CashFlowRE
Sign in Sign up
2114 Hanchett St
B- Composite 65.36
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.3/15.0
  • 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

$75,000

2114 Hanchett St · Saginaw, MI 48602
3 bd · 2.0 ba · 1,272 sqft · SingleFamily public records · 200 Days on market
Built 1920 7,405 sqft lot Est $70k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity! This two-unit duplex offers strong rental potential with one occupied unit and one vacant unit ready for a new tenant or an owner-occupant. The lower unit is currently rented, providing immediate income, while the upper unit has been recently refreshed, offering clean living space with updated flooring, bright windows, and a functional layout. The lower unit features a spacious living area, original character, and access to the covered front porch. The upper unit includes multiple bedrooms with updated carpet and hardwood floors, a full bathroom with modern flooring, and an efficient kitchen layout. The property also includes a large two-car garage for additional storage or tenant use. Landlord currently pays for water and gas. Tenants pay their own electricity.

Key facts

  • Rental potential
  • Covered front porch
  • Two unit duplex

Tags

TWO UNIT DUPLEXRENTAL POTENTIALCOVERED FRONT PORCHEFFICIENT KITCHEN LAYOUTLARGE TWO CAR GARAGE

Property features AI

Finance

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

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half story
  • Construction: Vinyl siding
  • Exterior features: Lot approximately 0.17 acres; Lot dimensions: 7,405 (units not specified)

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Basement present; Total of 4 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 3-bed/2.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $393 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% 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 $519 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 $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 200 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 20y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $75k implies a 650% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 200 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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
1.54%
Cap rate
12.58%
Cash-on-cash
22.45%
DSCR
2.00
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$69,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2338 N Bond St 0.28mi 3/2.0 1,302 (+2%) 1mo $77,000 $59 82
815 W Genesee Ave 0.13mi 3/1.0 1,305 (+3%) 5mo $72,000 $55 81
603 Davenport Ave 0.09mi 2/1.0 (-1) 1,224 (-4%) 2mo $60,000 $49 78
1923 N Oakley St 0.35mi 3/2.0 1,343 (+6%) 4mo $20,000 $15 71
2023 Schaefer St 0.11mi 4/1.5 (+1) 1,430 (+12%) 4mo $126,000 $88 64
1819 Delaware St 0.60mi 4/1.0 (+1) 1,334 (+5%) 3mo $93,000 $70 52
1710 State St 0.56mi 4/2.0 (+1) 1,358 (+7%) 6mo $75,000 $55 52
2454 Durand St 0.46mi 4/1.0 (+1) 1,142 (-10%) 1mo $33,500 $29 51
1724 State St 0.59mi 3/1.0 1,144 (-10%) 2mo $75,000 $66 50
1920 W Genesee St 0.71mi 4/2.0 (+1) 1,391 (+9%) 3mo $53,500 $38 44
1827 Delaware St 0.59mi 2/1.0 (-1) 1,152 (-9%) 6mo $17,500 $15 43
1920 N Clinton St 0.71mi 4/2.0 (+1) 1,155 (-9%) 6mo $117,000 $101 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
16.4%
Equity multiple
1.67×
Total profit
$14,039
Equity at exit
$11,183
10-year hold
IRR
25.7%
Equity multiple
3.35×
Total profit
$49,333
Equity at exit
$6,485

Cash invested: $21,000 (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
5.4×

Monthly cashflow live

Estimated rent
$1,154 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$94 /mo · $1,133/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$393

Break-even live

Break-even rent $657
Max offer price $75,000
Occupancy floor 61%

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
$18,750
Closing costs
$2,250
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. 2026-06-19
    days on market $75,000 Active 200 DOM
  2. 2026-06-18
    days on market $75,000 Active 199 DOM
  3. 2026-06-17
    days on market $75,000 Active 198 DOM
  4. 2026-06-16
    days on market $75,000 Active 197 DOM
  5. 2026-06-15
    days on market $75,000 Active 196 DOM
  6. 2026-06-14
    days on market $75,000 Active 194 DOM
  7. 2026-06-12
    days on market $75,000 Active 193 DOM
  8. 2026-06-09
    days on market $75,000 Active 190 DOM
  9. 2026-06-08
    days on market $75,000 Active 189 DOM
  10. 2026-06-07
    days on market $75,000 Active 188 DOM
  11. 2026-06-05
    days on market $75,000 Active 185 DOM
  12. 2026-06-03
    days on market $75,000 Active 184 DOM
  13. 2026-06-02
    days on market $75,000 Active 183 DOM
  14. 2026-06-01
    days on market $75,000 Active 182 DOM
  15. 2026-05-31
    days on market $75,000 Active 181 DOM
  16. 2026-05-30
    days on market $75,000 Active 180 DOM
  17. 2026-01-27
    price $75,000 802-char remark
    Show marketing remark (802 chars)

    Great investment opportunity! This two-unit duplex offers strong rental potential with one occupied unit and one vacant unit ready for a new tenant or an owner-occupant. The lower unit is currently rented, providing immediate income, while the upper unit has been recently refreshed, offering clean living space with updated flooring, bright windows, and a functional layout. The lower unit features a spacious living area, original character, and access to the covered front porch. The upper unit includes multiple bedrooms with updated carpet and hardwood floors, a full bathroom with modern flooring, and an efficient kitchen layout. The property also includes a large two-car garage for additional storage or tenant use. Landlord currently pays for water and gas. Tenants pay their own electricity.

  18. 2026-01-26
    price $75,000
  19. 2025-12-01
    listed $80,000 Active
    Show marketing remark (802 chars)

    Great investment opportunity! This two-unit duplex offers strong rental potential with one occupied unit and one vacant unit ready for a new tenant or an owner-occupant. The lower unit is currently rented, providing immediate income, while the upper unit has been recently refreshed, offering clean living space with updated flooring, bright windows, and a functional layout. The lower unit features a spacious living area, original character, and access to the covered front porch. The upper unit includes multiple bedrooms with updated carpet and hardwood floors, a full bathroom with modern flooring, and an efficient kitchen layout. The property also includes a large two-car garage for additional storage or tenant use. Landlord currently pays for water and gas. Tenants pay their own electricity.

  20. 2025-12-01
    listed $80,000 Active 802-char remark
    Show marketing remark (802 chars)

    Great investment opportunity! This two-unit duplex offers strong rental potential with one occupied unit and one vacant unit ready for a new tenant or an owner-occupant. The lower unit is currently rented, providing immediate income, while the upper unit has been recently refreshed, offering clean living space with updated flooring, bright windows, and a functional layout. The lower unit features a spacious living area, original character, and access to the covered front porch. The upper unit includes multiple bedrooms with updated carpet and hardwood floors, a full bathroom with modern flooring, and an efficient kitchen layout. The property also includes a large two-car garage for additional storage or tenant use. Landlord currently pays for water and gas. Tenants pay their own electricity.

  21. 2025-12-01
    listed $75,000 Active 802-char remark
    Show marketing remark (802 chars)

    Great investment opportunity! This two-unit duplex offers strong rental potential with one occupied unit and one vacant unit ready for a new tenant or an owner-occupant. The lower unit is currently rented, providing immediate income, while the upper unit has been recently refreshed, offering clean living space with updated flooring, bright windows, and a functional layout. The lower unit features a spacious living area, original character, and access to the covered front porch. The upper unit includes multiple bedrooms with updated carpet and hardwood floors, a full bathroom with modern flooring, and an efficient kitchen layout. The property also includes a large two-car garage for additional storage or tenant use. Landlord currently pays for water and gas. Tenants pay their own electricity.

  22. 2025-12-01
    listed $75,000 Active
    Show marketing remark (802 chars)

    Great investment opportunity! This two-unit duplex offers strong rental potential with one occupied unit and one vacant unit ready for a new tenant or an owner-occupant. The lower unit is currently rented, providing immediate income, while the upper unit has been recently refreshed, offering clean living space with updated flooring, bright windows, and a functional layout. The lower unit features a spacious living area, original character, and access to the covered front porch. The upper unit includes multiple bedrooms with updated carpet and hardwood floors, a full bathroom with modern flooring, and an efficient kitchen layout. The property also includes a large two-car garage for additional storage or tenant use. Landlord currently pays for water and gas. Tenants pay their own electricity.

  23. 2006-10-12
    historical
  24. 2006-10-09
    soldstatus $10,000
  25. 2006-10-09
    soldstatus $10,000
  26. 2006-05-02
    listed $14,900
  27. 2006-05-02
    listed $14,900

ⓘ 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
$1,133 · $94/mo
Projected year-2 tax
$1,144 · $95/mo
Expected delta
+$11/yr (+$1/mo · 1.0%)

ⓘ 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 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
$13,852
− Mortgage interest
−$4,201
− Property taxes
−$1,133
− Insurance
−$375
− Repairs & maintenance
−$1,108
− Management
−$1,108
− Depreciation
−$2,182
Taxable income
$3,744
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$899
After-tax cash flow
$3,816/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

+403.4% since first listed
11 events — show timeline
  • 2026-01-27 Price Changed $75,000 MiRealSource-MiMLS
  • 2026-01-26 Price Changed $75,000 REALCOMP
  • 2025-12-01 Listed $80,000 REALCOMP
  • 2025-12-01 Listed $75,000 MiRealSource-MiMLS
  • 2025-12-01 Listed $75,000 REALCOMP
  • 2025-12-01 Listed $80,000 MiRealSource-MiMLS
  • 2006-10-12 Listing Removed MiRealSource-MiMLS
  • 2006-10-09 Sold (MLS) $10,000 MiRealSource-MiMLS
  • 2006-10-09 Sold (MLS) $10,000 MiRealSource-MiMLS
  • 2006-05-02 Listed $14,900 MiRealSource-MiMLS
  • 2006-05-02 Listed $14,900 MiRealSource-MiMLS

Property tax history

+1.2%/yr

Latest (2025): $1,133 · -16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…