CashFlowRE
Sign in Sign up
1901 S Mountain St
B- Composite 66.49
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 +25.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.5/10.0
  • 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

$99,000

1901 S Mountain St · Bay City, MI 48706
2 bd · 1.0 ba · 952 sqft · SingleFamily public records · 244 Days on market
Built 1957 4,791 sqft lot $104/sqft · 26% below area Est $133k · 26% under ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1901 S Mountain Street in the heart of Bay City, Michigan! This charming property offers the perfect blend of comfort, convenience, and character, making it a wonderful place to call home. Situated in a desirable neighborhood, the home provides easy access to shopping, dining, schools, parks, and all the amenities Bay City has to offer, while still maintaining a sense of privacy and community. Inside, you’ll find a warm and inviting floor plan with plenty of natural light throughout. With New luxury vinyl plank flooring and paint throughout most of the home. Each room has been thoughtfully designed to maximize both function and style, offering ample space for relaxing, entertaining, or working from home. The kitchen provides a practical layout for everyday cooking, while the living and dining areas create an open and welcoming atmosphere for gatherings. Basement is partially finished with a fireplace and is ready for you to make the final finishes to make it your own. The bedrooms are generously sized, offering comfort and storage, while the bathrooms feature a clean, functional design. Additional highlights may include updated, newer flooring, and thoughtful touches that add both charm and peace of mind for future owners. Outside, the property boasts a spacious yard perfect for gardening, recreation, or simply enjoying Michigan’s four seasons. Whether you envision summer barbecues, cozy evenings by a fire pit, or a safe play area, the outdoor space provides plenty of opportunities. With off-street parking and a convenient location, you’ll enjoy both practicality and lifestyle benefits. 1901 S Mountain Street presents a versatile option that’s ready for its next chapter. Don’t miss your chance to make this well-located Bay City home yours. Schedule a showing today and experience all the potential it has to offer!

Key facts

  • Spacious yard
  • Practical layout
  • Updated flooring

Tags

SPACIOUS YARDUPDATED FLOORINGPRACTICAL LAYOUTEASY ACCESS TO SHOPPINGDESIRABLE NEIGHBORHOOD

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 $99k.

Deal economics

  • At list price, monthly cash flow is $226 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $87k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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 $684 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.

Negotiation context

  • It's been on market 244 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 244 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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?
  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
1.15%
Cap rate
9.03%
Cash-on-cash
9.79%
DSCR
1.44
GRM
7.2

CMA / ARV

ARV (median comp)
$133,012
List price
$99,000
Delta
-25.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1303 S Warner St 0.51mi 2/1.0 922 (-3%) 5mo $74,500 $81 67
1409 S Warner St 0.41mi 3/1.0 (+1) 912 (-4%) 11mo $128,000 $140 60
508 W Calumet St 0.42mi 2/1.0 900 (-6%) 19mo $126,000 $140 55
1232 S Mountain St 0.44mi 3/1.0 (+1) 1,040 (+9%) 7mo $180,000 $173 53
1613 S Kiesel St 0.23mi 3/1.5 (+1) 1,071 (+12%) 10mo $145,000 $135 53
35 Salzburg Rd 0.30mi 2/1.0 842 (-12%) 17mo $143,300 $170 53
38 Westside Saginaw Rd 0.51mi 2/1.0 890 (-6%) 18mo $100,000 $112 50
1310 Raymond St 0.44mi 3/1.5 (+1) 1,048 (+10%) 15mo $127,000 $121 43
100 E Salzburg Rd 0.63mi 2/1.0 884 (-7%) 19mo $130,000 $147 42
5472 Kasemeyer Rd 0.64mi 2/1.0 1,051 (+10%) 13mo $42,500 $40 42
1216 S MOUNTAIN St 0.48mi 3/1.0 (+1) 1,048 (+10%) 23mo $145,000 $138 37
807 Germania St 0.56mi 2/2.0 1,084 (+14%) 21mo $134,000 $124 30

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
-1.5%
Equity multiple
0.94×
Total profit
$-1,625
Equity at exit
$14,761
10-year hold
IRR
8.1%
Equity multiple
1.62×
Total profit
$17,185
Equity at exit
$8,560

Cash invested: $27,720 (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 48706

Active inventory
246
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,143 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$116 /mo · $1,392/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$226

Break-even live

Break-even rent $856
Max offer price $99,000
Occupancy floor 75%

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
$24,750
Closing costs
$2,970
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
403 Polk St Bay City, MI 2.0 1.0 748 $1,000 $1.34 43d 1 0.94mi
600 18th St Bay City, MI 2.0 1.0 1000 $950 $0.95 43d 1 1.20mi
605 E Jane St Bay City, MI 1.0 1.0 754 $1,650 $2.19 43d 1 1.48mi

Listing history 11 events

  1. 2026-06-03
    statusdays on market $99,000 Pending 244 DOM
  2. 2026-06-02
    days on market $99,000 Active 243 DOM
  3. 2026-06-01
    days on market $99,000 Active 242 DOM
  4. 2026-05-31
    days on market $99,000 Active 241 DOM
  5. 2026-05-30
    days on market $99,000 Active 240 DOM
  6. 2026-05-07
    price $99,000 1885-char remark
    Show marketing remark (1885 chars)

    Welcome to 1901 S Mountain Street in the heart of Bay City, Michigan! This charming property offers the perfect blend of comfort, convenience, and character, making it a wonderful place to call home. Situated in a desirable neighborhood, the home provides easy access to shopping, dining, schools, parks, and all the amenities Bay City has to offer, while still maintaining a sense of privacy and community. Inside, you’ll find a warm and inviting floor plan with plenty of natural light throughout. With New luxury vinyl plank flooring and paint throughout most of the home. Each room has been thoughtfully designed to maximize both function and style, offering ample space for relaxing, entertaining, or working from home. The kitchen provides a practical layout for everyday cooking, while the living and dining areas create an open and welcoming atmosphere for gatherings. Basement is partially finished with a fireplace and is ready for you to make the final finishes to make it your own. The bedrooms are generously sized, offering comfort and storage, while the bathrooms feature a clean, functional design. Additional highlights may include updated, newer flooring, and thoughtful touches that add both charm and peace of mind for future owners. Outside, the property boasts a spacious yard perfect for gardening, recreation, or simply enjoying Michigan’s four seasons. Whether you envision summer barbecues, cozy evenings by a fire pit, or a safe play area, the outdoor space provides plenty of opportunities. With off-street parking and a convenient location, you’ll enjoy both practicality and lifestyle benefits. 1901 S Mountain Street presents a versatile option that’s ready for its next chapter. Don’t miss your chance to make this well-located Bay City home yours. Schedule a showing today and experience all the potential it has to offer!

  7. 2026-03-26
    price $105,000 1885-char remark
    Show marketing remark (1885 chars)

    Welcome to 1901 S Mountain Street in the heart of Bay City, Michigan! This charming property offers the perfect blend of comfort, convenience, and character, making it a wonderful place to call home. Situated in a desirable neighborhood, the home provides easy access to shopping, dining, schools, parks, and all the amenities Bay City has to offer, while still maintaining a sense of privacy and community. Inside, you’ll find a warm and inviting floor plan with plenty of natural light throughout. With New luxury vinyl plank flooring and paint throughout most of the home. Each room has been thoughtfully designed to maximize both function and style, offering ample space for relaxing, entertaining, or working from home. The kitchen provides a practical layout for everyday cooking, while the living and dining areas create an open and welcoming atmosphere for gatherings. Basement is partially finished with a fireplace and is ready for you to make the final finishes to make it your own. The bedrooms are generously sized, offering comfort and storage, while the bathrooms feature a clean, functional design. Additional highlights may include updated, newer flooring, and thoughtful touches that add both charm and peace of mind for future owners. Outside, the property boasts a spacious yard perfect for gardening, recreation, or simply enjoying Michigan’s four seasons. Whether you envision summer barbecues, cozy evenings by a fire pit, or a safe play area, the outdoor space provides plenty of opportunities. With off-street parking and a convenient location, you’ll enjoy both practicality and lifestyle benefits. 1901 S Mountain Street presents a versatile option that’s ready for its next chapter. Don’t miss your chance to make this well-located Bay City home yours. Schedule a showing today and experience all the potential it has to offer!

  8. 2026-01-27
    price $115,000 1885-char remark
    Show marketing remark (1885 chars)

    Welcome to 1901 S Mountain Street in the heart of Bay City, Michigan! This charming property offers the perfect blend of comfort, convenience, and character, making it a wonderful place to call home. Situated in a desirable neighborhood, the home provides easy access to shopping, dining, schools, parks, and all the amenities Bay City has to offer, while still maintaining a sense of privacy and community. Inside, you’ll find a warm and inviting floor plan with plenty of natural light throughout. With New luxury vinyl plank flooring and paint throughout most of the home. Each room has been thoughtfully designed to maximize both function and style, offering ample space for relaxing, entertaining, or working from home. The kitchen provides a practical layout for everyday cooking, while the living and dining areas create an open and welcoming atmosphere for gatherings. Basement is partially finished with a fireplace and is ready for you to make the final finishes to make it your own. The bedrooms are generously sized, offering comfort and storage, while the bathrooms feature a clean, functional design. Additional highlights may include updated, newer flooring, and thoughtful touches that add both charm and peace of mind for future owners. Outside, the property boasts a spacious yard perfect for gardening, recreation, or simply enjoying Michigan’s four seasons. Whether you envision summer barbecues, cozy evenings by a fire pit, or a safe play area, the outdoor space provides plenty of opportunities. With off-street parking and a convenient location, you’ll enjoy both practicality and lifestyle benefits. 1901 S Mountain Street presents a versatile option that’s ready for its next chapter. Don’t miss your chance to make this well-located Bay City home yours. Schedule a showing today and experience all the potential it has to offer!

  9. 2025-12-01
    price $122,500 1885-char remark
    Show marketing remark (1885 chars)

    Welcome to 1901 S Mountain Street in the heart of Bay City, Michigan! This charming property offers the perfect blend of comfort, convenience, and character, making it a wonderful place to call home. Situated in a desirable neighborhood, the home provides easy access to shopping, dining, schools, parks, and all the amenities Bay City has to offer, while still maintaining a sense of privacy and community. Inside, you’ll find a warm and inviting floor plan with plenty of natural light throughout. With New luxury vinyl plank flooring and paint throughout most of the home. Each room has been thoughtfully designed to maximize both function and style, offering ample space for relaxing, entertaining, or working from home. The kitchen provides a practical layout for everyday cooking, while the living and dining areas create an open and welcoming atmosphere for gatherings. Basement is partially finished with a fireplace and is ready for you to make the final finishes to make it your own. The bedrooms are generously sized, offering comfort and storage, while the bathrooms feature a clean, functional design. Additional highlights may include updated, newer flooring, and thoughtful touches that add both charm and peace of mind for future owners. Outside, the property boasts a spacious yard perfect for gardening, recreation, or simply enjoying Michigan’s four seasons. Whether you envision summer barbecues, cozy evenings by a fire pit, or a safe play area, the outdoor space provides plenty of opportunities. With off-street parking and a convenient location, you’ll enjoy both practicality and lifestyle benefits. 1901 S Mountain Street presents a versatile option that’s ready for its next chapter. Don’t miss your chance to make this well-located Bay City home yours. Schedule a showing today and experience all the potential it has to offer!

  10. 2025-11-19
    price $127,500 1885-char remark
    Show marketing remark (1885 chars)

    Welcome to 1901 S Mountain Street in the heart of Bay City, Michigan! This charming property offers the perfect blend of comfort, convenience, and character, making it a wonderful place to call home. Situated in a desirable neighborhood, the home provides easy access to shopping, dining, schools, parks, and all the amenities Bay City has to offer, while still maintaining a sense of privacy and community. Inside, you’ll find a warm and inviting floor plan with plenty of natural light throughout. With New luxury vinyl plank flooring and paint throughout most of the home. Each room has been thoughtfully designed to maximize both function and style, offering ample space for relaxing, entertaining, or working from home. The kitchen provides a practical layout for everyday cooking, while the living and dining areas create an open and welcoming atmosphere for gatherings. Basement is partially finished with a fireplace and is ready for you to make the final finishes to make it your own. The bedrooms are generously sized, offering comfort and storage, while the bathrooms feature a clean, functional design. Additional highlights may include updated, newer flooring, and thoughtful touches that add both charm and peace of mind for future owners. Outside, the property boasts a spacious yard perfect for gardening, recreation, or simply enjoying Michigan’s four seasons. Whether you envision summer barbecues, cozy evenings by a fire pit, or a safe play area, the outdoor space provides plenty of opportunities. With off-street parking and a convenient location, you’ll enjoy both practicality and lifestyle benefits. 1901 S Mountain Street presents a versatile option that’s ready for its next chapter. Don’t miss your chance to make this well-located Bay City home yours. Schedule a showing today and experience all the potential it has to offer!

  11. 2025-10-02
    listed $132,500 Active 1885-char remark
    Show marketing remark (1885 chars)

    Welcome to 1901 S Mountain Street in the heart of Bay City, Michigan! This charming property offers the perfect blend of comfort, convenience, and character, making it a wonderful place to call home. Situated in a desirable neighborhood, the home provides easy access to shopping, dining, schools, parks, and all the amenities Bay City has to offer, while still maintaining a sense of privacy and community. Inside, you’ll find a warm and inviting floor plan with plenty of natural light throughout. With New luxury vinyl plank flooring and paint throughout most of the home. Each room has been thoughtfully designed to maximize both function and style, offering ample space for relaxing, entertaining, or working from home. The kitchen provides a practical layout for everyday cooking, while the living and dining areas create an open and welcoming atmosphere for gatherings. Basement is partially finished with a fireplace and is ready for you to make the final finishes to make it your own. The bedrooms are generously sized, offering comfort and storage, while the bathrooms feature a clean, functional design. Additional highlights may include updated, newer flooring, and thoughtful touches that add both charm and peace of mind for future owners. Outside, the property boasts a spacious yard perfect for gardening, recreation, or simply enjoying Michigan’s four seasons. Whether you envision summer barbecues, cozy evenings by a fire pit, or a safe play area, the outdoor space provides plenty of opportunities. With off-street parking and a convenient location, you’ll enjoy both practicality and lifestyle benefits. 1901 S Mountain Street presents a versatile option that’s ready for its next chapter. Don’t miss your chance to make this well-located Bay City home yours. Schedule a showing today and experience all the potential it has to offer!

ⓘ 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
$1,392 · $116/mo
Projected year-2 tax
$1,458 · $122/mo
Expected delta
+$66/yr (+$6/mo · 4.8%)

ⓘ 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 ≥97°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$13,710
− Mortgage interest
−$5,546
− Property taxes
−$1,392
− Insurance
−$495
− Repairs & maintenance
−$1,097
− Management
−$1,097
− Depreciation
−$2,880
Taxable income
$1,204
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$289
After-tax cash flow
$2,425/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

Price history

-25.3% since first listed
6 events — show timeline
  • 2026-05-07 Price Changed $99,000 MiRealSource-MiMLS
  • 2026-03-26 Price Changed $105,000 MiRealSource-MiMLS
  • 2026-01-27 Price Changed $115,000 MiRealSource-MiMLS
  • 2025-12-01 Price Changed $122,500 MiRealSource-MiMLS
  • 2025-11-19 Price Changed $127,500 MiRealSource-MiMLS
  • 2025-10-02 Listed $132,500 MiRealSource-MiMLS

Property tax history

+0.3%/yr

Latest (2025): $1,392 · -15.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…