3 bd · 1.0 ba ·
1,521 sqft ·
Built 1954
· SingleFamily
· Active
· 4 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,343/mo
Mortgage (P&I)
−$774
Tax + insurance
−$246
HOA
−$0
Vac / Maint / Mgmt
−$282
Net cashflow
$42/mo
Annual
$502/yr
Cap rate
6.63%
Cash-on-cash
1.22%
DSCR
1.05
1% rule
0.91%
Cash to close
$41,300
Investor read
This is a 3-bed/1.0-bath single-family listed at $148k.
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).
Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $134k (8.9% below list) — sets the bar for 1% rule.
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.
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).
Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 64 active listings in the ZIP; 26 units permitted in Menominee County in 2024 (0 in 5+ unit buildings).
Menominee County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
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.
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.
Questions for listing agent
Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-NY9ZHB8RRTR9NA
· Data 7 h agocashflowre.app · 2026-05-29