CashFlowRE
Sign in Sign up
1612 26th Ave
D+ Composite 48.1
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 +14.8/30.0
  • ARV discount +13.2/15.0
  • DSCR +4.5/10.0
  • 1% rule +4.1/10.0
  • Livability +3.6/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$147,500

1612 26th Ave · Menominee, MI 49858
3 bd · 1.0 ba · 1,521 sqft · SingleFamily public records · 3 Days on market
Built 1954 7,405 sqft lot Est $169k · 13% under

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

Listing remarks MLS

VERY NICE FAMILY HOME NEAR LINCOLN SCHOOL! 4 BEDROOMS PLUS A DEN, FULL BASEMENT & A 1 CAR DET. GARAGE, SPACIOUS LIVING ROOM, SECOND LEVEL BEDROOMS COULD BE USED AS A HUGE BEDROOM AND A FAMILY ROOM IF DESIRED. SITUATED ON A CORNER LOT. MUST SEE TO APPRECIATE.

Key facts

  • Full basement
  • Large back yard
  • Fire pit

Tags

CORNER LOTLARGE BACK YARDFIRE PITFULL BASEMENT

Property features AI

Finance

  • Other: Inclusions: Stove and refrigerator; Exclusions: Seller's and tenant's personal belongings

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: 1.5-story single-family home; Construction completed
  • Construction: Built (year source: assessor/public record)
  • Exterior features: Vinyl exterior; Lot approximately 0.17 acres; Less than 1/2 acre

Interior

  • Kitchen: Range/Oven; Refrigerator; Kitchen on main level approximately 12 x 12
  • Bedrooms: Master bedroom (main level) approximately 11 x 12; Second bedroom (main level) approximately 10 x 12; Third bedroom (main level) approximately 9 x 12
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas heat
  • Interior features: Full block basement; Bonus room above garage
  • Laundry & utility: Utilities: Municipal water and municipal sewer

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 $148k.

Deal economics

  • At list price, monthly cash flow is $42 ($502/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $134k (8.9% below list).
  • Recommended offer: $134k (8.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.0% in Menominee — 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 71/100 on livability (#282 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Menominee Area Public Schools (town): math 26% / reading 42% proficiency, ranked #312 of 540 in MI (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Blesch Intermediate School (math 29% / reading 38%, grade F, #802 of 1,397 statewide, top 58%, 357 students, 57% FRL); Menominee Jr High School (math 22% / reading 47%, grade F, #289 of 493 statewide, top 60%, 176 students, 52% FRL); Menominee High School (math 22% / reading 47%, grade F, #372 of 713 statewide, top 56%, 350 students, 42% FRL).
  • Market conditions: 64 active listings in the ZIP; 26 units permitted in Menominee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Menominee County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 15y 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 $54k; list at $148k implies a 173% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,324 (8.9% below list)

Questions for the listing agent

  1. Built in 1954 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.91%
Cap rate
6.63%
Cash-on-cash
1.22%
DSCR
1.05
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$168,831
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1809 28th Ave 0.13mi 3/1.5 1,600 (+5%) 7mo $270,000 $169 77
3101 16th St 0.31mi 3/2.0 1,601 (+5%) 1mo $220,400 $138 72
1905 16th St 0.45mi 3/1.5 1,512 (-1%) 9mo $151,000 $100 68
2113 17th Ave 0.69mi 2/1.0 (-1) 1,548 (+2%) 1mo $145,000 $94 59
1813 14th St 0.50mi 2/1.0 (-1) 1,625 (+7%) 9mo $127,000 $78 53
1201 18th Ave 0.60mi 3/2.0 1,608 (+6%) 11mo $178,000 $111 49
3308 13th St 0.52mi 3/2.5 1,358 (-11%) 4mo $152,000 $112 48
1609 15th Ave 0.72mi 3/1.0 1,428 (-6%) 10mo $135,000 $95 48
3117 14th St 0.39mi 2/1.0 (-1) 1,307 (-14%) 9mo $216,000 $165 46
1616 15th Ave 0.70mi 2/2.0 (-1) 1,470 (-3%) 9mo $172,900 $118 45
1109 17th Ave 0.68mi 3/1.5 1,336 (-12%) 5mo $80,000 $60 42
1212 17th Ave 0.62mi 4/2.0 (+1) 1,696 (+12%) 6mo $169,000 $100 38

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
-14.3%
Equity multiple
0.49×
Total profit
$-21,218
Equity at exit
$21,993
10-year hold
IRR
-5.6%
Equity multiple
0.64×
Total profit
$-14,964
Equity at exit
$12,753

Cash invested: $41,300 (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 49858

Home prices YoY
-31.4%
Active inventory
64
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,343 medium interval (Pro) →
Mortgage (P&I)
$774
Tax est. 1.5%
$184 /mo · $2,212/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$42

Break-even live

Break-even rent $1,290
Max offer price $147,500
Occupancy floor 92%

Sensitivity live

Price -10% $144 -5% $93 +0% $42 +5% $-9 +10% $-60
Rent -10% $-64 -5% $-11 +0% $42 +5% $95 +10% $148
Rate -1.0pp $116 -0.5pp $79 base $42 +0.5pp $4 +1.0pp $-35

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
$36,875
Closing costs
$4,425
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 3 events

  1. 2026-06-21
    days on market $147,500 Active 3 DOM
  2. 2026-06-18
    remarks 217-char remark
  3. 2026-06-18
    listed $147,500 Active 1 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,119
− Mortgage interest
−$8,262
− Property taxes
−$2,212
− Insurance
−$738
− Repairs & maintenance
−$1,290
− Management
−$1,290
− Depreciation
−$4,291
Taxable loss
−$1,963
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$471
After-tax cash flow
$973/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
Menominee Area Public Schools
NCES district ID
2623550
Math proficiency
26% ▼ -6.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$41,809
Composite
28.68/100
National rank
#6694
State rank
#312 of 540 in MI

Livability — Menominee

Score
71/100
State rank
#282
US rank
#6909

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Menominee, MI
Population (ZIP)
11,870

Population outlook (Menominee County) Hauer SSP2

Today (2025)
22,668 people
By 2030
21,986 · -3.0%
By 2040
20,196 · -10.9%
By 2050
18,335 · -19.1%
By 2075
14,771 · -34.8%
By 2100
10,999 · -51.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 8% Romanian 7% Portuguese 4%
Foreign-born
2% · Canada
Languages at home
99% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Menominee

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-43.8pp toward R · 2008: 10.2pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+30.1 2016: R+29.4 2012: R+2.9 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.34%
Current HPI
206.2461
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

+686.7% since first listed
5 events — show timeline
  • 2026-06-17 Listed $147,500 RANW
  • 2012-07-20 Sold (MLS) $54,000 METROMLS
  • 2012-07-19 Sold (Public Records) $54,000 Public Records
  • 2011-08-27 Listed $59,900 METROMLS
  • 1995-06-14 Sold (Public Records) $18,750 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…