CashFlowRE
Sign in Sign up
1724 Maine St
B- Composite 67.73
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 +27.0/30.0
  • ARV discount +11.6/15.0
  • DSCR +9.3/10.0
  • 1% rule +8.7/10.0
  • 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

$82,900

1724 Maine St · Saginaw, MI 48602
4 bd · 1.0 ba · 1,250 sqft · SingleFamily public records · 100 Days on market
Built 1894 8,646 sqft lot Est $91k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

Key facts

  • Spacious living area
  • Refreshed bathroom
  • Modern finishes

Tags

MODERN FINISHESUPDATED FLOORINGSPACIOUS LIVING AREAUPDATED KITCHENAMPLE CABINET SPACEREFRESHED BATHROOM

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Utilities: Public sewer available; Water available
  • Home design: Two-story single family residence; Aluminum siding
  • Construction: Aluminum siding construction
  • Exterior features: Lot dimensions approximately 66 x 131

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No cooling
  • Interior features: Crawl space basement; Total of 5 rooms

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 4-bed/1.0-bath single-family listed at $83k.

Deal economics

  • At list price, monthly cash flow is $232 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $83k).
  • Recommended offer: $75k (9.0% below list) — sets the bar for market timing.

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; 1 comparable units currently listed for rent nearby; 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 $573 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 $23k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 26y ago; this cycle's ask has dropped $7k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $26k; list at $83k implies a 219% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1894 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,439 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1894 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.37%
Cap rate
9.65%
Cash-on-cash
11.98%
DSCR
1.53
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$91,250
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
819 Grove St 0.06mi 3/1.0 (-1) 1,298 (+4%) 3mo $85,000 $65 83
202 S Wheeler St 0.39mi 3/1.0 (-1) 1,228 (-2%) 2mo $96,900 $79 72
1843 Kendrick St 0.30mi 3/1.0 (-1) 1,296 (+4%) 4mo $47,000 $36 72
1430 Marquette St 0.32mi 3/1.0 (-1) 1,301 (+4%) 5mo $30,000 $23 69
1811 Allegan St 0.46mi 3/1.0 (-1) 1,316 (+5%) 3mo $70,000 $53 62
1 Southlawn Ct 0.21mi 3/1.0 (-1) 1,090 (-13%) 4mo $116,900 $107 61
1757 Burnham Dr 0.40mi 4/1.0 1,097 (-12%) 2mo $63,000 $57 59
1830 Jordan St 0.20mi 3/2.0 (-1) 1,095 (-12%) 7mo $80,000 $73 55
1521 Chestnut St 0.34mi 3/1.5 (-1) 1,118 (-11%) 6mo $102,000 $91 55
2116 W Michigan Ave 0.66mi 3/1.0 (-1) 1,159 (-7%) 4mo $125,000 $108 49
1602 S Harrison St 0.48mi 4/2.0 1,085 (-13%) 9mo $113,000 $104 44
1712 S Hamilton St 0.60mi 3/1.5 (-1) 1,381 (+10%) 9mo $89,000 $64 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 · 3.98% rent growth · sell at horizon

5-year hold
IRR
2.8%
Equity multiple
1.11×
Total profit
$2,528
Equity at exit
$12,361
10-year hold
IRR
13.4%
Equity multiple
2.13×
Total profit
$26,233
Equity at exit
$7,168

Cash invested: $23,212 (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
6.1×

Monthly cashflow live

Estimated rent
$1,135 medium interval (Pro) →
Mortgage (P&I)
$435
Tax from tax record
$195 /mo · $2,346/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$232

Break-even live

Break-even rent $841
Max offer price $82,900
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
$20,725
Closing costs
$2,487
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1827 Gilbert St Saginaw, MI 3.0 2.0 1008 $695 $0.69 44d 1 0.71mi

Listing history 43 events

  1. 2026-06-19
    days on market $82,900 Active 100 DOM
  2. 2026-06-18
    days on market $82,900 Active 99 DOM
  3. 2026-06-17
    days on market $82,900 Active 98 DOM
  4. 2026-06-16
    days on market $82,900 Active 97 DOM
  5. 2026-06-15
    days on market $82,900 Active 96 DOM
  6. 2026-06-14
    days on market $82,900 Active 94 DOM
  7. 2026-06-12
    days on market $82,900 Active 93 DOM
  8. 2026-06-09
    days on market $82,900 Active 90 DOM
  9. 2026-06-08
    days on market $82,900 Active 89 DOM
  10. 2026-06-07
    days on market $82,900 Active 88 DOM
  11. 2026-06-05
    days on market $82,900 Active 85 DOM
  12. 2026-06-03
    days on market $82,900 Active 84 DOM
  13. 2026-06-02
    days on market $82,900 Active 83 DOM
  14. 2026-06-01
    days on market $82,900 Active 82 DOM
  15. 2026-05-31
    days on market $82,900 Active 81 DOM
  16. 2026-05-30
    days on market $82,900 Active 80 DOM
  17. 2026-05-05
    status Active
    Show marketing remark (519 chars)

    Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

  18. 2026-05-05
    status Active 519-char remark
    Show marketing remark (519 chars)

    Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

  19. 2026-04-30
    price $84,900 519-char remark
    Show marketing remark (519 chars)

    Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

  20. 2026-04-29
    price $84,900
  21. 2026-04-27
    historical Active Under Contract
    Show marketing remark (519 chars)

    Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

  22. 2026-04-27
    historical Accepting Backup Offers 519-char remark
    Show marketing remark (519 chars)

    Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

  23. 2026-04-09
    price $89,500 519-char remark
    Show marketing remark (519 chars)

    Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

  24. 2026-04-08
    price $89,500
  25. 2026-03-11
    listed $89,900 Active
    Show marketing remark (519 chars)

    Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

  26. 2026-03-11
    listed $89,900 Active 519-char remark
    Show marketing remark (519 chars)

    Step inside to find fresh updates throughout, including modern finishes, update flooring, and a bright, welcoming atmosphere. The spacious living area is perfect for relaxing or entertaining, while the four generously sized bedrooms provide flexibility for family or guests, or even a home office. The updated kitchen offers a functional layout with ample cabinet space, making everyday meals and family gatherings easy and enjoyable. The bathroom has been refreshed adding to the home's clean and move-in-ready appeal.

  27. 2021-12-17
    soldstatus $26,000
  28. 2021-11-30
    listed $26,000
  29. 2007-05-24
    soldstatus $15,000
  30. 2007-05-24
    soldstatus $15,000
  31. 2007-04-19
    historical
  32. 2006-12-18
    listed $19,900
  33. 2006-12-18
    listed $19,900
  34. 2003-01-27
    soldstatus $20,368
  35. 2003-01-27
    soldstatus $20,368
  36. 2002-10-14
    historical
  37. 2002-08-30
    listed $16,000
  38. 2002-08-30
    listed $16,000
  39. 2000-08-18
    soldstatus $47,800
  40. 2000-08-07
    soldstatus $47,900
  41. 2000-08-07
    soldstatus $47,900
  42. 2000-01-28
    listed $49,800
  43. 2000-01-28
    listed $49,800

ⓘ 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
$2,346 · $195/mo
Projected year-2 tax
$2,346 · $195/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 ≥99°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
$13,617
− Mortgage interest
−$4,644
− Property taxes
−$2,346
− Insurance
−$414
− Repairs & maintenance
−$1,089
− Management
−$1,089
− Depreciation
−$2,412
Taxable income
$1,623
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$390
After-tax cash flow
$2,391/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

+70.5% since first listed
27 events — show timeline
  • 2026-05-05 Relisted REALCOMP
  • 2026-05-05 Relisted MiRealSource-MiMLS
  • 2026-04-30 Price Changed $84,900 MiRealSource-MiMLS
  • 2026-04-29 Price Changed $84,900 REALCOMP
  • 2026-04-27 Contingent REALCOMP
  • 2026-04-27 Contingent MiRealSource-MiMLS
  • 2026-04-09 Price Changed $89,500 MiRealSource-MiMLS
  • 2026-04-08 Price Changed $89,500 REALCOMP
  • 2026-03-11 Listed $89,900 MiRealSource-MiMLS
  • 2026-03-11 Listed $89,900 REALCOMP
  • 2021-12-17 Sold (MLS) $26,000 MiRealSource-MiMLS
  • 2021-11-30 Listed $26,000 MiRealSource-MiMLS
  • 2007-05-24 Sold (MLS) $15,000 MiRealSource-MiMLS
  • 2007-05-24 Sold (MLS) $15,000 REALCOMP
  • 2007-04-19 Listing Removed MiRealSource-MiMLS
  • 2006-12-18 Listed $19,900 MiRealSource-MiMLS
  • 2006-12-18 Listed $19,900 REALCOMP
  • 2003-01-27 Sold (MLS) $20,368 REALCOMP
  • 2003-01-27 Sold (MLS) $20,368 MiRealSource-MiMLS
  • 2002-10-14 Listing Removed MiRealSource-MiMLS
  • 2002-08-30 Listed $16,000 REALCOMP
  • 2002-08-30 Listed $16,000 MiRealSource-MiMLS
  • 2000-08-18 Sold (Public Records) $47,800 Public Records
  • 2000-08-07 Sold (MLS) $47,900 REALCOMP
  • 2000-08-07 Sold (MLS) $47,900 MiRealSource-MiMLS
  • 2000-01-28 Listed $49,800 REALCOMP
  • 2000-01-28 Listed $49,800 MiRealSource-MiMLS

Property tax history

+9.8%/yr

Latest (2025): $2,346 · +51.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…