CashFlowRE
Sign in Sign up
426 S East St
F Composite 33.75
Why this score? — see what drove the F 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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +4.5/30.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$178,000

426 S East St · Morenci, MI 49256
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 32 Days on market
Built 1900 10,019 sqft lot

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

Listing remarks MLS

Welcome to this completely renovated 3-bedroom, 1.5-bath home in the heart of Morenci! The main level features a spacious living and dining combination with an open-concept kitchen, perfect for everyday living and entertaining. You'll also find a convenient half bath and a dedicated laundry area with added closet storage. Upstairs offers three comfortable bedrooms and a beautifully updated full bath, along with access to additional attic storage space. The unfinished basement provides great potential for future finishing or extra storage. Enjoy outdoor living with a fully redone covered front porch and back deck, plus a 1-car detached garage for added convenience. Major updates include a newer roof (2017), furnace (2023), along with all new electrical, plumbing, and water meter, giving peace of mind for years to come. Move-in ready and waiting for its next owner. Schedule your showing today!

Key facts

  • Covered front porch
  • Renovated home
  • Open-concept kitchen

Tags

RENOVATED HOMEOPEN-CONCEPT KITCHENDEDICATED LAUNDRY AREAATTIC STORAGE SPACECOVERED FRONT PORCHBACK DECK

Property features AI

Exterior

  • Parking: Detached 1-car garage; Paved driveway
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Vinyl siding exterior
  • Construction: Metal roof; Block foundation
  • Exterior features: Covered porch; Patio

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central air
  • Interior features: 7 total rooms; Unfinished basement; Ground-level entry
  • Laundry & utility: Dedicated laundry room

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 $178k.

Deal economics

  • At list price, monthly cash flow is $-456 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $97k (45.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $79k (55.4% below list).
  • Recommended offer: $79k (55.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#167 in MI, #4,401 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Morenci Area Schools (rural): math 28% / reading 43% proficiency, ranked #283 of 540 in MI (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Morenci Elementary School (math 32% / reading 37%, grade F, #744 of 1,397 statewide, top 57%, 243 students, 58% FRL); Morenci Middle And High School (math 27% / reading 47%, grade F, #334 of 713 statewide, top 51%, 289 students, 52% FRL).
  • Market conditions: 19 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 137 units permitted in Lenawee County in 2024 (0 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($61k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Lenawee County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($173k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 17y 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 $59k; list at $178k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,409 (55.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 55% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.45%
Cap rate
3.22%
Cash-on-cash
-10.98%
DSCR
0.51
GRM
18.7

CMA / ARV

ARV (on-the-fly)
$104,832
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
402 Pearl St 0.12mi 3/1.0 1,150 (+5%) 1mo $100,000 $87 85
234 E Union St 0.38mi 3/1.0 1,132 (+4%) 4mo $114,000 $101 73
120 E Union St 0.40mi 3/1.5 1,120 (+3%) 5mo $55,000 $49 71
134 W Lagrange St 0.31mi 2/1.0 (-1) 1,097 (+0%) 11mo $105,000 $96 70
136 Orchard St 0.33mi 2/1.0 (-1) 1,165 (+7%) 3mo $99,000 $85 66
440 Whitney Ave 0.21mi 3/1.5 1,237 (+13%) 2mo $179,900 $145 65
414 Centre St 0.07mi 3/1.0 1,249 (+14%) 13mo $75,900 $61 62
714 North St 0.71mi 3/1.0 1,094 (+0%) 6mo $68,500 $63 62
223 Page St 0.40mi 2/1.0 (-1) 1,010 (-8%) 5mo $106,000 $105 60
402 North St 0.55mi 2/1.0 (-1) 1,096 (+0%) 17mo $135,000 $123 54
124 W Walnut Rd 0.58mi 2/1.0 (-1) 942 (-14%) 2mo $123,500 $131 43
201 E Locust St 0.35mi 2/2.0 (-1) 1,232 (+13%) 16mo $79,900 $65 40

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
16.6%
Equity multiple
2.36×
Total profit
$67,828
Equity at exit
$160,357
10-year hold
IRR
15.8%
Equity multiple
5.46×
Total profit
$222,421
Equity at exit
$345,815

Cash invested: $49,840 (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 49256

Home prices YoY
8.7%
Active inventory
19
Price-to-rent
18.7×

Monthly cashflow live

Estimated rent
$794 medium interval (Pro) →
Mortgage (P&I)
$933
Tax from tax record
$76 /mo · $908/yr
Insurance
$74
HOA
$0
Vacancy / Maint / Mgmt
$167
Net cashflow
$-456

Break-even live

Break-even rent $1,371
Max offer price $97,460
Occupancy floor

Sensitivity live

Price -10% $-355 -5% $-406 +0% $-456 +5% $-506 +10% $-557
Rent -10% $-519 -5% $-487 +0% $-456 +5% $-425 +10% $-393
Rate -1.0pp $-366 -0.5pp $-411 base $-456 +0.5pp $-502 +1.0pp $-549

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
$44,500
Closing costs
$5,340
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
126 N Washington St Unit 4 Morenci, MI 2.0 1.0 700 $750 $1.07 23d 1 0.41mi
240 Gorham St Morenci, MI 1.0–2.0 1.0 662 $875 $1.32 25d 1 0.72mi

Listing history 24 events

  1. 2026-04-29
    historical Accepting Backup Offers 904-char remark
    Show marketing remark (904 chars)

    Welcome to this completely renovated 3-bedroom, 1.5-bath home in the heart of Morenci! The main level features a spacious living and dining combination with an open-concept kitchen, perfect for everyday living and entertaining. You'll also find a convenient half bath and a dedicated laundry area with added closet storage. Upstairs offers three comfortable bedrooms and a beautifully updated full bath, along with access to additional attic storage space. The unfinished basement provides great potential for future finishing or extra storage. Enjoy outdoor living with a fully redone covered front porch and back deck, plus a 1-car detached garage for added convenience. Major updates include a newer roof (2017), furnace (2023), along with all new electrical, plumbing, and water meter, giving peace of mind for years to come. Move-in ready and waiting for its next owner. Schedule your showing today!

  2. 2026-04-29
    historical Active Under Contract
    Show marketing remark (904 chars)

    Welcome to this completely renovated 3-bedroom, 1.5-bath home in the heart of Morenci! The main level features a spacious living and dining combination with an open-concept kitchen, perfect for everyday living and entertaining. You'll also find a convenient half bath and a dedicated laundry area with added closet storage. Upstairs offers three comfortable bedrooms and a beautifully updated full bath, along with access to additional attic storage space. The unfinished basement provides great potential for future finishing or extra storage. Enjoy outdoor living with a fully redone covered front porch and back deck, plus a 1-car detached garage for added convenience. Major updates include a newer roof (2017), furnace (2023), along with all new electrical, plumbing, and water meter, giving peace of mind for years to come. Move-in ready and waiting for its next owner. Schedule your showing today!

  3. 2026-04-26
    listed $178,000 Active
    Show marketing remark (904 chars)

    Welcome to this completely renovated 3-bedroom, 1.5-bath home in the heart of Morenci! The main level features a spacious living and dining combination with an open-concept kitchen, perfect for everyday living and entertaining. You'll also find a convenient half bath and a dedicated laundry area with added closet storage. Upstairs offers three comfortable bedrooms and a beautifully updated full bath, along with access to additional attic storage space. The unfinished basement provides great potential for future finishing or extra storage. Enjoy outdoor living with a fully redone covered front porch and back deck, plus a 1-car detached garage for added convenience. Major updates include a newer roof (2017), furnace (2023), along with all new electrical, plumbing, and water meter, giving peace of mind for years to come. Move-in ready and waiting for its next owner. Schedule your showing today!

  4. 2026-04-26
    listed $178,000 Active 904-char remark
    Show marketing remark (904 chars)

    Welcome to this completely renovated 3-bedroom, 1.5-bath home in the heart of Morenci! The main level features a spacious living and dining combination with an open-concept kitchen, perfect for everyday living and entertaining. You'll also find a convenient half bath and a dedicated laundry area with added closet storage. Upstairs offers three comfortable bedrooms and a beautifully updated full bath, along with access to additional attic storage space. The unfinished basement provides great potential for future finishing or extra storage. Enjoy outdoor living with a fully redone covered front porch and back deck, plus a 1-car detached garage for added convenience. Major updates include a newer roof (2017), furnace (2023), along with all new electrical, plumbing, and water meter, giving peace of mind for years to come. Move-in ready and waiting for its next owner. Schedule your showing today!

  5. 2025-05-06
    soldstatus $59,300
  6. 2025-04-22
    soldstatus $59,300 Closed 550-char remark
    Show marketing remark (550 chars)

    Discover this charming 3-bedroom, 1.5-bath fixer-upper in the heart of Morenci, brimming with potential! Featuring a newer metal roof (2017), a new furnace (2023) and original hardwood flooring, this home is ideal for the handyman ready to build equity. The kitchen boasts updated cabinets and stylish light fixtures. The spacious half bath is partially finished. Enjoy the partially finished basement, perfect for an extra living area. Outside, a detached garage and a fenced yard await, perfect for kids and pets. Don’t miss this opportunity!

  7. 2025-04-22
    soldstatus $59,300 Closed
    Show marketing remark (550 chars)

    Discover this charming 3-bedroom, 1.5-bath fixer-upper in the heart of Morenci, brimming with potential! Featuring a newer metal roof (2017), a new furnace (2023) and original hardwood flooring, this home is ideal for the handyman ready to build equity. The kitchen boasts updated cabinets and stylish light fixtures. The spacious half bath is partially finished. Enjoy the partially finished basement, perfect for an extra living area. Outside, a detached garage and a fenced yard await, perfect for kids and pets. Don’t miss this opportunity!

  8. 2025-02-25
    status Pending
    Show marketing remark (550 chars)

    Discover this charming 3-bedroom, 1.5-bath fixer-upper in the heart of Morenci, brimming with potential! Featuring a newer metal roof (2017), a new furnace (2023) and original hardwood flooring, this home is ideal for the handyman ready to build equity. The kitchen boasts updated cabinets and stylish light fixtures. The spacious half bath is partially finished. Enjoy the partially finished basement, perfect for an extra living area. Outside, a detached garage and a fenced yard await, perfect for kids and pets. Don’t miss this opportunity!

  9. 2025-02-25
    status Pending 550-char remark
    Show marketing remark (550 chars)

    Discover this charming 3-bedroom, 1.5-bath fixer-upper in the heart of Morenci, brimming with potential! Featuring a newer metal roof (2017), a new furnace (2023) and original hardwood flooring, this home is ideal for the handyman ready to build equity. The kitchen boasts updated cabinets and stylish light fixtures. The spacious half bath is partially finished. Enjoy the partially finished basement, perfect for an extra living area. Outside, a detached garage and a fenced yard await, perfect for kids and pets. Don’t miss this opportunity!

  10. 2025-01-14
    price $87,500 550-char remark
    Show marketing remark (550 chars)

    Discover this charming 3-bedroom, 1.5-bath fixer-upper in the heart of Morenci, brimming with potential! Featuring a newer metal roof (2017), a new furnace (2023) and original hardwood flooring, this home is ideal for the handyman ready to build equity. The kitchen boasts updated cabinets and stylish light fixtures. The spacious half bath is partially finished. Enjoy the partially finished basement, perfect for an extra living area. Outside, a detached garage and a fenced yard await, perfect for kids and pets. Don’t miss this opportunity!

  11. 2025-01-13
    price $87,500
  12. 2025-01-01
    price $95,000 550-char remark
    Show marketing remark (550 chars)

    Discover this charming 3-bedroom, 1.5-bath fixer-upper in the heart of Morenci, brimming with potential! Featuring a newer metal roof (2017), a new furnace (2023) and original hardwood flooring, this home is ideal for the handyman ready to build equity. The kitchen boasts updated cabinets and stylish light fixtures. The spacious half bath is partially finished. Enjoy the partially finished basement, perfect for an extra living area. Outside, a detached garage and a fenced yard await, perfect for kids and pets. Don’t miss this opportunity!

  13. 2024-12-31
    price $95,000
  14. 2024-11-18
    listed $105,000 Active 550-char remark
    Show marketing remark (550 chars)

    Discover this charming 3-bedroom, 1.5-bath fixer-upper in the heart of Morenci, brimming with potential! Featuring a newer metal roof (2017), a new furnace (2023) and original hardwood flooring, this home is ideal for the handyman ready to build equity. The kitchen boasts updated cabinets and stylish light fixtures. The spacious half bath is partially finished. Enjoy the partially finished basement, perfect for an extra living area. Outside, a detached garage and a fenced yard await, perfect for kids and pets. Don’t miss this opportunity!

  15. 2024-11-18
    listed $105,000 Active
    Show marketing remark (550 chars)

    Discover this charming 3-bedroom, 1.5-bath fixer-upper in the heart of Morenci, brimming with potential! Featuring a newer metal roof (2017), a new furnace (2023) and original hardwood flooring, this home is ideal for the handyman ready to build equity. The kitchen boasts updated cabinets and stylish light fixtures. The spacious half bath is partially finished. Enjoy the partially finished basement, perfect for an extra living area. Outside, a detached garage and a fenced yard await, perfect for kids and pets. Don’t miss this opportunity!

  16. 2010-03-03
    historical
  17. 2010-03-01
    soldstatus $19,500
  18. 2010-03-01
    soldstatus $19,500
  19. 2010-02-05
    listed $19,000
  20. 2010-02-05
    listed $19,000
  21. 2010-01-01
    historical
  22. 2009-12-31
    historical
  23. 2009-06-18
    listed $86,900
  24. 2009-06-18
    listed $86,900

ⓘ 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
$908 · $76/mo
Projected year-2 tax
$1,824 · $152/mo
Expected delta
+$917/yr (+$76/mo · 101.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$9,529
− Mortgage interest
−$9,971
− Property taxes
−$908
− Insurance
−$890
− Repairs & maintenance
−$762
− Management
−$762
− Depreciation
−$5,178
Taxable loss
−$8,942
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,146
After-tax cash flow
$-3,325/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
Morenci Area Schools
NCES district ID
2624570
Math proficiency
28% ▼ -5.00%
Reading proficiency
43% ▲ 1.00%
Median HH income
$43,503
Composite
30.09/100
National rank
#6340
State rank
#283 of 540 in MI

Livability — Morenci

Score
74/100
State rank
#167
US rank
#4401

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morenci, MI
County
Lenawee · 10,162 people
Population (ZIP)
3,830
Household income
$60,982
Rent vs Own
20.3% rent · 79.7% own

Population outlook (Lenawee County) Hauer SSP2

Today (2025)
95,497 people
By 2030
92,722 · -2.9%
By 2040
85,641 · -10.3%
By 2050
77,971 · -18.4%
By 2075
60,043 · -37.1%
By 2100
41,468 · -56.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Lenawee

2024 margin
Strong R (+23.0) · D 37.8% · R 60.8% · Other 1.4%
2008→2024 swing
-28.1pp toward R · 2008: 5.1pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+19.9 2016: R+21.1 2012: R+1.3 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 24.27%
Current HPI
304.604
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

+104.8% since first listed
24 events — show timeline
  • 2026-04-29 Contingent MiRealSource-MiMLS
  • 2026-04-29 Contingent REALCOMP
  • 2026-04-26 Listed $178,000 REALCOMP
  • 2026-04-26 Listed $178,000 MiRealSource-MiMLS
  • 2025-05-06 Sold (Public Records) $59,300 Public Records
  • 2025-04-22 Sold (MLS) $59,300 REALCOMP
  • 2025-04-22 Sold (MLS) $59,300 MiRealSource-MiMLS
  • 2025-02-25 Pending REALCOMP
  • 2025-02-25 Pending MiRealSource-MiMLS
  • 2025-01-14 Price Changed $87,500 MiRealSource-MiMLS
  • 2025-01-13 Price Changed $87,500 REALCOMP
  • 2025-01-01 Price Changed $95,000 MiRealSource-MiMLS
  • 2024-12-31 Price Changed $95,000 REALCOMP
  • 2024-11-18 Listed $105,000 REALCOMP
  • 2024-11-18 Listed $105,000 MiRealSource-MiMLS
  • 2010-03-03 Listing Removed MiRealSource-MiMLS
  • 2010-03-01 Sold (MLS) $19,500 REALCOMP
  • 2010-03-01 Sold (MLS) $19,500 MiRealSource-MiMLS
  • 2010-02-05 Listed $19,000 REALCOMP
  • 2010-02-05 Listed $19,000 MiRealSource-MiMLS
  • 2010-01-01 Listing Removed REALCOMP
  • 2009-12-31 Listing Removed MiRealSource-MiMLS
  • 2009-06-18 Listed $86,900 MiRealSource-MiMLS
  • 2009-06-18 Listed $86,900 REALCOMP

Property tax history

-1.3%/yr

Latest (2025): $908 · -64.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…