CashFlowRE
Sign in Sign up
203 E Congress St
D Composite 44.96
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 +10.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.9/15.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0

$179,900

203 E Congress St · Morenci, MI 49256
3 bd · 1.0 ba · 1,910 sqft · SingleFamily public records · 11 Days on market
Built 1920 8,712 sqft lot Est $181k · at est.

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

Listing remarks MLS

Discover your dream home in the charming City of Morenci, featuring three spacious bedrooms and one and a half bathrooms, with two family rooms, perfect for families or those seeking extra space. This nearly 2000 square foot residence is situated on a desirable corner lot in a tranquil neighborhood, offering both privacy and a sense of community. Enjoy the convenience of main floor laundry and an oversized garage, ideal for storage or hobbies. With affordable pricing and lower taxes, this property presents an exceptional opportunity for homeownership in a serene setting. Don't miss out on this remarkable value!

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 1920

Property features AI

Finance

  • Other: Residential zoning
  • HOA & community: Homeowners association present

Exterior

  • Parking: Attached garage with garage door opener; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two levels
  • Construction: Aluminum siding
  • Exterior features: Corner lot; Lot dimensions approximately 132 x 66; Approximately 0.2 acre

Interior

  • Kitchen: Dishwasher; Disposal; Oven; Range; Refrigerator
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heat
  • Interior features: Gas fireplace; Basement
  • Laundry & utility: Washer; Dryer; 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 3-bed/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $-102 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $162k (10.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $130k (27.5% below list).
  • Recommended offer: $130k (27.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#167 in MI, #4,401 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Morenci Area Schools (rural): math 28% / reading 43% proficiency, ranked #283 of 540 in MI (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Morenci Elementary School (math 32% / reading 37%, grade F, #744 of 1,397 statewide, top 57%, 243 students, 58% FRL); Morenci Middle And High School (math 27% / reading 47%, grade F, #334 of 713 statewide, top 51%, 289 students, 52% FRL).
  • Market conditions: 19 active listings in the ZIP; 137 units permitted in Lenawee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Lenawee County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 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 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,497 (27.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1920 — 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 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.73%
Cap rate
5.61%
Cash-on-cash
-2.44%
DSCR
0.89
GRM
11.5

CMA / ARV

ARV (on-the-fly)
$181,450
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
120 Cawley Rd 0.14mi 3/1.5 1,854 (-3%) 6mo $175,400 $95 81
217 N East St 0.13mi 3/2.0 1,732 (-9%) 2mo $219,000 $126 73
205 E Chestnut St 0.12mi 3/1.0 1,661 (-13%) 8mo $106,000 $64 66
403 N Summit St 0.10mi 4/2.0 (+1) 2,098 (+10%) 5mo $70,500 $34 65
511 E Main St 0.31mi 4/1.0 (+1) 1,747 (-8%) 1mo $175,000 $100 65
135 N Washington St 0.36mi 2/1.0 (-1) 2,005 (+5%) 6mo $137,500 $69 65
102 E Main St 0.22mi 3/2.0 2,052 (+7%) 14mo $156,000 $76 62
128 E Main St 0.22mi 4/2.0 (+1) 2,176 (+14%) 0mo $209,900 $96 57
405 E Coomer St 0.25mi 3/2.0 2,108 (+10%) 14mo $222,500 $106 56
428 Buffalo St 0.49mi 4/1.0 (+1) 2,034 (+6%) 10mo $139,900 $69 53
128 E Lagrange St 0.30mi 4/1.5 (+1) 2,182 (+14%) 6mo $100,000 $46 50
413 Lincoln St 0.70mi 3/1.5 1,690 (-12%) 10mo $175,000 $104 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
2.81×
Total profit
$91,417
Equity at exit
$162,068
10-year hold
IRR
20.2%
Equity multiple
6.44×
Total profit
$274,234
Equity at exit
$349,506

Cash invested: $50,372 (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 49256

Home prices YoY
8.7%
Active inventory
19
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,305 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$115 /mo · $1,378/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$-102

Break-even live

Break-even rent $1,434
Max offer price $161,833
Occupancy floor

Sensitivity live

Price -10% $0 -5% $-51 +0% $-102 +5% $-153 +10% $-204
Rent -10% $-205 -5% $-154 +0% $-102 +5% $-51 +10% $1
Rate -1.0pp $-12 -0.5pp $-57 base $-102 +0.5pp $-149 +1.0pp $-196

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
$44,975
Closing costs
$5,397
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 10 events

  1. 2026-06-22
    days on market $179,900 Active 11 DOM
  2. 2026-06-21
    days on market $179,900 Active 10 DOM
  3. 2026-06-21
    days on market $179,900 Active 9 DOM
  4. 2026-06-18
    days on market $179,900 Active 7 DOM
  5. 2026-06-17
    days on market $179,900 Active 6 DOM
  6. 2026-06-16
    days on market $179,900 Active 5 DOM
  7. 2026-06-15
    days on market $179,900 Active 4 DOM
  8. 2026-06-13
    days on market $179,900 Active 2 DOM
  9. 2026-06-12
    remarks 618-char remark
    Show marketing remark (618 chars)

    Discover your dream home in the charming City of Morenci, featuring three spacious bedrooms and one and a half bathrooms, with two family rooms, perfect for families or those seeking extra space. This nearly 2000 square foot residence is situated on a desirable corner lot in a tranquil neighborhood, offering both privacy and a sense of community. Enjoy the convenience of main floor laundry and an oversized garage, ideal for storage or hobbies. With affordable pricing and lower taxes, this property presents an exceptional opportunity for homeownership in a serene setting. Don't miss out on this remarkable value!

  10. 2026-06-12
    listed $179,900 Active 1 DOM
    Show marketing remark (618 chars)

    Discover your dream home in the charming City of Morenci, featuring three spacious bedrooms and one and a half bathrooms, with two family rooms, perfect for families or those seeking extra space. This nearly 2000 square foot residence is situated on a desirable corner lot in a tranquil neighborhood, offering both privacy and a sense of community. Enjoy the convenience of main floor laundry and an oversized garage, ideal for storage or hobbies. With affordable pricing and lower taxes, this property presents an exceptional opportunity for homeownership in a serene setting. Don't miss out on this remarkable 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
$1,378 · $115/mo
Projected year-2 tax
$2,074 · $173/mo
Expected delta
+$696/yr (+$58/mo · 50.5%)

ⓘ 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 ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,660
− Mortgage interest
−$10,077
− Property taxes
−$1,378
− Insurance
−$900
− Repairs & maintenance
−$1,253
− Management
−$1,253
− Depreciation
−$5,233
Taxable loss
−$4,434
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,064
After-tax cash flow
$-163/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
Morenci Area Schools
NCES district ID
2624570
Math proficiency
28% ▼ -5.00%
Reading proficiency
43% ▲ 1.00%
Median HH income
$43,503
Composite
30.09/100
National rank
#6340
State rank
#283 of 540 in MI

Livability — Morenci

Score
74/100
State rank
#167
US rank
#4401

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Morenci, MI
County
Lenawee · 10,162 people
Population (ZIP)
3,830
Household income
$60,982
Rent vs Own
20.3% rent · 79.7% own

Population outlook (Lenawee County) Hauer SSP2

Today (2025)
95,497 people
By 2030
92,722 · -2.9%
By 2040
85,641 · -10.3%
By 2050
77,971 · -18.4%
By 2075
60,043 · -37.1%
By 2100
41,468 · -56.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 2% Lithuanian 2% Italian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Lenawee

2024 margin
Strong R (+23.0) · D 37.8% · R 60.8% · Other 1.4%
2008→2024 swing
-28.1pp toward R · 2008: 5.1pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+19.9 2016: R+21.1 2012: R+1.3 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 24.27%
Current HPI
304.604
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

+0.0% since first listed
2 events — show timeline
  • 2026-06-12 Listed $179,900 REALCOMP
  • 2026-06-12 Listed $179,900 MiRealSource-MiMLS

Property tax history

-1.6%/yr

Latest (2025): $1,378 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…