CashFlowRE
Sign in Sign up
807 N Woodbridge St
B- Composite 65.77
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 +29.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • ARV discount +7.5/15.0
  • 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

$73,000

807 N Woodbridge St · Saginaw, MI 48602
2 bd · 1.0 ba · 992 sqft · SingleFamily public records · 7 Days on market
Built 1953 10,454 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming and well-maintained ranch-style home offering 2 bedrooms, 1 bathroom, and 992 sq. ft. of comfortable living space. Built in 1953, this home blends classic character with a number of important updates. Original hardwood floors add warmth and charm, while the kitchen features newer cupboards for a fresh feel. Major improvements provide peace of mind, including updated wiring, newer windows, updated house wrap, a newer roof on both the home and detached two-car garage, and a new garage door. The full basement offers excellent storage or potential for additional living space. A new water heater installed in 2024 adds to the home?s overall efficiency. Currently used as an investment property, this home presents a great opportunity for investors seeking rental income, or for buyers looking for an affordable single-family residence with solid updates already in place. A versatile property with lasting value!

Key facts

  • Updated wiring
  • Newer roof
  • Newer cupboards

Tags

ORIGINAL HARDWOOD FLOORSNEWER CUPBOARDSUPDATED WIRINGNEWER WINDOWSUPDATED HOUSE WRAPNEWER ROOF

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached garage; Garage door opener; Garage faces side; 1 garage space
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Block foundation; Block basement
  • Exterior features: Front porch; City lot; Paved public road access; Irregular lot dimensions

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Eat-in kitchen; Entrance foyer; High-speed internet
  • Laundry & utility: 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 2-bed/1.0-bath single-family listed at $73k.

Deal economics

  • At list price, monthly cash flow is $254 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($949 rent vs $73k).
  • Cap rate 10.5% vs local median 8.3% in Saginaw — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 $505 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,000

Questions for the listing agent

  1. Built in 1953 — 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 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?
  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
1.30%
Cap rate
10.46%
Cash-on-cash
14.89%
DSCR
1.66
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$47,616
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
703 N Bond St 0.19mi 2/1.0 1,056 (+6%) 2mo $9,000 $9 79
1715 Hancock St 0.47mi 2/1.0 970 (-2%) 1mo $42,500 $44 74
1719 N Charles St 0.35mi 3/1.0 (+1) 960 (-3%) 1mo $37,000 $39 73
1608 Congress Ave 0.37mi 3/1.0 (+1) 948 (-4%) 3mo $64,000 $68 68
2125 State St 0.62mi 3/1.0 (+1) 986 (-1%) 4mo $40,200 $41 62
1523 W Genesee St 0.50mi 3/1.0 (+1) 936 (-6%) 3mo $53,500 $57 60
2022 Benjamin St 0.69mi 3/1.0 (+1) 1,016 (+2%) 4mo $35,000 $34 55
1016 N Hamilton St 0.63mi 3/1.0 (+1) 1,059 (+7%) 0mo $51,000 $48 54
35 Congress Court A 0.72mi 3/1.5 (+1) 1,026 (+3%) 0mo $115,000 $112 54
2821 Cooper Ave 0.71mi 2/1.0 917 (-8%) 3mo $95,000 $104 52
310 S Bates St 0.70mi 3/1.0 (+1) 1,069 (+8%) 2mo $42,000 $39 48
2208 W Genesee St 0.58mi 3/2.0 (+1) 1,102 (+11%) 5mo $75,000 $68 41

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
6.5%
Equity multiple
1.26×
Total profit
$5,278
Equity at exit
$10,885
10-year hold
IRR
16.8%
Equity multiple
2.44×
Total profit
$29,388
Equity at exit
$6,312

Cash invested: $20,440 (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
6.4×

Monthly cashflow live

Estimated rent
$949 medium interval (Pro) →
Mortgage (P&I)
$383
Tax from tax record
$83 /mo · $994/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$254

Break-even live

Break-even rent $628
Max offer price $73,000
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
$18,250
Closing costs
$2,190
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 2 events

  1. 2026-05-21
    listed $73,000 Active 923-char remark
    Show marketing remark (923 chars)

    Charming and well-maintained ranch-style home offering 2 bedrooms, 1 bathroom, and 992 sq. ft. of comfortable living space. Built in 1953, this home blends classic character with a number of important updates. Original hardwood floors add warmth and charm, while the kitchen features newer cupboards for a fresh feel. Major improvements provide peace of mind, including updated wiring, newer windows, updated house wrap, a newer roof on both the home and detached two-car garage, and a new garage door. The full basement offers excellent storage or potential for additional living space. A new water heater installed in 2024 adds to the home?s overall efficiency. Currently used as an investment property, this home presents a great opportunity for investors seeking rental income, or for buyers looking for an affordable single-family residence with solid updates already in place. A versatile property with lasting value!

  2. 2026-05-21
    listed $73,000 Active
    Show marketing remark (923 chars)

    Charming and well-maintained ranch-style home offering 2 bedrooms, 1 bathroom, and 992 sq. ft. of comfortable living space. Built in 1953, this home blends classic character with a number of important updates. Original hardwood floors add warmth and charm, while the kitchen features newer cupboards for a fresh feel. Major improvements provide peace of mind, including updated wiring, newer windows, updated house wrap, a newer roof on both the home and detached two-car garage, and a new garage door. The full basement offers excellent storage or potential for additional living space. A new water heater installed in 2024 adds to the home?s overall efficiency. Currently used as an investment property, this home presents a great opportunity for investors seeking rental income, or for buyers looking for an affordable single-family residence with solid updates already in place. A versatile property with lasting value!

ⓘ 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
$994 · $83/mo
Projected year-2 tax
$1,059 · $88/mo
Expected delta
+$65/yr (+$5/mo · 6.6%)

ⓘ 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) · 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
$11,387
− Mortgage interest
−$4,089
− Property taxes
−$994
− Insurance
−$365
− Repairs & maintenance
−$911
− Management
−$911
− Depreciation
−$2,124
Taxable income
$1,994
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$479
After-tax cash flow
$2,565/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

+0.0% since first listed
2 events — show timeline
  • 2026-05-21 Listed $73,000 REALCOMP
  • 2026-05-21 Listed $73,000 MiRealSource-MiMLS

Property tax history

+5.5%/yr

Latest (2025): $994 · -12.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…