1303 S Euclid Ave · Bay City, MI 48706

$89,000

2 bd · 2.0 ba · 1,094 sqft · SingleFamily · 1 Days on market

Built 1939 5,005 sqft lot Est $156k · 43% under

---

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 +29.7/30.0
• ARV discount +15.0/15.0
• DSCR +10.0/10.0
• 1% rule +8.4/10.0
• Livability +3.4/5.0
• Schools +2.8/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

MULTI UNIT OFFERED AS PART OF A LARGER PORTFOLIO

Key facts

• 5,005 sq ft lot
• Built 1939

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath single-family listed at $89k.

Deal economics

• At list price, monthly cash flow is $325 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $89k).
• Cap rate 10.7% vs local median 5.5% in Bay City — 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 68/100 on livability (#360 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities D, crime F.
• Bay City School District (urban): math 27% / reading 40% proficiency, ranked #317 of 540 in MI (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 246 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 39 units permitted in Bay County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $615 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Bay County population projected at -21% 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 $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 14y 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 $22k; list at $89k implies a 314% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $89,000

Questions for the listing agent

1. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
4. Crime grade is F 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?
5. 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.
6. 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.
7. 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: 1.34% ✓
• Cap rate: 10.68%
• Cash-on-cash: 15.66%
• DSCR: 1.70
• GRM: 6.2

CMA / ARV

• ARV (on-the-fly): $156,442
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1313 S Barclay St	0.07mi	3/2.0 (+1)	1,176 (+8%)	2mo	$190,000	$162	77
1232 S Mountain St	0.08mi	3/1.0 (+1)	1,040 (-5%)	7mo	$180,000	$173	73
1613 S Kiesel St	0.30mi	3/1.5 (+1)	1,071 (-2%)	10mo	$145,000	$135	67
104 W Ionia St	0.48mi	3/1.5 (+1)	1,096 (+0%)	5mo	$106,000	$97	66
5396 Kasemeyer Rd	0.60mi	2/1.5	1,160 (+6%)	4mo	$200,000	$172	56
1306 S Erie St	0.42mi	2/1.0	1,219 (+11%)	2mo	$163,900	$134	55
1507 W White St	0.68mi	3/1.0 (+1)	1,056 (-4%)	0mo	$175,000	$166	53
706 S Erie St	0.65mi	3/1.0 (+1)	1,083 (-1%)	11mo	$124,000	$114	50
604 S Barclay St	0.59mi	3/1.0 (+1)	1,003 (-8%)	1mo	$127,000	$127	49
84 E Salzburg Rd	0.66mi	2/1.0	1,192 (+9%)	10mo	$171,000	$143	42
207 Main St	0.64mi	3/1.0 (+1)	1,200 (+10%)	5mo	$148,900	$124	41
1004 S Arbor St	0.63mi	3/3.0 (+1)	1,200 (+10%)	7mo	$187,000	$156	40

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: 6.5%
• Equity multiple: 1.25×
• Total profit: $6,308
• Equity at exit: $13,270

10-year hold

• IRR: 15.9%
• Equity multiple: 2.29×
• Total profit: $32,236
• Equity at exit: $7,695

Cash invested: $24,920 (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.

Methodology + full state rankings →

ZIP-level market 48706

• Active inventory: 246
• Price-to-rent: 6.2×

Monthly cashflow live

• Estimated rent: $1,190 medium
• Mortgage (P&I): −$467
• Tax est. 1.5%: −$111 /mo · $1,335/yr
• Insurance: −$37
• HOA: −$0
• Vacancy / Maint / Mgmt: −$250
• Net cashflow: $325

Break-even live

Break-even rent $779

Max offer price $89,000

Occupancy floor 68%

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: $22,250
• Closing costs: $2,670
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
605 E Jane St Bay City, MI	1.0	1.0	754	$1,650	$2.19	43d	1	1.18mi
600 18th St Bay City, MI	2.0	1.0	1000	$950	$0.95	43d	1	1.30mi
403 Polk St Bay City, MI	2.0	1.0	748	$1,000	$1.34	43d	1	1.32mi

Listing history 6 events

1. 2026-03-15
   status Pending

   Show marketing remark (48 chars)

   MULTI UNIT OFFERED AS PART OF A LARGER PORTFOLIO

2. 2026-03-15
   status Pending 48-char remark

   Show marketing remark (48 chars)

   MULTI UNIT OFFERED AS PART OF A LARGER PORTFOLIO

3. 2026-03-14
   listed $89,000 Active

   Show marketing remark (48 chars)

   MULTI UNIT OFFERED AS PART OF A LARGER PORTFOLIO

4. 2026-03-14
   listed $89,000 Active 48-char remark

   Show marketing remark (48 chars)

   MULTI UNIT OFFERED AS PART OF A LARGER PORTFOLIO

5. 2014-02-12
   soldstatus $21,500 222-char remark

   Show marketing remark (222 chars)

   PRICED FOR IMMEDIATE SALE! Well kept 3 bedroom west side home. Features include basement, fenced backyard with patio area, shed not included. A lot of home for the $$! Property is used as residential, but zoned commercial.

6. 2012-08-03
   listed $23,500 222-char remark

   Show marketing remark (222 chars)

   PRICED FOR IMMEDIATE SALE! Well kept 3 bedroom west side home. Features include basement, fenced backyard with patio area, shed not included. A lot of home for the $$! Property is used as residential, but zoned commercial.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $14,282
• − Mortgage interest: −$4,985
• − Property taxes: −$1,335
• − Insurance: −$445
• − Repairs & maintenance: −$1,143
• − Management: −$1,143
• − Depreciation: −$2,589
• Taxable income: $2,643
• Est. tax owed @ 24.0%: −$634
• After-tax cash flow: $3,268/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: Bay City School District
• NCES district ID: 2604260
• Math proficiency: 27% ▼ -8.00%
• Reading proficiency: 40% ▼ -4.00%
• Median HH income: $43,833
• Composite: 28.47/100
• National rank: #6743
• State rank: #317 of 540 in MI

Livability — Bay City

• Score: 68/100
• State rank: #360
• US rank: #8912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Bay City, MI
• City population: 25,635
• Population (ZIP): 38,756

Population outlook (Bay County) Hauer SSP2

• Today (2025): 101,476 people
• By 2030: 98,152 · -3.3%
• By 2040: 89,711 · -11.6%
• By 2050: 80,614 · -20.6%
• By 2075: 60,544 · -40.3%
• By 2100: 41,603 · -59.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (90%)
• Race & ethnicity: White 90% Hispanic / Latino 5% Two or more races 4%
• Common ancestry: Romanian 16% Lithuanian 9% Slovak 2%
• Foreign-born: 1%
• Languages at home: 98% English-only · Spanish 1%

Political lean MEDSL · Bay

• 2024 margin: R (+14.7) · D 42.0% · R 56.7% · Other 1.3%
• 2008→2024 swing: -30.0pp toward R · 2008: 15.3pp · 2024: -14.7pp
• All cycles: 2024: R+14.7 2020: R+11.6 2016: R+12.6 2012: D+6.0 2008: D+15.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -133.29%
• Current HPI: 203.6444
• 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

+278.7% since first listed

6 events — show timeline

• 2026-03-15 Pending — REALCOMP
• 2026-03-15 Pending — MiRealSource-MiMLS
• 2026-03-14 Listed $89,000 MiRealSource-MiMLS
• 2026-03-14 Listed $89,000 REALCOMP
• 2014-02-12 Sold (MLS) $21,500 MiRealSource-MiMLS
• 2012-08-03 Listed $23,500 MiRealSource-MiMLS