REALCOMP
  • 2023-12-14 Pending MiRealSource-MiMLS
  • 2023-12-13 Listed $2,500 MiRealSource-MiMLS
  • 2023-12-13 Listed $2,500 REALCOMP

Property tax history

+4.0%/yr

Latest (2025): $1,027 · -26.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…