CashFlowRE
Sign in Sign up
2126 Maplewood St
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

$10,000

2126 Maplewood St · Saginaw, MI 48601
3 bd · 1.0 ba · 1,098 sqft · SingleFamily public records · 292 Days on market
Built 1904 9,148 sqft lot ↓ 56% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

Key facts

  • Big double lot
  • Solid frame
  • 9,148 sq ft lot

Tags

BIG DOUBLE LOTSOLID FRAME

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Utilities: Water available; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; 1,098 above-grade square feet
  • Exterior features: Lot approximately 75 x 120 (0.21 acres)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Crawl space basement; 3 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/1.0-bath single-family listed at $10k.

Deal economics

  • At list price, monthly cash flow is $918 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $10k).
  • Recommended offer: $9k (12.0% below list) — sets the bar for market timing.
  • Cap rate 116.5% 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 $69 of loan paydown is wiped out by about $300 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 292 days — a 12% lower offer ($9k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 19y ago; this cycle's ask has dropped $8k (44%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $8,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 292 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 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
12.50%
Cap rate
116.50%
Cash-on-cash
393.60%
DSCR
18.51
GRM
0.7

CMA / ARV

ARV (on-the-fly)
$41,724
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1928 Parkwood Ave 0.31mi 2/1.0 (-1) 1,105 (+1%) 5mo $31,100 $28 76
2411 Beechwood Ave 0.26mi 3/1.0 952 (-13%) 8mo $40,000 $42 59
1521 Fenton St 0.75mi 3/1.0 1,100 (+0%) 9mo $28,000 $25 57
3232 Ruckle St 0.67mi 3/1.0 1,174 (+7%) 4mo $41,000 $35 54
1432 Cornelia St 0.67mi 3/1.0 1,034 (-6%) 8mo $23,000 $22 52
1222 Hiland St 0.71mi 2/1.0 (-1) 1,092 (-0%) 11mo $34,100 $31 52
3221 Fulton St 0.58mi 3/1.5 972 (-12%) 1mo $47,000 $48 51
3012 Walters Dr 0.70mi 3/1.0 1,008 (-8%) 7mo $50,000 $50 48
3133 Glenwood Ave 0.67mi 3/1.0 936 (-15%) 6mo $43,000 $46 39
2928 Walters Dr 0.68mi 3/1.0 936 (-15%) 7mo $36,000 $38 38
2221 Owen St 0.52mi 2/2.0 (-1) 962 (-12%) 10mo $12,500 $13 38
3123 Glenwood Ave 0.65mi 2/1.0 (-1) 940 (-14%) 11mo $49,900 $53 31

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
21.32×
Total profit
$56,891
Equity at exit
$1,491
10-year hold
IRR
Equity multiple
45.62×
Total profit
$124,936
Equity at exit
$865

Cash invested: $2,800 (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 48601

Home prices YoY
-32.1%
Active inventory
199
Price-to-rent
0.7×

Monthly cashflow live

Estimated rent
$1,250 medium interval (Pro) →
Mortgage (P&I)
$52
Tax est. 1.5%
$12 /mo · $150/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$918

Break-even live

Break-even rent $87
Max offer price $10,000
Occupancy floor 22%

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
$2,500
Closing costs
$300
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 43d 1 0.69mi

Listing history 50 events

  1. 2026-06-19
    days on market $10,000 Active 292 DOM
  2. 2026-06-18
    days on market $10,000 Active 291 DOM
  3. 2026-06-17
    days on market $10,000 Active 290 DOM
  4. 2026-06-16
    days on market $10,000 Active 289 DOM
  5. 2026-06-15
    days on market $10,000 Active 288 DOM
  6. 2026-06-14
    days on market $10,000 Active 286 DOM
  7. 2026-06-12
    days on market $10,000 Active 285 DOM
  8. 2026-06-09
    days on market $10,000 Active 282 DOM
  9. 2026-06-08
    days on market $10,000 Active 281 DOM
  10. 2026-06-07
    days on market $10,000 Active 280 DOM
  11. 2026-06-05
    days on market $10,000 Active 277 DOM
  12. 2026-06-03
    days on market $10,000 Active 276 DOM
  13. 2026-06-02
    days on market $10,000 Active 275 DOM
  14. 2026-06-01
    days on market $10,000 Active 274 DOM
  15. 2026-05-31
    days on market $10,000 Active 273 DOM
  16. 2026-05-30
    days on market $10,000 Active 272 DOM
  17. 2026-03-31
    status Active
  18. 2026-03-27
    historical
  19. 2026-03-02
    price $10,000 277-char remark
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  20. 2026-03-02
    price $10,000
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  21. 2026-01-08
    price $12,000 277-char remark
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  22. 2026-01-08
    status Active
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  23. 2026-01-08
    price $12,000
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  24. 2026-01-08
    status Active 277-char remark
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  25. 2026-01-02
    historical
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  26. 2026-01-02
    historical 277-char remark
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  27. 2025-12-06
    status Active
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  28. 2025-12-06
    status Active 277-char remark
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  29. 2025-12-02
    historical
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  30. 2025-12-02
    historical 277-char remark
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  31. 2025-11-15
    price $14,000 277-char remark
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  32. 2025-11-14
    price $14,000
  33. 2025-08-19
    listed $18,000 Active
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  34. 2025-08-19
    listed $18,000 Active 277-char remark
    Show marketing remark (277 chars)

    Handyman Special! Bring your flashlight and bring your hammer to this lovely 3 bed 1 bath home. This homefeatures a spacious layout, big double lot, and a solid frame making it the perfect investment for a first time home buyer orinvestor alike. Don't wait, check it out today.

  35. 2025-05-11
    historical
  36. 2025-05-11
    historical
  37. 2025-03-10
    listed $21,900 Active
  38. 2025-03-10
    listed $21,900 Active
  39. 2024-03-28
    soldstatus $15,500 Sold
  40. 2024-03-28
    soldstatus $15,500 Closed
  41. 2024-03-19
    status Pending
  42. 2024-03-19
    status Pending
  43. 2024-01-21
    price $15,000
  44. 2024-01-21
    price $15,000
  45. 2023-10-29
    price $16,000
  46. 2023-10-28
    price $16,000
  47. 2023-08-27
    price $18,000
  48. 2023-08-27
    price $18,000
  49. 2023-03-27
    listed $23,000 Active
  50. 2023-03-27
    listed $23,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
−$560
− Property taxes
−$150
− Insurance
−$50
− Repairs & maintenance
−$1,200
− Management
−$1,200
− Depreciation
−$291
Taxable income
$11,549
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,772
After-tax cash flow
$8,249/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

-55.6% since first listed
48 events — show timeline
  • 2026-03-31 Relisted REALCOMP
  • 2026-03-27 Listing Removed REALCOMP
  • 2026-03-02 Price Changed $10,000 MiRealSource-MiMLS
  • 2026-03-02 Price Changed $10,000 REALCOMP
  • 2026-01-08 Price Changed $12,000 MiRealSource-MiMLS
  • 2026-01-08 Relisted REALCOMP
  • 2026-01-08 Price Changed $12,000 REALCOMP
  • 2026-01-08 Relisted MiRealSource-MiMLS
  • 2026-01-02 Listing Removed MiRealSource-MiMLS
  • 2026-01-02 Listing Removed REALCOMP
  • 2025-12-06 Relisted REALCOMP
  • 2025-12-06 Relisted MiRealSource-MiMLS
  • 2025-12-02 Listing Removed MiRealSource-MiMLS
  • 2025-12-02 Listing Removed REALCOMP
  • 2025-11-15 Price Changed $14,000 MiRealSource-MiMLS
  • 2025-11-14 Price Changed $14,000 REALCOMP
  • 2025-08-19 Listed $18,000 REALCOMP
  • 2025-08-19 Listed $18,000 MiRealSource-MiMLS
  • 2025-05-11 Listing Removed REALCOMP
  • 2025-05-11 Listing Removed MiRealSource-MiMLS
  • 2025-03-10 Listed $21,900 REALCOMP
  • 2025-03-10 Listed $21,900 MiRealSource-MiMLS
  • 2024-03-28 Sold (MLS) $15,500 MiRealSource-MiMLS
  • 2024-03-28 Sold (MLS) $15,500 REALCOMP
  • 2024-03-19 Pending MiRealSource-MiMLS
  • 2024-03-19 Pending REALCOMP
  • 2024-01-21 Price Changed $15,000 MiRealSource-MiMLS
  • 2024-01-21 Price Changed $15,000 REALCOMP
  • 2023-10-29 Price Changed $16,000 MiRealSource-MiMLS
  • 2023-10-28 Price Changed $16,000 REALCOMP
  • 2023-08-27 Price Changed $18,000 MiRealSource-MiMLS
  • 2023-08-27 Price Changed $18,000 REALCOMP
  • 2023-03-27 Listed $23,000 MiRealSource-MiMLS
  • 2023-03-27 Listed $23,000 REALCOMP
  • 2023-03-01 Listing Removed MiRealSource-MiMLS
  • 2023-03-01 Listing Removed REALCOMP
  • 2023-01-05 Price Changed $23,000 MiRealSource-MiMLS
  • 2023-01-04 Price Changed $23,000 REALCOMP
  • 2022-11-30 Price Changed $26,000 MiRealSource-MiMLS
  • 2022-11-29 Price Changed $26,000 REALCOMP
  • 2022-11-06 Listed $31,000 MiRealSource-MiMLS
  • 2022-11-06 Listed $31,000 REALCOMP
  • 2022-11-04 Coming Soon MiRealSource-MiMLS
  • 2022-11-04 Coming Soon REALCOMP
  • 2008-01-18 Listing Removed MiRealSource-MiMLS
  • 2008-01-18 Listing Removed REALCOMP
  • 2007-01-18 Listed $22,500 MiRealSource-MiMLS
  • 2007-01-18 Listed $22,500 REALCOMP

Property tax history

+2.9%/yr

Latest (2025): $806 · +47.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…