CashFlowRE
Sign in Sign up
712 N Woodbridge St
B+ Composite 76.11
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$39,900

712 N Woodbridge St · Saginaw, MI 48602
2 bd · 1.0 ba · 888 sqft · SingleFamily public records · 65 Days on market
Built 1917 3,920 sqft lot Est $64k · 38% under

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

Listing remarks MLS

Whether you're looking for your next investment or a home to make your own, this 2-bedroom, 1-bath property offers great potential. The sale includes the adjacent lot, providing extra space and added opportunity. Conveniently located near local hospitals and major highways, this home is well-positioned for both everyday living and rental appeal. With the right vision, this property can truly shine!

Key facts

  • Adjacent lot
  • Local hospitals
  • Major highways

Tags

ADJACENT LOTLOCAL HOSPITALSMAJOR HIGHWAYS

Property features AI

Finance

  • Other: Subdivision: DIVISION NORTH; Cross streets: Throop and Hayes
  • Financial info: No additional financial details provided
  • HOA & community: Homeowners association present

Exterior

  • Parking: Assigned parking
  • Security: No security features provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Built area above grade: 888 square feet
  • Exterior features: Front porch; City lot; Publicly maintained road

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Total of 4 rooms (includes bedrooms and living spaces)
  • Flooring: No flooring information provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Gas water heater; Basement
  • Laundry & utility: No laundry information provided

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 $40k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($924 rent vs $40k).
  • Recommended offer: $38k (6.0% below list) — sets the bar for market timing.
  • Cap rate 19.5% vs local median 8.3% in Saginaw — 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 63/100 on livability (#521 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Saginaw School District (urban): math 20% / reading 29% proficiency, ranked #444 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+4.0%/yr); 250 active listings in the ZIP; 154 units permitted in Saginaw County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Saginaw County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 4.0% rent growth), your $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 28y 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 $10k; list at $40k implies a 303% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $37,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1917 — 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 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?
  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
2.31%
Cap rate
19.50%
Cash-on-cash
47.17%
DSCR
3.10
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$63,936
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2209 Cooper Ave 0.32mi 3/1.0 (+1) 936 (+5%) 7mo $75,000 $80 66
1715 Hancock St 0.43mi 2/1.0 970 (+9%) 1mo $42,500 $44 64
1719 N Charles St 0.39mi 3/1.0 (+1) 960 (+8%) 1mo $37,000 $39 63
1608 Congress Ave 0.43mi 3/1.0 (+1) 948 (+7%) 3mo $64,000 $68 62
1815 W Genesee 0.55mi 2/1.0 818 (-8%) 1mo $74,000 $90 60
2821 Cooper Ave 0.70mi 2/1.0 917 (+3%) 3mo $95,000 $104 59
227 Storch St 0.74mi 2/1.0 893 (+1%) 7mo $89,400 $100 59
2817 Cooper Ave 0.69mi 2/1.0 904 (+2%) 9mo $65,000 $72 57
1523 W Genesee St 0.57mi 3/1.0 (+1) 936 (+5%) 3mo $53,500 $57 57
2105 Mershon St 0.66mi 2/1.0 822 (-7%) 5mo $120,000 $146 53
1315 Adams St 0.57mi 2/1.0 767 (-14%) 7mo $36,000 $47 45
2125 State St 0.67mi 3/1.0 (+1) 986 (+11%) 4mo $40,200 $41 42

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 · 3.98% rent growth · sell at horizon

5-year hold
IRR
45.7%
Equity multiple
3.01×
Total profit
$22,446
Equity at exit
$5,949
10-year hold
IRR
52.0%
Equity multiple
6.33×
Total profit
$59,502
Equity at exit
$3,450

Cash invested: $11,172 (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 48602

Home prices YoY
-19.7%
Rents YoY
4.0%
Active inventory
250
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$924 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$65 /mo · $775/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$194
Net cashflow
$439

Break-even live

Break-even rent $368
Max offer price $39,900
Occupancy floor 47%

Sensitivity live

Price -10% $462 -5% $450 +0% $439 +5% $428 +10% $417
Rent -10% $366 -5% $403 +0% $439 +5% $476 +10% $512
Rate -1.0pp $459 -0.5pp $449 base $439 +0.5pp $429 +1.0pp $418

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
$9,975
Closing costs
$1,197
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 33 events

  1. 2026-06-19
    days on market $39,900 Active 65 DOM
  2. 2026-06-18
    days on market $39,900 Active 64 DOM
  3. 2026-06-17
    days on market $39,900 Active 63 DOM
  4. 2026-06-16
    days on market $39,900 Active 62 DOM
  5. 2026-06-15
    days on market $39,900 Active 61 DOM
  6. 2026-06-14
    days on market $39,900 Active 59 DOM
  7. 2026-06-12
    days on market $39,900 Active 58 DOM
  8. 2026-06-09
    days on market $39,900 Active 55 DOM
  9. 2026-06-08
    days on market $39,900 Active 54 DOM
  10. 2026-06-07
    days on market $39,900 Active 53 DOM
  11. 2026-06-05
    days on market $39,900 Active 50 DOM
  12. 2026-06-03
    days on market $39,900 Active 49 DOM
  13. 2026-06-02
    days on market $39,900 Active 48 DOM
  14. 2026-06-01
    days on market $39,900 Active 47 DOM
  15. 2026-05-31
    days on market $39,900 Active 46 DOM
  16. 2026-05-30
    days on market $39,900 Active 45 DOM
  17. 2026-05-03
    status Active
  18. 2026-05-02
    historical
  19. 2026-04-16
    listed $39,900 Active 401-char remark
    Show marketing remark (401 chars)

    Whether you're looking for your next investment or a home to make your own, this 2-bedroom, 1-bath property offers great potential. The sale includes the adjacent lot, providing extra space and added opportunity. Conveniently located near local hospitals and major highways, this home is well-positioned for both everyday living and rental appeal. With the right vision, this property can truly shine!

  20. 2026-04-16
    listed $39,900 Active
    Show marketing remark (401 chars)

    Whether you're looking for your next investment or a home to make your own, this 2-bedroom, 1-bath property offers great potential. The sale includes the adjacent lot, providing extra space and added opportunity. Conveniently located near local hospitals and major highways, this home is well-positioned for both everyday living and rental appeal. With the right vision, this property can truly shine!

  21. 2007-04-10
    soldstatus $9,900 162-char remark
    Show marketing remark (162 chars)

    Corporate owned to be sold 'AS IS'. Repairs needed. Front Porch. 2 bedroom with dining room. Michigan basement. Additional addendums to follow acceptable offer. .

  22. 2007-04-10
    soldstatus $9,900
    Show marketing remark (162 chars)

    Corporate owned to be sold 'AS IS'. Repairs needed. Front Porch. 2 bedroom with dining room. Michigan basement. Additional addendums to follow acceptable offer. .

  23. 2007-02-15
    historical 162-char remark
    Show marketing remark (162 chars)

    Corporate owned to be sold 'AS IS'. Repairs needed. Front Porch. 2 bedroom with dining room. Michigan basement. Additional addendums to follow acceptable offer. .

  24. 2007-02-13
    listed $9,900 162-char remark
    Show marketing remark (162 chars)

    Corporate owned to be sold 'AS IS'. Repairs needed. Front Porch. 2 bedroom with dining room. Michigan basement. Additional addendums to follow acceptable offer. .

  25. 2007-02-13
    listed $9,900
    Show marketing remark (162 chars)

    Corporate owned to be sold 'AS IS'. Repairs needed. Front Porch. 2 bedroom with dining room. Michigan basement. Additional addendums to follow acceptable offer. .

  26. 2007-02-08
    historical
  27. 2007-02-08
    historical
  28. 2006-10-10
    listed $19,900
  29. 2006-10-10
    listed $19,900
  30. 1998-12-30
    soldstatus $34,500
  31. 1998-12-30
    soldstatus $34,500
  32. 1998-08-21
    listed $34,850
  33. 1998-08-21
    listed $34,850

ⓘ 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
$775 · $65/mo
Projected year-2 tax
$775 · $65/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°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
$11,082
− Mortgage interest
−$2,235
− Property taxes
−$775
− Insurance
−$200
− Repairs & maintenance
−$887
− Management
−$887
− Depreciation
−$1,161
Taxable income
$4,939
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,185
After-tax cash flow
$4,084/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
Saginaw School District
NCES district ID
2630390
Math proficiency
20% ▼ -5.00%
Reading proficiency
29% ▼ -3.00%
Median HH income
$28,940
Composite
19.6/100
National rank
#8755
State rank
#444 of 540 in MI

Livability — Saginaw

Score
63/100
State rank
#521
US rank
#15424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Saginaw, MI
County
Saginaw County · 54,884 people
City population
54,884
Metro
Saginaw, MI
Population (ZIP)
27,127
Household income
$46,984
Rent vs Own
35.8% rent · 64.2% own
Severe rent burden
1416.0

Population outlook (Saginaw County) Hauer SSP2

Today (2025)
180,568 people
By 2030
172,302 · -4.6%
By 2040
153,919 · -14.8%
By 2050
135,519 · -24.9%
By 2075
97,199 · -46.2%
By 2100
65,037 · -64.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 50% Black 27% Hispanic / Latino 17% Two or more races 12%
Hispanic origin (detail)
Mexican 14% Puerto Rican 1%
Common ancestry
Romanian 4% Lithuanian 3% Italian 2%
Foreign-born
1% · Canada
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Saginaw

2024 margin
Toss-up / Even · D 47.7% · R 51.0% · Other 1.4%
2008→2024 swing
-20.6pp toward R · 2008: 17.3pp · 2024: -3.3pp
All cycles
2024: R+3.3 2020: D+0.3 2016: R+1.1 2012: D+11.9 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.15%
Current HPI
159.8807
Rent YoY
▲ 3.98%
Metro
Saginaw, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+14.5% since first listed
17 events — show timeline
  • 2026-05-03 Relisted REALCOMP
  • 2026-05-02 Listing Removed REALCOMP
  • 2026-04-16 Listed $39,900 MiRealSource-MiMLS
  • 2026-04-16 Listed $39,900 REALCOMP
  • 2007-04-10 Sold (MLS) $9,900 REALCOMP
  • 2007-04-10 Sold (MLS) $9,900 MiRealSource-MiMLS
  • 2007-02-15 Listing Removed MiRealSource-MiMLS
  • 2007-02-13 Listed $9,900 REALCOMP
  • 2007-02-13 Listed $9,900 MiRealSource-MiMLS
  • 2007-02-08 Listing Removed MiRealSource-MiMLS
  • 2007-02-08 Listing Removed REALCOMP
  • 2006-10-10 Listed $19,900 MiRealSource-MiMLS
  • 2006-10-10 Listed $19,900 REALCOMP
  • 1998-12-30 Sold (MLS) $34,500 REALCOMP
  • 1998-12-30 Sold (MLS) $34,500 MiRealSource-MiMLS
  • 1998-08-21 Listed $34,850 REALCOMP
  • 1998-08-21 Listed $34,850 MiRealSource-MiMLS

Property tax history

-1.2%/yr

Latest (2025): $775 · -16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…