CashFlowRE
Sign in Sign up
2711 Cherry St
D Composite 41.16
Why this score? — see what drove the D 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 +17.2/30.0
  • DSCR +5.4/10.0
  • 1% rule +4.2/10.0
  • Rent growth +3.4/5.0
  • Livability +3.2/5.0
  • ARV discount +2.8/15.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$192,900

2711 Cherry St · Port Huron, MI 48060
5 bd · 1.0 ba · 1,680 sqft · SingleFamily · 39 Days on market
Built 1950 5,227 sqft lot $115/sqft · 11% above area Est $175k · 11% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 5-Bedroom Family Home featuring Fresh Paint throughout, New Carpeting, and New Laminate Flooring. This well-maintained home offers a functional layout with 2 bedrooms on the main level and 3 additional bedrooms upstairs. Enjoy and convenience of First-Floor Laundry, a Separate Kitchen and Dining Room perfect for gatherings and entertaining. Step outside to a large two-tier backyard deck and a backyard Fire-Pit area, perfect for relaxing and hosting family and friends. A 10 x 12 Storage Shed provided additional outdoor storage space. Additional features include a Partial Basement, Blown-In Insulation 2013, Concrete Driveway and a Covered Front Porch. Conveniently located close to Beaches, Parks, Fishing, Schools and Shopping. Plenty of space for a Growing Family.

Key facts

  • 5,227 sq ft lot
  • Built 1950
  • Listed 39 days

Property features AI

Finance

  • HOA & community: Sidewalks in the community

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer; Electric service with circuit breakers
  • Home design: Single-family residence; Two stories; Ground-level entry; Vinyl siding
  • Construction: Asphalt roof
  • Exterior features: Level lot; Backyard fencing; Paved road access; Yard shed(s)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan(s); No central cooling
  • Interior features: High-speed internet; Partial, unfinished basement
  • Laundry & utility: Dedicated laundry room; Gas water heater

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 5-bed/1.0-bath single-family listed at $193k.

Deal economics

  • At list price, monthly cash flow is $137 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (8.5% below list).
  • Recommended offer: $177k (8.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 4.6% in Port Huron — 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 65/100 on livability (#445 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities C-, health & safety D, schools F.
  • Port Huron Area School District (suburban): math 23% / reading 37% proficiency, ranked #368 of 540 in MI (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.6%/yr); 220 active listings in the ZIP; 232 units permitted in St. Clair County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • St. Clair 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 ($187k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y 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 $193k implies a 757% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $176,567 (8.5% 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 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 F-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 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.92%
Cap rate
7.15%
Cash-on-cash
3.05%
DSCR
1.14
GRM
9.1

CMA / ARV

ARV (median comp)
$174,569
List price
$192,900
Delta
10.50%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2623 Forest St 0.13mi 4/1.0 (-1) 1,685 (+0%) 14mo $30,000 $18 77
1307 Hancock St 0.31mi 4/1.0 (-1) 1,689 (+0%) 8mo $199,000 $118 73
2726 Forest St 0.13mi 4/2.0 (-1) 1,574 (-6%) 10mo $172,000 $109 66
2829 Wright St 0.24mi 5/1.0 1,900 (+13%) 10mo $150,000 $79 59
2429 Walnut St St 0.26mi 4/1.0 (-1) 1,854 (+10%) 9mo $107,000 $58 58
2539 Forest St 0.17mi 4/1.5 (-1) 1,578 (-6%) 22mo $204,000 $129 57
2811 10th Ave 0.35mi 4/1.5 (-1) 1,788 (+6%) 19mo $158,000 $88 50
2115 Stone St 0.51mi 4/2.5 (-1) 1,752 (+4%) 11mo $113,000 $64 49
721 Edison Blvd 0.68mi 4/1.5 (-1) 1,632 (-3%) 14mo $219,000 $134 45
1121 Church St 0.29mi 4/1.0 (-1) 1,434 (-15%) 21mo $154,900 $108 40
2638 15th Ave 0.67mi 5/2.0 1,846 (+10%) 17mo $200,000 $108 34
3427 Elk St 0.72mi 4/1.5 (-1) 1,444 (-14%) 10mo $205,000 $142 28

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 · 3.61% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.60×
Total profit
$-21,450
Equity at exit
$28,762
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-2,977
Equity at exit
$16,678

Cash invested: $54,012 (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 48060

Rents YoY
3.6%
Active inventory
220
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,766 medium interval (Pro) →
Mortgage (P&I)
$1,012
Tax from tax record
$166 /mo · $1,989/yr
Insurance
$80
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$137

Break-even live

Break-even rent $1,592
Max offer price $192,900
Occupancy floor 87%

Sensitivity live

Price -10% $246 -5% $192 +0% $137 +5% $83 +10% $28
Rent -10% $-2 -5% $67 +0% $137 +5% $207 +10% $277
Rate -1.0pp $234 -0.5pp $186 base $137 +0.5pp $87 +1.0pp $36

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
$48,225
Closing costs
$5,787
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.

Listing history 27 events

  1. 2026-06-18
    days on market $192,900 Active 39 DOM
  2. 2026-06-17
    days on market $192,900 Active 38 DOM
  3. 2026-06-16
    days on market $192,900 Active 37 DOM
  4. 2026-06-15
    days on market $192,900 Active 36 DOM
  5. 2026-06-13
    days on market $192,900 Active 34 DOM
  6. 2026-06-13
    days on market $192,900 Active 33 DOM
  7. 2026-06-09
    days on market $192,900 Active 30 DOM
  8. 2026-06-08
    days on market $192,900 Active 29 DOM
  9. 2026-06-07
    days on market $192,900 Active 28 DOM
  10. 2026-06-04
    days on market $192,900 Active 25 DOM
  11. 2026-06-03
    days on market $192,900 Active 24 DOM
  12. 2026-06-02
    days on market $192,900 Active 23 DOM
  13. 2026-06-01
    days on market $192,900 Active 22 DOM
  14. 2026-05-31
    days on market $192,900 Active 21 DOM
  15. 2026-05-10
    listed $192,900 Active 781-char remark
    Show marketing remark (781 chars)

    Spacious 5-Bedroom Family Home featuring Fresh Paint throughout, New Carpeting, and New Laminate Flooring. This well-maintained home offers a functional layout with 2 bedrooms on the main level and 3 additional bedrooms upstairs. Enjoy and convenience of First-Floor Laundry, a Separate Kitchen and Dining Room perfect for gatherings and entertaining. Step outside to a large two-tier backyard deck and a backyard Fire-Pit area, perfect for relaxing and hosting family and friends. A 10 x 12 Storage Shed provided additional outdoor storage space. Additional features include a Partial Basement, Blown-In Insulation 2013, Concrete Driveway and a Covered Front Porch. Conveniently located close to Beaches, Parks, Fishing, Schools and Shopping. Plenty of space for a Growing Family.

  16. 2026-05-10
    listed $192,900 Active 781-char remark
    Show marketing remark (781 chars)

    Spacious 5-Bedroom Family Home featuring Fresh Paint throughout, New Carpeting, and New Laminate Flooring. This well-maintained home offers a functional layout with 2 bedrooms on the main level and 3 additional bedrooms upstairs. Enjoy and convenience of First-Floor Laundry, a Separate Kitchen and Dining Room perfect for gatherings and entertaining. Step outside to a large two-tier backyard deck and a backyard Fire-Pit area, perfect for relaxing and hosting family and friends. A 10 x 12 Storage Shed provided additional outdoor storage space. Additional features include a Partial Basement, Blown-In Insulation 2013, Concrete Driveway and a Covered Front Porch. Conveniently located close to Beaches, Parks, Fishing, Schools and Shopping. Plenty of space for a Growing Family.

  17. 2013-04-12
    soldstatus $22,500
    Show marketing remark (246 chars)

    Great potential for the price! 5 BDR 1 BTH, 2 story home is close to parks, schools & shopping. Home features covered front porch, rear deck, storage shed, living & dining room, ceiling fans, walk in pantry & main level laundry.

  18. 2013-03-22
    historical
    Show marketing remark (246 chars)

    Great potential for the price! 5 BDR 1 BTH, 2 story home is close to parks, schools & shopping. Home features covered front porch, rear deck, storage shed, living & dining room, ceiling fans, walk in pantry & main level laundry.

  19. 2013-03-11
    listed $24,900
    Show marketing remark (246 chars)

    Great potential for the price! 5 BDR 1 BTH, 2 story home is close to parks, schools & shopping. Home features covered front porch, rear deck, storage shed, living & dining room, ceiling fans, walk in pantry & main level laundry.

  20. 2005-08-23
    soldstatus $111,900
  21. 2005-08-19
    soldstatus $111,900
  22. 2005-08-19
    soldstatus $111,900
  23. 2005-08-02
    historical
  24. 2005-06-20
    listed $113,900
  25. 2005-06-20
    listed $113,900
  26. 2004-11-08
    historical
  27. 2004-10-18
    listed $113,900

ⓘ 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
$1,989 · $166/mo
Projected year-2 tax
$2,480 · $207/mo
Expected delta
+$491/yr (+$41/mo · 24.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$21,188
− Mortgage interest
−$10,805
− Property taxes
−$1,989
− Insurance
−$964
− Repairs & maintenance
−$1,695
− Management
−$1,695
− Depreciation
−$5,612
Taxable loss
−$1,572
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$377
After-tax cash flow
$2,024/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
Port Huron Area School District
NCES district ID
2628830
Math proficiency
23% ▼ -5.00%
Reading proficiency
37% ▼ -2.00%
Median HH income
$42,093
Composite
25.4/100
National rank
#7462
State rank
#368 of 540 in MI

Livability — Port Huron

Score
65/100
State rank
#445
US rank
#12478

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Port Huron, MI
County
Saint Clair County · 44,760 people
City population
39,342
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,342
Household income
$53,018
Rent vs Own
37.0% rent · 63.0% own
Severe rent burden
1808.0

Population outlook (St. Clair County) Hauer SSP2

Today (2025)
154,587 people
By 2030
150,031 · -2.9%
By 2040
138,177 · -10.6%
By 2050
124,390 · -19.5%
By 2075
95,825 · -38.0%
By 2100
68,672 · -55.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 7% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · St. Clair

2024 margin
Solid R (+34.6) · D 32.0% · R 66.6% · Other 1.4%
2008→2024 swing
-37.3pp toward R · 2008: 2.6pp · 2024: -34.6pp
All cycles
2024: R+34.6 2020: R+30.2 2016: R+31.4 2012: R+7.1 2008: D+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -134.75%
Current HPI
177.2401
Rent YoY
▲ 3.61%
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+69.4% since first listed
13 events — show timeline
  • 2026-05-10 Listed $192,900 REALCOMP
  • 2026-05-10 Listed $192,900 MiRealSource-MiMLS
  • 2013-04-12 Sold (MLS) $22,500 MiRealSource-MiMLS
  • 2013-03-22 Listing Removed MiRealSource-MiMLS
  • 2013-03-11 Listed $24,900 MiRealSource-MiMLS
  • 2005-08-23 Sold (Public Records) $111,900 Public Records
  • 2005-08-19 Sold (MLS) $111,900 REALCOMP
  • 2005-08-19 Sold (MLS) $111,900 MiRealSource-MiMLS
  • 2005-08-02 Listing Removed MiRealSource-MiMLS
  • 2005-06-20 Listed $113,900 REALCOMP
  • 2005-06-20 Listed $113,900 MiRealSource-MiMLS
  • 2004-11-08 Listing Removed REALCOMP
  • 2004-10-18 Listed $113,900 REALCOMP

Property tax history

+4.6%/yr

Latest (2025): $1,989 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…