CashFlowRE
Sign in Sign up
114 Ahmeek St
B+ Composite 76.75
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
  • Schools +3.8/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,000

114 Ahmeek St · Calumet, MI 49913
4 bd · 1.5 ba · 2,832 sqft · SingleFamily public records · 30 Days on market
Built 1910 4,791 sqft lot Est $147k · 46% under

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

Listing remarks MLS

Break out the elbow grease and reclaim this spacious 3,000+ sq ft Laurium home featuring 4+ bedrooms, 3 baths, original hardwood floors, and classic wood trim. Due to a heating interruption, the home suffered a partial freeze which will require plumbing and some electrical repairs along with ceiling and interior wall damage repair, but at $79,000, it's a great opportunity to get a larger home for a bargain price. Enjoy multiple living areas, an accessible main-floor suite, and a private third-floor space ideal for an office or retreat. Recent updates, new exterior stairways, and ample storage. Walk to cafés, schools, and local services, with Keweenaw trails and Lake Superior just a short drive away. Call your Realtor for a showing! A rare amount of space and character at an exceptional price.

Key facts

  • Recent updates
  • Classic wood trim
  • 4,791 sq ft lot

Tags

ORIGINAL HARDWOOD FLOORSCLASSIC WOOD TRIMMULTIPLE LIVING AREASACCESSIBLE MAIN-FLOOR SUITEPRIVATE THIRD-FLOOR SPACERECENT UPDATES

Property features AI

Exterior

  • Parking: No specific parking details provided
  • Security: No security features listed
  • Utilities: Public water; Public sanitary sewer; Electricity connected (100 Amp service, 220 volts, circuit breakers); Natural gas connected; Gas water heater
  • Home design: Residential property; More than 2 stories; Built in 1910; Basement present
  • Construction: Asphalt/composition exterior; Stone basement foundation
  • Exterior features: Porch; Wheelchair access; Walk-to-school location; Frontage on a road

Interior

  • Kitchen: Kitchen on the first floor (approx. 14 x 13); Wood floor in kitchen
  • Bedrooms: First-floor bedroom (approx. 11 x 12, carpet); Second-floor bedroom (approx. 11 x 13, carpet); Second-floor bedroom (approx. 11 wide, carpet); Third-floor bedroom (approx. 20 x 26, laminate)
  • Flooring: Wood flooring in dining room, living room, family room and kitchen; Carpet in several bedrooms, office and bonus/media room; Laminate in the largest third-floor bedroom
  • Bathrooms: Three full bathrooms; Main floor full bathroom; Bathroom on the first floor (approx. 6 x 5); Bathroom on the second floor (approx. 6 x 5); Bathroom on the third floor (approx. 9 x 17, carpeted floor)
  • Heating & cooling: Forced air heating (natural gas); Supplemental electric heat; No central cooling noted
  • Interior features: Hardwood floors; Walk-in closet; Accessibility features (accessible approach with ramp, accessible main floor bath); Total of 11 rooms
  • Laundry & utility: First-floor laundry room (approx. 11 x 9); Washer and Dryer included

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/1.5-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $549 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $78k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.6% vs local median 5.2% in Calumet — 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 60/100 on livability (#585 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime F, amenities F.
  • Public Schools Of Calumet Laurium & Keweenaw (town): math 37% / reading 54% proficiency, ranked #160 of 540 in MI (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Clk Elementary School (math 35% / reading 46%, grade F, #592 of 1,397 statewide, top 43%, 515 students, 60% FRL); Washington Middle School (math 35% / reading 58%, grade D+, #150 of 493 statewide, top 31%, 291 students, 60% FRL); Calumet High School (math 47% / reading 67%, grade C, #99 of 713 statewide, top 14%, 485 students, 44% FRL).
  • Market conditions: 46 active listings in the ZIP; 111 units permitted in Houghton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Houghton County population projected to shrink 10% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $35k; list at $79k implies a 126% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,815 (1.5% below list)

Questions for the listing agent

  1. Built in 1910 — 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 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?
  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
1.80%
Cap rate
14.63%
Cash-on-cash
29.77%
DSCR
2.32
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$147,264
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
134 Willow Ave 0.21mi 4/1.0 2,731 (-4%) 7mo $165,000 $60 76
417 Iroquois Rd 0.47mi 4/1.5 2,700 (-5%) 8mo $125,000 $46 64
56897 Rockland St 0.45mi 4/1.5 2,519 (-11%) 1mo $130,000 $52 60

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
24.3%
Equity multiple
2.00×
Total profit
$22,184
Equity at exit
$11,779
10-year hold
IRR
32.2%
Equity multiple
3.92×
Total profit
$64,480
Equity at exit
$6,830

Cash invested: $22,120 (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 49913

Active inventory
46
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,425 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$130 /mo · $1,560/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$549

Break-even live

Break-even rent $731
Max offer price $79,000
Occupancy floor 56%

Sensitivity live

Price -10% $593 -5% $571 +0% $549 +5% $526 +10% $504
Rent -10% $436 -5% $492 +0% $549 +5% $605 +10% $661
Rate -1.0pp $588 -0.5pp $569 base $549 +0.5pp $528 +1.0pp $507

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
$19,750
Closing costs
$2,370
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 31 events

  1. 2026-06-21
    days on market $79,000 Active 30 DOM
  2. 2026-06-21
    days on market $79,000 Active 29 DOM
  3. 2026-06-18
    days on market $79,000 Active 27 DOM
  4. 2026-06-17
    days on market $79,000 Active 26 DOM
  5. 2026-06-16
    days on market $79,000 Active 25 DOM
  6. 2026-06-15
    days on market $79,000 Active 24 DOM
  7. 2026-06-13
    days on market $79,000 Active 22 DOM
  8. 2026-06-12
    days on market $79,000 Active 21 DOM
  9. 2026-06-09
    days on market $79,000 Active 18 DOM
  10. 2026-06-08
    days on market $79,000 Active 17 DOM
  11. 2026-06-07
    days on market $79,000 Active 16 DOM
  12. 2026-06-07
    days on market $79,000 Active 15 DOM
  13. 2026-06-04
    days on market $79,000 Active 12 DOM
  14. 2026-06-02
    days on market $79,000 Active 11 DOM
  15. 2026-06-01
    days on market $79,000 Active 10 DOM
  16. 2026-05-31
    days on market $79,000 Active 9 DOM
  17. 2026-05-31
    days on market $79,000 Active 8 DOM
  18. 2026-05-21
    listed $79,000 Active 810-char remark
    Show marketing remark (810 chars)

    Break out the elbow grease and reclaim this spacious 3,000+ sq ft Laurium home featuring 4+ bedrooms, 3 baths, original hardwood floors, and classic wood trim. Due to a heating interruption, the home suffered a partial freeze which will require plumbing and some electrical repairs along with ceiling and interior wall damage repair, but at $79,000, it's a great opportunity to get a larger home for a bargain price. Enjoy multiple living areas, an accessible main-floor suite, and a private third-floor space ideal for an office or retreat. Recent updates, new exterior stairways, and ample storage. Walk to cafés, schools, and local services, with Keweenaw trails and Lake Superior just a short drive away. Call your Realtor for a showing! A rare amount of space and character at an exceptional price.

  19. 2026-05-21
    listed $79,000 Active 810-char remark
    Show marketing remark (810 chars)

    Break out the elbow grease and reclaim this spacious 3,000+ sq ft Laurium home featuring 4+ bedrooms, 3 baths, original hardwood floors, and classic wood trim. Due to a heating interruption, the home suffered a partial freeze which will require plumbing and some electrical repairs along with ceiling and interior wall damage repair, but at $79,000, it's a great opportunity to get a larger home for a bargain price. Enjoy multiple living areas, an accessible main-floor suite, and a private third-floor space ideal for an office or retreat. Recent updates, new exterior stairways, and ample storage. Walk to cafés, schools, and local services, with Keweenaw trails and Lake Superior just a short drive away. Call your Realtor for a showing! A rare amount of space and character at an exceptional price.

  20. 2026-03-01
    historical
  21. 2025-11-21
    price $135,000
  22. 2025-11-21
    price $135,000
  23. 2025-09-27
    price $143,000
  24. 2025-09-26
    price $143,000
  25. 2025-09-03
    price $148,000
  26. 2025-09-02
    price $148,000
  27. 2025-07-29
    price $155,000
  28. 2025-07-29
    price $155,000
  29. 2025-07-02
    listed $159,900 Active
  30. 2025-07-02
    listed $159,900 Active
  31. 1997-07-01
    soldstatus $35,000

ⓘ 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
$1,560 · $130/mo
Projected year-2 tax
$1,560 · $130/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 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥87°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,102
− Mortgage interest
−$4,425
− Property taxes
−$1,560
− Insurance
−$395
− Repairs & maintenance
−$1,368
− Management
−$1,368
− Depreciation
−$2,298
Taxable income
$5,687
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,365
After-tax cash flow
$5,219/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
Public Schools Of Calumet Laurium & Keweenaw
NCES district ID
2607690
Math proficiency
37% ▼ -7.00%
Reading proficiency
54% ▲ 2.00%
Median HH income
$34,585
Composite
37.51/100
National rank
#4398
State rank
#160 of 540 in MI

Livability — Calumet

Score
60/100
State rank
#585
US rank
#18953

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laurium, MI
Population (ZIP)
7,483

Population outlook (Houghton County) Hauer SSP2

Today (2025)
35,073 people
By 2030
34,645 · -1.2%
By 2040
33,248 · -5.2%
By 2050
31,625 · -9.8%
By 2075
28,105 · -19.9%
By 2100
23,274 · -33.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Asian 2% Hispanic / Latino 2%
Common ancestry
Lithuanian 4% Iranian 4% Romanian 2%
Foreign-born
3% · China, Canada
Languages at home
95% English-only · Chinese 1% Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Houghton

2024 margin
R (+17.0) · D 40.7% · R 57.7% · Other 1.6%
2008→2024 swing
-13.1pp toward R · 2008: -3.9pp · 2024: -17.0pp
All cycles
2024: R+17.0 2020: R+14.2 2016: R+15.7 2012: R+10.2 2008: R+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.04%
Current HPI
131.8527
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

+125.7% since first listed
14 events — show timeline
  • 2026-05-21 Listed $79,000 MiRealSource-MiMLS
  • 2026-05-21 Listed $79,000 UPAR
  • 2026-03-01 Listing Removed MiRealSource-MiMLS
  • 2025-11-21 Price Changed $135,000 MiRealSource-MiMLS
  • 2025-11-21 Price Changed $135,000 UPAR
  • 2025-09-27 Price Changed $143,000 MiRealSource-MiMLS
  • 2025-09-26 Price Changed $143,000 UPAR
  • 2025-09-03 Price Changed $148,000 MiRealSource-MiMLS
  • 2025-09-02 Price Changed $148,000 UPAR
  • 2025-07-29 Price Changed $155,000 MiRealSource-MiMLS
  • 2025-07-29 Price Changed $155,000 UPAR
  • 2025-07-02 Listed $159,900 UPAR
  • 2025-07-02 Listed $159,900 MiRealSource-MiMLS
  • 1997-07-01 Sold (Public Records) $35,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $1,560 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…