CashFlowRE
Sign in Sign up
1308 E High St
D+ Composite 49.01
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).

  • ARV discount +14.2/15.0
  • Cash flow +13.6/30.0
  • Rent growth +5.0/5.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • Schools +3.3/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

1308 E High St · Union, MI 48858
3 bd · 1.5 ba · 1,420 sqft · SingleFamily public records · 200 Days on market
Built 1952 9,583 sqft lot Est $176k · 15% under

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

Listing remarks

Charming Single-Family Home in the Heart of Mt. Pleasant Discover this inviting 3-bedroom, 1-bath single-family home offering 1,420 sq ft of living space in one of Mt. Pleasant’s most convenient locations. Key Features include: - Licensed Rental Property: Comes with a current single-family rental license, making it an excellent investment opportunity. - Prime Location: Just minutes from shopping, dining, Central Michigan University, Mid Michigan College, and local parks. - Spacious Layout: Comfortable floor plan with ample living space for families, students, or professionals. - Outdoor Enjoyment: Room for gardening, entertaining, or simply relaxing in your own yard. Why You’ll

Key facts

  • Outdoor enjoyment
  • Prime location
  • 9,583 sq ft lot

Tags

LICENSED RENTAL PROPERTYPRIME LOCATIONOUTDOOR ENJOYMENT

Property features AI

Exterior

  • Utilities: Natural gas heating (forced air); Public water; Public sanitary sewer
  • Home design: Residential 2-story; Built in 1952; Entry faces south (property on south side of road)
  • Construction: Vinyl siding; Basement foundation
  • Exterior features: Road frontage

Interior

  • Kitchen: Kitchen on main level (10 x 11); Dining room on main level (13 x 12)
  • Bedrooms: Main-level bedroom (11 x 9); Second-floor bedroom (10 x 13); Second-floor bedroom (13 wide)
  • Flooring: Carpet in two bedrooms; Laminate in bathroom
  • Bathrooms: 1 full bathroom (main level); Bathroom with laminate flooring
  • Interior features: Has basement; Breakfast nook (main level)

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $8 ($92/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $132k (11.7% below list).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Mt. Pleasant City School District (town): math 33% / reading 48% proficiency, ranked #229 of 540 in MI (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pullen Elementary School (327 students, 68% FRL); Fancher School (math 44% / reading 56%, grade D+, #371 of 1,397 statewide, top 27%, 406 students, 47% FRL); Mt Pleasant Senior High School (math 42% / reading 57%, grade D, #154 of 713 statewide, top 25%, 1,058 students, 42% FRL) — zoned schools average 53% FRL vs 36% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+16.9%/yr); 249 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 72 units permitted in Isabella County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Isabella County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 200 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $98k; list at $150k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,912 (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 1952 — 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. 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
0.88%
Cap rate
6.35%
Cash-on-cash
0.22%
DSCR
1.01
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$176,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1607 E High St 0.21mi 3/1.0 1,421 (+0%) 6mo $170,000 $120 83
1201 North Dr 0.28mi 3/1.0 1,368 (-4%) 8mo $190,000 $139 73
1948 S Mackenzie Ln 0.61mi 3/1.5 1,406 (-1%) 1mo $230,000 $164 70
1029 Taylor St 0.26mi 3/1.5 1,565 (+10%) 3mo $210,000 $134 69
707 Garwood St 0.22mi 3/2.0 1,591 (+12%) 0mo $199,000 $125 68
515 Thomas St 0.20mi 2/1.0 (-1) 1,296 (-9%) 2mo $172,000 $133 67
1946 N Mackenzie Ln 0.63mi 3/2.0 1,416 (-0%) 2mo $175,000 $124 66
320 E Wisconsin St 0.73mi 3/2.0 1,412 (-1%) 2mo $151,000 $107 62
801 S Fancher Ave Lot : 1 0.57mi 4/2.0 (+1) 1,565 (+10%) 2mo $92,500 $59 48
801 S Fancher Ave 0.57mi 4/2.0 (+1) 1,565 (+10%) 2mo $92,500 $59 48
507 S Kinney 0.53mi 3/1.5 1,624 (+14%) 5mo $190,000 $117 47
201 S Fancher Ave 0.72mi 4/1.0 (+1) 1,353 (-5%) 8mo $165,000 $122 45

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-10.5%
Equity multiple
0.60×
Total profit
$-16,788
Equity at exit
$22,351
10-year hold
IRR
4.8%
Equity multiple
1.43×
Total profit
$17,921
Equity at exit
$12,961

Cash invested: $41,972 (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 48858

Home prices YoY
-31.9%
Rents YoY
16.9%
Active inventory
249
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,323 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$189 /mo · $2,268/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$8

Break-even live

Break-even rent $1,313
Max offer price $149,900
Occupancy floor 94%

Sensitivity live

Price -10% $93 -5% $50 +0% $8 +5% $-35 +10% $-77
Rent -10% $-97 -5% $-45 +0% $8 +5% $60 +10% $112
Rate -1.0pp $83 -0.5pp $46 base $8 +0.5pp $-31 +1.0pp $-71

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
$37,475
Closing costs
$4,497
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
4300 Collegiate Way Mt Pleasant, MI 2.0–4.0 2.0–4.0 1341 $1,188 $0.89 45d 1 1.04mi

Listing history 20 events

  1. 2026-06-21
    days on market $149,900 Active 200 DOM
  2. 2026-06-19
    days on market $149,900 Active 198 DOM
  3. 2026-06-18
    days on market $149,900 Active 197 DOM
  4. 2026-06-17
    days on market $149,900 Active 196 DOM
  5. 2026-06-16
    days on market $149,900 Active 195 DOM
  6. 2026-06-15
    days on market $149,900 Active 194 DOM
  7. 2026-06-14
    days on market $149,900 Active 192 DOM
  8. 2026-06-12
    days on market $149,900 Active 191 DOM
  9. 2026-06-09
    days on market $149,900 Active 188 DOM
  10. 2026-06-08
    days on market $149,900 Active 187 DOM
  11. 2026-06-07
    days on market $149,900 Active 186 DOM
  12. 2026-06-05
    days on market $149,900 Active 183 DOM
  13. 2026-06-03
    days on market $149,900 Active 182 DOM
  14. 2026-06-02
    days on market $149,900 Active 181 DOM
  15. 2026-06-01
    days on market $149,900 Active 180 DOM
  16. 2026-05-31
    days on market $149,900 Active 179 DOM
  17. 2026-05-30
    days on market $149,900 Active 178 DOM
  18. 2026-04-26
    price $159,990
  19. 2025-12-02
    listed $169,990 Active
  20. 2016-05-19
    soldstatus $98,000

ⓘ 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
$2,268 · $189/mo
Projected year-2 tax
$2,288 · $191/mo
Expected delta
+$20/yr (+$2/mo · 0.9%)

ⓘ 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 ≥97°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
$15,877
− Mortgage interest
−$8,397
− Property taxes
−$2,268
− Insurance
−$750
− Repairs & maintenance
−$1,270
− Management
−$1,270
− Depreciation
−$4,361
Taxable loss
−$2,438
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$585
After-tax cash flow
$677/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
Mt. Pleasant City School District
NCES district ID
2624750
Math proficiency
33% ▼ -5.00%
Reading proficiency
48% ▼ -3.00%
Median HH income
$32,344
Composite
33.16/100
National rank
#5548
State rank
#229 of 540 in MI

Livability — Union

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Isabella County · 42,226 people
Metro
Mount Pleasant, MI
Population (ZIP)
42,226
Household income
$51,267
Rent vs Own
50.2% rent · 49.8% own
Severe rent burden
2381.0

Population outlook (Isabella County) Hauer SSP2

Today (2025)
75,111 people
By 2030
77,600 · +3.3%
By 2040
79,890 · +6.4%
By 2050
81,568 · +8.6%
By 2075
86,602 · +15.3%
By 2100
92,201 · +22.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 6% Hispanic / Latino 5% Native American 4% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 6% Slovak 3% Iranian 3%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 0%

Political lean MEDSL · Isabella

2024 margin
Lean R (+7.5) · D 45.5% · R 53.0% · Other 1.6%
2008→2024 swing
-26.7pp toward R · 2008: 19.2pp · 2024: -7.5pp
All cycles
2024: R+7.5 2020: R+2.5 2016: R+3.7 2012: D+9.3 2008: D+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.75%
Current HPI
206.1153
Rent YoY
▲ 16.89%
Metro
Mount Pleasant, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+63.3% since first listed
3 events — show timeline
  • 2026-04-26 Price Changed $159,990 MiRealSource-MiMLS
  • 2025-12-02 Listed $169,990 MiRealSource-MiMLS
  • 2016-05-19 Sold (Public Records) $98,000 Public Records

Property tax history

+5.5%/yr

Latest (2023): $2,268 · +40.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…