CashFlowRE
Sign in Sign up
110 W 12th Ave
B- Composite 68.31
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

110 W 12th Ave · Sault Ste. Marie, MI 49783
2 bd · 1.5 ba · 1,248 sqft · SingleFamily public records · 24 Days on market
4,356 sqft lot ↓ 54% since listing

🖨 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

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/1.5-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.
Recommended offer $49,250 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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

5-year hold
IRR
58.1%
Equity multiple
3.58×
Total profit
$36,075
Equity at exit
$7,455
10-year hold
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
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

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

Break-even rent $437
Max offer price $50,000
Occupancy floor 42%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $50,000 Active 24 DOM
  2. 2026-06-18
    days on market $50,000 Active 22 DOM
  3. 2026-06-17
    days on market $50,000 Active 21 DOM
  4. 2026-06-16
    days on market $50,000 Active 20 DOM
  5. 2026-06-15
    days on market $50,000 Active 19 DOM
  6. 2026-06-13
    days on market $50,000 Active 17 DOM
  7. 2026-06-12
    days on market $50,000 Active 16 DOM
  8. 2026-06-09
    days on market $50,000 Active 13 DOM
  9. 2026-06-08
    days on market $50,000 Active 12 DOM
  10. 2026-06-07
    days on market $50,000 Active 11 DOM
  11. 2026-06-07
    days on market $50,000 Active 10 DOM
  12. 2026-06-04
    days on market $50,000 Active 7 DOM
  13. 2026-06-02
    days on market $50,000 Active 6 DOM
  14. 2026-06-01
    days on market $50,000 Active 5 DOM
  15. 2026-05-31
    days on market $50,000 Active 4 DOM
  16. 2026-05-31
    days on market $50,000 Active 3 DOM
  17. 2026-05-22
    listed $50,000 Active
  18. 2025-10-02
    price $87,900
  19. 2025-07-31
    price $97,900
  20. 2025-06-26
    price $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
combined federal + state — saved on this device
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

Price history

-53.7% since first listed
4 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%/yr

Latest (2024): $2,920 · +396.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…