CashFlowRE
Sign in Sign up
720 E 2nd St
C- Composite 53.59
Why this score? — see what drove the C- 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 +21.6/30.0
  • ARV discount +7.3/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.6/10.0
  • Livability +4.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

720 E 2nd St · Monroe, MI 48161
2 bd · 1.0 ba · 1,279 sqft · SingleFamily public records · 39 Days on market
Built 1873 8,712 sqft lot $94/sqft · 15% above area Est $119k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming and full of potential, this newly listed home offers flexible living space and plenty of character! Featuring 2 spacious bedrooms upstairs, this home also provides the possibility for a 3rd bedroom on the main floor. The former first-floor bedroom has been converted into a convenient laundry room, while an additional room just off the living room could easily serve as a bedroom, office, playroom, or guest space. Enjoy relaxing mornings and cozy evenings in the enclosed front porch, adding extra living space and charm to the home. Inside, you’ll find a comfortable layout with plenty of natural light and room to make it your own. Whether you’re looking for your first home, extra space, or an investment opportunity, this property offers versatility and value in one inviting package!

Key facts

  • Extra living space
  • Laundry room
  • Natural light

Tags

FLEXIBLE LIVING SPACELAUNDRY ROOMENCLOSED FRONT PORCHNATURAL LIGHTEXTRA LIVING SPACE

Property features AI

Finance

  • Other: Listing broker: Key Realty One LLC - S. Dixie
  • HOA & community: Homeowners association present

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Two-story single-family residence; Residential property in ISADORE NAVARRE FARM subdivision; Located near Jerome St / Half St
  • Construction: Aluminum siding; Above-grade finished area approximately 1,461; Two levels
  • Exterior features: Lot roughly 60 x 130 (about 0.2 acres); No pool

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: 7 total rooms; Crawl space basement

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 $120k.

Deal economics

  • At list price, monthly cash flow is $182 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.0% in Monroe — 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 83/100 on livability (#51 in MI, #1,034 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, crime D+, amenities D+.
  • Monroe Public Schools (suburban): math 24% / reading 47% proficiency, ranked #278 of 540 in MI (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 142 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; 264 units permitted in Monroe County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Monroe County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 19y ago; this cycle's ask has dropped $30k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1873 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,303 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 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 1873 — 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. Crime grade is D 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?
  6. 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.
  7. 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.
  8. 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
1.06%
Cap rate
8.12%
Cash-on-cash
6.51%
DSCR
1.29
GRM
7.9

CMA / ARV

ARV (median comp)
$119,360
List price
$119,900
Delta
0.45%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
527 E Fifth St 0.21mi 3/2.5 (+1) 1,287 (+1%) 2mo $195,900 $152 76
116 Maple Blvd 0.43mi 3/1.5 (+1) 1,300 (+2%) 1mo $246,000 $189 70
118 Michigan Ave 0.43mi 3/1.0 (+1) 1,224 (-4%) 2mo $185,000 $151 66
138 Tremont St 0.57mi 2/2.0 1,272 (-0%) 9mo $124,000 $97 61
134 Michigan Ave 0.46mi 3/2.0 (+1) 1,160 (-9%) 0mo $180,000 $155 54
713 Roeder St 0.36mi 3/1.0 (+1) 1,090 (-15%) 1mo $105,000 $96 53
1309 Wood St 0.59mi 2/1.0 1,159 (-9%) 9mo $95,000 $82 49
425 Fern Ct 0.72mi 3/1.5 (+1) 1,144 (-11%) 0mo $180,000 $157 42
323 Maple Blvd 0.61mi 3/1.0 (+1) 1,422 (+11%) 9mo $191,000 $134 41
408 Riverview Ave 0.65mi 3/1.0 (+1) 1,109 (-13%) 2mo $184,000 $166 41
108 E Willow St 0.60mi 3/2.0 (+1) 1,456 (+14%) 5mo $158,000 $109 35
722 Cass St 0.73mi 3/1.0 (+1) 1,120 (-12%) 8mo $100,000 $89 34

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
-6.3%
Equity multiple
0.77×
Total profit
$-7,809
Equity at exit
$17,877
10-year hold
IRR
3.4%
Equity multiple
1.24×
Total profit
$8,207
Equity at exit
$10,367

Cash invested: $33,572 (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 48161

Active inventory
142
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,273 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$145 /mo · $1,734/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$182

Break-even live

Break-even rent $1,042
Max offer price $119,900
Occupancy floor 81%

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
$29,975
Closing costs
$3,597
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
505 Harrison St Monroe, MI 3.0 2.0 1188 $1,600 $1.35 44d 1 0.72mi
733 Smith St Monroe, MI 3.0 1.5 1000 $1,500 $1.50 44d 1 0.87mi
765 N Macomb St Monroe, MI 2.0 1.0 1050 $1,150 $1.10 44d 1 1.13mi
767 N Macomb St Monroe, MI 2.0 1.0 1050 $1,150 $1.10 44d 1 1.13mi
927 N Macomb St Monroe, MI 1.0 1.0 900 $1,195 $1.33 18d 1 1.24mi

Listing history 34 events

  1. 2026-06-19
    days on market $119,900 Active 39 DOM
  2. 2026-06-18
    days on market $119,900 Active 38 DOM
  3. 2026-06-17
    days on market $119,900 Active 37 DOM
  4. 2026-06-16
    days on market $119,900 Active 36 DOM
    Show marketing remark (811 chars)

    Charming and full of potential, this newly listed home offers flexible living space and plenty of character! Featuring 2 spacious bedrooms upstairs, this home also provides the possibility for a 3rd bedroom on the main floor. The former first-floor bedroom has been converted into a convenient laundry room, while an additional room just off the living room could easily serve as a bedroom, office, playroom, or guest space. Enjoy relaxing mornings and cozy evenings in the enclosed front porch, adding extra living space and charm to the home. Inside, you’ll find a comfortable layout with plenty of natural light and room to make it your own. Whether you’re looking for your first home, extra space, or an investment opportunity, this property offers versatility and value in one inviting package!

  5. 2026-06-16
    price $119,900 Active 35 DOM
    Show marketing remark (811 chars)

    Charming and full of potential, this newly listed home offers flexible living space and plenty of character! Featuring 2 spacious bedrooms upstairs, this home also provides the possibility for a 3rd bedroom on the main floor. The former first-floor bedroom has been converted into a convenient laundry room, while an additional room just off the living room could easily serve as a bedroom, office, playroom, or guest space. Enjoy relaxing mornings and cozy evenings in the enclosed front porch, adding extra living space and charm to the home. Inside, you’ll find a comfortable layout with plenty of natural light and room to make it your own. Whether you’re looking for your first home, extra space, or an investment opportunity, this property offers versatility and value in one inviting package!

  6. 2026-06-15
    days on market $129,900 Active 35 DOM
  7. 2026-06-14
    days on market $129,900 Active 33 DOM
  8. 2026-06-12
    days on market $129,900 Active 32 DOM
  9. 2026-06-09
    days on market $129,900 Active 29 DOM
  10. 2026-06-08
    days on market $129,900 Active 28 DOM
  11. 2026-06-07
    days on market $129,900 Active 27 DOM
  12. 2026-06-05
    pricedays on market $129,900 Active 24 DOM
  13. 2026-06-02
    days on market $139,900 Active 22 DOM
  14. 2026-06-01
    days on market $139,900 Active 21 DOM
  15. 2026-05-31
    days on market $139,900 Active 20 DOM
  16. 2026-05-30
    days on market $139,900 Active 19 DOM
  17. 2026-05-11
    listed $149,900 Active 799-char remark
    Show marketing remark (811 chars)

    Charming and full of potential, this newly listed home offers flexible living space and plenty of character! Featuring 2 spacious bedrooms upstairs, this home also provides the possibility for a 3rd bedroom on the main floor. The former first-floor bedroom has been converted into a convenient laundry room, while an additional room just off the living room could easily serve as a bedroom, office, playroom, or guest space. Enjoy relaxing mornings and cozy evenings in the enclosed front porch, adding extra living space and charm to the home. Inside, you’ll find a comfortable layout with plenty of natural light and room to make it your own. Whether you’re looking for your first home, extra space, or an investment opportunity, this property offers versatility and value in one inviting package!

  18. 2026-05-11
    listed $149,900 Active 811-char remark
    Show marketing remark (811 chars)

    Charming and full of potential, this newly listed home offers flexible living space and plenty of character! Featuring 2 spacious bedrooms upstairs, this home also provides the possibility for a 3rd bedroom on the main floor. The former first-floor bedroom has been converted into a convenient laundry room, while an additional room just off the living room could easily serve as a bedroom, office, playroom, or guest space. Enjoy relaxing mornings and cozy evenings in the enclosed front porch, adding extra living space and charm to the home. Inside, you’ll find a comfortable layout with plenty of natural light and room to make it your own. Whether you’re looking for your first home, extra space, or an investment opportunity, this property offers versatility and value in one inviting package!

  19. 2022-05-24
    soldstatus $130,000
  20. 2022-04-29
    soldstatus $130,000 Sold
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  21. 2022-04-29
    soldstatus $130,000 Closed
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  22. 2022-03-11
    status Pending
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  23. 2022-03-11
    status Pending
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  24. 2022-01-26
    status Active
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  25. 2022-01-26
    status Active
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  26. 2021-11-13
    status Pending
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  27. 2021-11-13
    status Pending
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  28. 2021-11-02
    listed $134,900 Active
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  29. 2021-11-02
    listed $134,900 Active
    Show marketing remark (323 chars)

    Ready to move-in. Perfect place to start a family or downsize. Charming 3 bedroom place completely remodeled. New carpet, new flooring and painted throughout. 1st floor laundry, gas or electric stove ready. Great off street parking. Great access to I75, downtown and nearby shopping. Make this place your home by Christmas!

  30. 2008-06-15
    historical
  31. 2008-06-15
    historical
  32. 2007-12-15
    listed $109,900
  33. 2007-12-15
    listed $109,900
  34. 2005-05-12
    soldstatus $56,000

ⓘ 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
$1,734 · $145/mo
Projected year-2 tax
$1,790 · $149/mo
Expected delta
+$56/yr (+$5/mo · 3.2%)

ⓘ 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 ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$15,273
− Mortgage interest
−$6,716
− Property taxes
−$1,734
− Insurance
−$600
− Repairs & maintenance
−$1,222
− Management
−$1,222
− Depreciation
−$3,488
Taxable income
$291
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$70
After-tax cash flow
$2,117/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
Monroe Public Schools
NCES district ID
2624150
Math proficiency
24% ▲ 3.00%
Reading proficiency
47% ▲ 12.00%
Median HH income
$46,437
Composite
30.33/100
National rank
#6269
State rank
#278 of 540 in MI

Livability — Monroe

Score
83/100
State rank
#51
US rank
#1034

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Monroe, MI
County
Monroe County · 54,460 people
City population
54,460
Metro
Monroe, MI
Population (ZIP)
26,304
Household income
$67,414
Rent vs Own
23.6% rent · 76.4% own
Severe rent burden
733.0

Population outlook (Monroe County) Hauer SSP2

Today (2025)
144,439 people
By 2030
140,033 · -3.1%
By 2040
128,408 · -11.1%
By 2050
115,024 · -20.4%
By 2075
87,273 · -39.6%
By 2100
63,110 · -56.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 7% Black 5% Hispanic / Latino 5%
Common ancestry
Lithuanian 10% Romanian 8% Italian 2%
Foreign-born
3% · Canada, Jamaica
Languages at home
96% English-only · Spanish 2% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Monroe

2024 margin
Strong R (+27.1) · D 35.7% · R 62.9% · Other 1.4%
2008→2024 swing
-31.5pp toward R · 2008: 4.3pp · 2024: -27.1pp
All cycles
2024: R+27.1 2020: R+22.6 2016: R+22.1 2012: D+1.0 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -178.99%
Current HPI
126.2638
Rent YoY
Metro
Monroe, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+114.1% since first listed
28 events — show timeline
  • 2026-06-16 Price Changed $119,900 MiRealSource-MiMLS
  • 2026-06-15 Price Changed $119,900 REALCOMP
  • 2026-06-04 Price Changed $129,900 MiRealSource-MiMLS
  • 2026-06-04 Price Changed $129,900 REALCOMP
  • 2026-05-27 Price Changed $139,900 MiRealSource-MiMLS
  • 2026-05-26 Price Changed $139,900 REALCOMP
  • 2026-05-21 Relisted REALCOMP
  • 2026-05-21 Relisted MiRealSource-MiMLS
  • 2026-05-20 Contingent REALCOMP
  • 2026-05-20 Contingent MiRealSource-MiMLS
  • 2026-05-11 Listed $149,900 REALCOMP
  • 2026-05-11 Listed $149,900 MiRealSource-MiMLS
  • 2022-05-24 Sold (Public Records) $130,000 Public Records
  • 2022-04-29 Sold (MLS) $130,000 MiRealSource-MiMLS
  • 2022-04-29 Sold (MLS) $130,000 REALCOMP
  • 2022-03-11 Pending REALCOMP
  • 2022-03-11 Pending MiRealSource-MiMLS
  • 2022-01-26 Relisted REALCOMP
  • 2022-01-26 Relisted MiRealSource-MiMLS
  • 2021-11-13 Pending REALCOMP
  • 2021-11-13 Pending MiRealSource-MiMLS
  • 2021-11-02 Listed $134,900 MiRealSource-MiMLS
  • 2021-11-02 Listed $134,900 REALCOMP
  • 2008-06-15 Listing Removed MiRealSource-MiMLS
  • 2008-06-15 Listing Removed REALCOMP
  • 2007-12-15 Listed $109,900 MiRealSource-MiMLS
  • 2007-12-15 Listed $109,900 REALCOMP
  • 2005-05-12 Sold (Public Records) $56,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,734 · -24.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…