CashFlowRE
Sign in Sign up
4300 Beach St
A- Composite 82.01
Why this score? — see what drove the A- 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
  • Appreciation +5.4/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$39,900

4300 Beach St · Akron, MI 48701
2 bd · 1.0 ba · 745 sqft · SingleFamily public records · 60 Days on market
Built 1910 8,712 sqft lot $54/sqft · 38% below area Est $74k · 46% under ↓ 33% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 4300 Beach St, Akron, MI — a 2-bedroom, 1-bath fixer upper packed with potential and opportunity. Whether you’re looking for your first home, an investment property, or your next project, this one has the upside you’ve been searching for. With a spacious yard and solid potential, the right updates could create tons of equity. Ready for a new owner to add their own style and vision, this property could make a great personal residence, rental, or flip opportunity. Affordable opportunities like this don’t come around often — bring your ideas and unlock the potential of this Akron property.

Key facts

  • 8,712 sq ft lot
  • Listed 59 days

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 $40k.

Deal economics

  • At list price, monthly cash flow is $407 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($823 rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#398 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools D+, employment D+.
  • Akron-Fairgrove Schools (rural): math 35% / reading 35% proficiency, ranked #464 of 760 in MI (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 56 units permitted in Tuscola County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $634 of equity ($276 loan paydown + $358 appreciation (0.9% local appreciation)).
  • Tuscola County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (0.9% 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 60 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 23y ago; this cycle's ask has dropped $10k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $38,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-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. 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
2.06%
Cap rate
18.53%
Cash-on-cash
43.71%
DSCR
2.95
GRM
4.0

CMA / ARV

ARV (median comp)
$73,560
List price
$39,900
Delta
-45.76%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4297 Center St 0.15mi 2/1.0 850 (+14%) 10mo $60,000 $71 61

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.9% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
46.2%
Equity multiple
3.37×
Total profit
$26,459
Equity at exit
$13,409
10-year hold
IRR
48.0%
Equity multiple
6.70×
Total profit
$63,634
Equity at exit
$17,656

Cash invested: $11,172 (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 48701

Home prices YoY
0.5%
Active inventory
6
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$823 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$17 /mo · $206/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$173
Net cashflow
$407

Break-even live

Break-even rent $308
Max offer price $39,900
Occupancy floor 46%

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
$9,975
Closing costs
$1,197
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 28 events

  1. 2026-06-19
    days on market $39,900 Active 60 DOM
  2. 2026-06-18
    days on market $39,900 Active 59 DOM
  3. 2026-06-17
    days on market $39,900 Active 58 DOM
  4. 2026-06-16
    days on market $39,900 Active 57 DOM
  5. 2026-06-15
    days on market $39,900 Active 56 DOM
  6. 2026-06-14
    days on market $39,900 Active 54 DOM
  7. 2026-06-12
    days on market $39,900 Active 53 DOM
  8. 2026-06-09
    days on market $39,900 Active 50 DOM
  9. 2026-06-08
    days on market $39,900 Active 49 DOM
  10. 2026-06-07
    days on market $39,900 Active 48 DOM
  11. 2026-06-02
    days on market $39,900 Active 43 DOM
  12. 2026-06-01
    days on market $39,900 Active 42 DOM
  13. 2026-05-31
    days on market $39,900 Active 41 DOM
  14. 2026-05-30
    days on market $39,900 Active 40 DOM
  15. 2026-05-02
    price $39,900 634-char remark
    Show marketing remark (634 chars)

    Welcome to 4300 Beach St, Akron, MI — a 2-bedroom, 1-bath fixer upper packed with potential and opportunity. Whether you’re looking for your first home, an investment property, or your next project, this one has the upside you’ve been searching for. With a spacious yard and solid potential, the right updates could create tons of equity. Ready for a new owner to add their own style and vision, this property could make a great personal residence, rental, or flip opportunity. Affordable opportunities like this don’t come around often — bring your ideas and unlock the potential of this Akron property.

  16. 2026-05-01
    price $39,900 604-char remark
    Show marketing remark (604 chars)

    Welcome to 4300 Beach St, Akron, MI - a 2-bedroom, 1-bath fixer upper packed with potential and opportunity. Whether you're looking for your first home, an investment property, or your next project, this one has the upside you've been searching for. With a spacious yard and solid potential, the right updates could create tons of equity. Ready for a new owner to add their own style and vision, this property could make a great personal residence, rental, or flip opportunity. Affordable opportunities like this don't come around often - bring your ideas and unlock the potential of this Akron property.

  17. 2026-04-24
    price $44,900 634-char remark
    Show marketing remark (634 chars)

    Welcome to 4300 Beach St, Akron, MI — a 2-bedroom, 1-bath fixer upper packed with potential and opportunity. Whether you’re looking for your first home, an investment property, or your next project, this one has the upside you’ve been searching for. With a spacious yard and solid potential, the right updates could create tons of equity. Ready for a new owner to add their own style and vision, this property could make a great personal residence, rental, or flip opportunity. Affordable opportunities like this don’t come around often — bring your ideas and unlock the potential of this Akron property.

  18. 2026-04-23
    price $44,900 604-char remark
    Show marketing remark (604 chars)

    Welcome to 4300 Beach St, Akron, MI - a 2-bedroom, 1-bath fixer upper packed with potential and opportunity. Whether you're looking for your first home, an investment property, or your next project, this one has the upside you've been searching for. With a spacious yard and solid potential, the right updates could create tons of equity. Ready for a new owner to add their own style and vision, this property could make a great personal residence, rental, or flip opportunity. Affordable opportunities like this don't come around often - bring your ideas and unlock the potential of this Akron property.

  19. 2026-04-18
    listed $49,900 Active 634-char remark
    Show marketing remark (604 chars)

    Welcome to 4300 Beach St, Akron, MI - a 2-bedroom, 1-bath fixer upper packed with potential and opportunity. Whether you're looking for your first home, an investment property, or your next project, this one has the upside you've been searching for. With a spacious yard and solid potential, the right updates could create tons of equity. Ready for a new owner to add their own style and vision, this property could make a great personal residence, rental, or flip opportunity. Affordable opportunities like this don't come around often - bring your ideas and unlock the potential of this Akron property.

  20. 2026-04-18
    listed $49,900 Active 604-char remark
    Show marketing remark (604 chars)

    Welcome to 4300 Beach St, Akron, MI - a 2-bedroom, 1-bath fixer upper packed with potential and opportunity. Whether you're looking for your first home, an investment property, or your next project, this one has the upside you've been searching for. With a spacious yard and solid potential, the right updates could create tons of equity. Ready for a new owner to add their own style and vision, this property could make a great personal residence, rental, or flip opportunity. Affordable opportunities like this don't come around often - bring your ideas and unlock the potential of this Akron property.

  21. 2006-01-12
    historical
  22. 2006-01-05
    listed $55,500
  23. 2005-09-25
    historical
  24. 2005-03-25
    listed $56,900
  25. 2004-09-10
    historical
  26. 2004-03-10
    listed $60,900
  27. 2003-10-12
    historical
  28. 2003-07-12
    listed $59,900

ⓘ 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
$206 · $17/mo
Projected year-2 tax
$410 · $34/mo
Expected delta
+$204/yr (+$17/mo · 99.0%)

ⓘ 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
$9,874
− Mortgage interest
−$2,235
− Property taxes
−$206
− Insurance
−$200
− Repairs & maintenance
−$790
− Management
−$790
− Depreciation
−$1,161
Taxable income
$4,493
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,078
After-tax cash flow
$3,806/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
Akron-Fairgrove Schools
NCES district ID
2602010
Math proficiency
35% ▲ 10.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$40,975
Composite
32.12/100
National rank
#10981
State rank
#464 of 760 in MI

Livability — Akron

Score
67/100
State rank
#398
US rank
#10776

Category grades

Amenities F Commute F Cost of living A+ Crime A+ Employment D+ Housing A+ Health & safety C- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Akron, MI
Population (ZIP)
1,364

Population outlook (Tuscola County) Hauer SSP2

Today (2025)
49,930 people
By 2030
47,294 · -5.3%
By 2040
41,504 · -16.9%
By 2050
35,560 · -28.8%
By 2075
24,455 · -51.0%
By 2100
16,507 · -66.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 6% Native American 5% Hispanic / Latino 3%
Common ancestry
Romanian 9% Lithuanian 5% Slovak 3%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Tuscola

2024 margin
Solid R (+43.0) · D 27.9% · R 70.9% · Other 1.3%
2008→2024 swing
-42.1pp toward R · 2008: -0.8pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+39.3 2016: R+38.0 2012: R+10.8 2008: R+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.90%
Current HPI
186.291
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

-33.4% since first listed
14 events — show timeline
  • 2026-05-02 Price Changed $39,900 MiRealSource-MiMLS
  • 2026-05-01 Price Changed $39,900 REALCOMP
  • 2026-04-24 Price Changed $44,900 MiRealSource-MiMLS
  • 2026-04-23 Price Changed $44,900 REALCOMP
  • 2026-04-18 Listed $49,900 REALCOMP
  • 2026-04-18 Listed $49,900 MiRealSource-MiMLS
  • 2006-01-12 Listing Removed REALCOMP
  • 2006-01-05 Listed $55,500 REALCOMP
  • 2005-09-25 Listing Removed REALCOMP
  • 2005-03-25 Listed $56,900 REALCOMP
  • 2004-09-10 Listing Removed MiRealSource-MiMLS
  • 2004-03-10 Listed $60,900 MiRealSource-MiMLS
  • 2003-10-12 Listing Removed REALCOMP
  • 2003-07-12 Listed $59,900 REALCOMP

Property tax history

-5.9%/yr

Latest (2025): $206 · -45.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…