110 W 12th Ave · Sault Ste. Marie, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 1/10 · Minimal
- Hot days now (above 88°F)
- 7 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Schools +3.3/10.0
- Rent growth +2.5/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$50,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Great opportunity to buy this one and a half story home built in 1979, located in Sault Sainte Marie, MI and sitting on approx . 11 acre lot. The interior has 1248 sq. ft. with 3 bedrooms and 1.5 bathrooms plus a full basement.
Key facts
- 4,356 sq ft lot
- Listed 24 days
Property features AI
Finance
- Other: Property located at 110 W 12th Ave, Sault Sainte Marie, MI 49783
- Financial info: Details not provided
- HOA & community: Subdivision: Mc Evoys Add
Exterior
- Parking: Details not provided
- Security: Details not provided
- Utilities: Public water; Public sewer
- Home design: Single family residence; Residential property
- Construction: Details not provided
- Exterior features: Paved road access
Interior
- Kitchen: Details not provided
- Bedrooms: Details not provided
- Flooring: Details not provided
- Bathrooms: 1 full bathroom; 1 half bathroom
- Heating & cooling: Forced air heating; Heating present
- Interior features: Basement present
- Laundry & utility: Laundry: Other
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.5-bath single-family listed at $50k.
Deal economics
- At list price, monthly cash flow is $693 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $50k).
- Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
- Cap rate 22.9% vs local median 4.2% in Sault Ste. Marie — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
- Sault Ste. Marie Area Schools (town): math 35% / reading 44% proficiency, ranked #230 of 540 in MI (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 128 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 92 units permitted in Chippewa County in 2024 (40 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- Chippewa County population projected at -10% 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 $14k cash investment doubles in ~2 years — after that, you're playing with house money.
Negotiation context
- It's been on market 24 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
Investment metrics
- 1% rule
- 2.63% ✓
- Cap rate
- 22.93%
- Cash-on-cash
- 59.43%
- DSCR
- 3.64
- GRM
- 3.2
CMA / ARV
- ARV (on-the-fly)
- $163,488
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 108 W 12th Ave | 0.01mi | 2/1.5 | 1,248 (0%) | 8mo | $159,900 | $128 | 93 |
| 123 W 10th Ave | 0.10mi | 3/1.0 (+1) | 1,200 (-4%) | 3mo | $85,000 | $71 | 79 |
| 123 W 12th Ave | 0.07mi | 3/2.0 (+1) | 1,196 (-4%) | 7mo | $127,500 | $107 | 78 |
| 113 W 12th Ave | 0.04mi | 3/1.5 (+1) | 1,334 (+7%) | 9mo | $186,120 | $140 | 74 |
| 1419 Young St | 0.39mi | 3/2.0 (+1) | 1,236 (-1%) | 9mo | $189,000 | $153 | 66 |
| 2002 John St | 0.15mi | 3/2.5 (+1) | 1,344 (+8%) | 12mo | $240,000 | $179 | 61 |
| 1113 Tweed St | 0.49mi | 3/1.0 (+1) | 1,296 (+4%) | 6mo | $100,000 | $77 | 59 |
| 906 John | 0.63mi | 3/1.0 (+1) | 1,232 (-1%) | 3mo | $155,000 | $126 | 59 |
| 1013 Tweed St | 0.56mi | 3/1.5 (+1) | 1,296 (+4%) | 10mo | $170,000 | $131 | 54 |
| 605 Newton Ave | 0.71mi | 3/1.5 (+1) | 1,130 (-10%) | 4mo | $168,000 | $149 | 43 |
| 1209 Davitt St | 0.60mi | 2/1.5 | 1,420 (+14%) | 11mo | $260,000 | $183 | 40 |
| 816 Court St | 0.68mi | 3/1.0 (+1) | 1,146 (-8%) | 10mo | $120,000 | $105 | 39 |
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
- IRR
- 58.1%
- Equity multiple
- 3.58×
- Total profit
- $36,075
- Equity at exit
- $7,455
- IRR
- 62.9%
- Equity multiple
- 7.31×
- Total profit
- $88,354
- Equity at exit
- $4,323
Cash invested: $14,000 (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
ZIP-level market 49783
- Active inventory
- 128
- Price-to-rent
- 3.2×
Monthly cashflow live
- Estimated rent
- $1,315 medium interval (Pro) →
- Mortgage (P&I)
- −$262
- Tax est. 1.5%
- −$62 /mo · $750/yr
- Insurance
- −$21
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$276
- Net cashflow
- $693
Break-even live
Sensitivity live
| Price | -10% $728 | -5% $711 | +0% $693 | +5% $676 | +10% $659 |
|---|---|---|---|---|---|
| Rent | -10% $589 | -5% $641 | +0% $693 | +5% $745 | +10% $797 |
| Rate | -1.0pp $718 | -0.5pp $706 | base $693 | +0.5pp $680 | +1.0pp $667 |
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
- $12,500
- Closing costs
- $1,500
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 215 Osborn Blvd Sault Ste. Marie, MI | 2.0 | 1.0 | 994 | $1,315 | $1.32 | 44d | 2 | 1.37mi |
Listing history 20 events
-
2026-06-21days on market $50,000 Active 24 DOM
-
2026-06-18days on market $50,000 Active 22 DOM
-
2026-06-17days on market $50,000 Active 21 DOM
-
2026-06-16days on market $50,000 Active 20 DOM
-
2026-06-15days on market $50,000 Active 19 DOM
-
2026-06-13days on market $50,000 Active 17 DOM
-
2026-06-12days on market $50,000 Active 16 DOM
-
2026-06-09days on market $50,000 Active 13 DOM
-
2026-06-08days on market $50,000 Active 12 DOM
-
2026-06-07days on market $50,000 Active 11 DOM
-
2026-06-07days on market $50,000 Active 10 DOM
-
2026-06-04days on market $50,000 Active 7 DOM
-
2026-06-02days on market $50,000 Active 6 DOM
-
2026-06-01days on market $50,000 Active 5 DOM
-
2026-05-31days on market $50,000 Active 4 DOM
-
2026-05-31days on market $50,000 Active 3 DOM
-
2026-05-22$50,000 Active
-
2025-10-02price $87,900
-
2025-07-31price $97,900
-
2025-06-26price $107,900
ⓘ 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 1/10 Low 7 d/yr ≥88°F today · 13 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
- $15,780
- − Mortgage interest
- −$2,801
- − Property taxes
- −$750
- − Insurance
- −$250
- − Repairs & maintenance
- −$1,262
- − Management
- −$1,262
- − Depreciation
- −$1,455
- Taxable income
- $8,000
- Est. tax owed @ 24.0%
- −$1,920
- After-tax cash flow
- $6,400/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
- Sault Ste. Marie Area Schools
- NCES district ID
- 2630990
- Math proficiency
- 35% ▼ -9.00%
- Reading proficiency
- 44% ▼ -12.00%
- Median HH income
- $40,273
- Composite
- 33.12/100
- National rank
- #5559
- State rank
- #230 of 540 in MI
Livability — Sault Ste. Marie
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- Sault Ste. Marie, MI
- Population (ZIP)
- 18,778
Population outlook (Chippewa County) Hauer SSP2
- Today (2025)
- 37,043 people
- By 2030
- 36,431 · -1.7%
- By 2040
- 34,911 · -5.8%
- By 2050
- 33,350 · -10.0%
- By 2075
- 29,789 · -19.6%
- By 2100
- 24,171 · -34.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (70%)
- Race & ethnicity
- White 70% Native American 14% Two or more races 13% Hispanic / Latino 2%
- Common ancestry
- Lithuanian 6% Romanian 6% Slovak 4%
- Foreign-born
- 4% · Canada, Vietnam, Guatemala
- Languages at home
- 95% English-only · Spanish 1% Other Indo-European 1% German/W. Germanic 1%
Political lean MEDSL · Chippewa
- 2024 margin
- Strong R (+24.2) · D 37.0% · R 61.3% · Other 1.7%
- 2008→2024 swing
- -23.8pp toward R · 2008: -0.5pp · 2024: -24.2pp
- All cycles
- 2024: R+24.2 2020: R+22.9 2016: R+24.2 2012: R+7.6 2008: R+0.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -183.63%
- Current HPI
- 149.9878
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 1.37%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in MI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
-53.7% since first listed4 events — show timeline
- 2026-05-22 Listed $50,000 WWMLS
- 2025-10-02 Price Changed $87,900 WWMLS
- 2025-07-31 Price Changed $97,900 WWMLS
- 2025-06-26 Price Changed $107,900 WWMLS
Property tax history
+8.0%/yrLatest (2024): $2,920 · +396.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…