CashFlowRE
Sign in Sign up
340 S Eagle St
D Composite 43.32
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 +16.4/30.0
  • ARV discount +6.0/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.1/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,500

340 S Eagle St · Marshall, MI 49068
3 bd · 1.5 ba · 1,368 sqft · SingleFamily public records · 52 Days on market
Built 1900 5,489 sqft lot $124/sqft · at area comps Est $164k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute as a button 3 bedroom 1 and 1/2 bath home on south side of City of Marshall. Not far from all the downtown activities of Historic Marshall. The Calhoun County Fair grounds, The N Country National Scenic Trail, and Ketchum Park are nearby as well. Relax on the 3 season room front porch or enjoy growing things in the small green house in the back yard. Give me a call for a private showing. This company makes no warranty or representations about the contents of this data. It is the responsibility of the parties looking at the property to satisfy. themselves as to accuracy of this information. Taxes were obtained from the local assessor and the taxes could change for the buyer after a closed transaction.

Key facts

  • 3 season room
  • Small green house
  • 5,489 sq ft lot

Tags

CALHOUN COUNTY FAIR GROUNDS3 SEASON ROOMSMALL GREEN HOUSE

Property features AI

Exterior

  • Utilities: Public water; Natural gas available and connected; Electricity available; Cable connected; High-speed internet
  • Home design: Traditional-style single family residence; 1,368 building area total; Built in 1900
  • Construction: Vinyl siding; Composition roof
  • Exterior features: Flag lot; Greenhouse; Paved road access

Interior

  • Kitchen: Oven; Refrigerator
  • Bedrooms: Primary bedroom (12 x 18); Bedroom 2 (10 x 13); Bedroom 3 (11 x 14)
  • Bathrooms: 1 full bathroom (7 x 14); 1 half bathroom (4 x 4)
  • Heating & cooling: Forced air heating
  • Interior features: Replacement windows; 8 total rooms; Michigan-style basement
  • Laundry & utility: Washer; Dryer; Natural 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/1.5-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $98 ($1k/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 $154k (9.3% below list).
  • Recommended offer: $154k (9.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 2.6% in Marshall — 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 72/100 on livability (#254 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: schools C-, employment C-, amenities F.
  • Marshall Public Schools (town): math 28% / reading 44% proficiency, ranked #268 of 540 in MI (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 153 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 132 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Calhoun County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 19 sale attempts since 23y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $111k; list at $170k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $153,785 (9.3% below list)

Questions for the listing agent

  1. It's been on market 52 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 1900 — 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. 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?
  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
0.91%
Cap rate
6.98%
Cash-on-cash
2.47%
DSCR
1.11
GRM
9.2

CMA / ARV

ARV (median comp)
$164,078
List price
$169,500
Delta
3.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
103 Hart St 0.13mi 3/2.5 1,344 (-2%) 1mo $278,476 $207 87
402 S Madison St 0.18mi 3/1.5 1,456 (+6%) 6mo $55,000 $38 76
427 Monroe St 0.10mi 4/1.5 (+1) 1,464 (+7%) 4mo $60,500 $41 75
816 S Kalamazoo Ave 0.39mi 4/1.5 (+1) 1,290 (-6%) 2mo $132,000 $102 66
706 E Michigan Ave 0.57mi 3/1.0 1,380 (+1%) 7mo $80,000 $58 64
432 High St 0.72mi 3/1.0 1,364 (-0%) 1mo $175,000 $128 62
217 W Hughes St 0.53mi 3/1.5 1,466 (+7%) 3mo $179,000 $122 61
215 S Liberty St 0.46mi 3/1.5 1,529 (+12%) 1mo $149,900 $98 58
606 Clinton St 0.58mi 3/1.5 1,232 (-10%) 6mo $215,000 $175 52
346 N Marshall Ave 0.66mi 4/1.5 (+1) 1,472 (+8%) 1mo $233,000 $158 50
732 W Hanover St 0.51mi 3/2.0 1,540 (+13%) 6mo $187,000 $121 48
1039 Rose St 0.68mi 3/1.5 1,531 (+12%) 4mo $247,425 $162 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.4%
Equity multiple
0.55×
Total profit
$-21,258
Equity at exit
$25,273
10-year hold
IRR
-3.3%
Equity multiple
0.78×
Total profit
$-10,545
Equity at exit
$14,655

Cash invested: $47,460 (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 49068

Active inventory
153
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,538 high interval (Pro) →
Mortgage (P&I)
$889
Tax from tax record
$158 /mo · $1,893/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$98

Break-even live

Break-even rent $1,414
Max offer price $169,500
Occupancy floor 89%

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
$42,375
Closing costs
$5,085
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
312 Crary St Marshall, MI 3.0 1.0–1.5 790 $1,400 $1.77 44d 1 0.38mi
1045 Rebecca St Marshall, MI 3.0 2.0 1216 $2,000 $1.64 44d 1 0.73mi
1257 Arms St Marshall, MI 2.0 1.5 1480 $1,375 $0.93 44d 1 1.11mi
201 West Dr N Marshall, MI 1.0–2.0 1.0 800 $1,300 $1.62 44d 1 1.29mi
1201 Grove Ct Marshall, MI 2.0 2.0 1025 $1,325 $1.29 44d 1 1.44mi

Listing history 50 events

  1. 2026-06-19
    days on market $169,500 Active 52 DOM
  2. 2026-06-18
    days on market $169,500 Active 51 DOM
  3. 2026-06-17
    days on market $169,500 Active 50 DOM
  4. 2026-06-16
    days on market $169,500 Active 49 DOM
  5. 2026-06-15
    days on market $169,500 Active 48 DOM
  6. 2026-06-14
    days on market $169,500 Active 46 DOM
  7. 2026-06-13
    days on market $169,500 Active 45 DOM
  8. 2026-06-10
    days on market $169,500 Active 43 DOM
  9. 2026-06-09
    days on market $169,500 Active 42 DOM
  10. 2026-06-08
    days on market $169,500 Active 41 DOM
  11. 2026-06-07
    days on market $169,500 Active 40 DOM
  12. 2026-06-05
    days on market $169,500 Active 37 DOM
  13. 2026-06-03
    days on market $169,500 Active 36 DOM
  14. 2026-06-03
    price $169,500 Active 35 DOM
  15. 2026-06-02
    days on market $180,000 Active 35 DOM
    Show marketing remark (714 chars)

    Cute as a button 3 bedroom 1 and 1/2 bath home on south side of City of Marshall. Not far from all the downtown activities of Historic Marshall. The Calhoun County Fair grounds, The N Country National Scenic Trail, and Ketchum Park are nearby as well. Relax on the 3 season room front porch or enjoy growing things in the small green house in the back yard. Give me a call for a private showing. This company makes no warranty or representations about the contents of this data. It is the responsibility of the parties looking at the property to satisfy. themselves as to accuracy of this information. Taxes were obtained from the local assessor and the taxes could change for the buyer after a closed transaction.

  16. 2026-06-01
    days on market $180,000 Active 34 DOM
  17. 2026-05-31
    days on market $180,000 Active 33 DOM
  18. 2026-05-30
    days on market $180,000 Active 32 DOM
  19. 2026-04-28
    listed $180,000 Active 714-char remark
    Show marketing remark (714 chars)

    Cute as a button 3 bedroom 1 and 1/2 bath home on south side of City of Marshall. Not far from all the downtown activities of Historic Marshall. The Calhoun County Fair grounds, The N Country National Scenic Trail, and Ketchum Park are nearby as well. Relax on the 3 season room front porch or enjoy growing things in the small green house in the back yard. Give me a call for a private showing. This company makes no warranty or representations about the contents of this data. It is the responsibility of the parties looking at the property to satisfy. themselves as to accuracy of this information. Taxes were obtained from the local assessor and the taxes could change for the buyer after a closed transaction.

  20. 2026-04-28
    listed $180,000 Active 714-char remark
    Show marketing remark (714 chars)

    Cute as a button 3 bedroom 1 and 1/2 bath home on south side of City of Marshall. Not far from all the downtown activities of Historic Marshall. The Calhoun County Fair grounds, The N Country National Scenic Trail, and Ketchum Park are nearby as well. Relax on the 3 season room front porch or enjoy growing things in the small green house in the back yard. Give me a call for a private showing. This company makes no warranty or representations about the contents of this data. It is the responsibility of the parties looking at the property to satisfy. themselves as to accuracy of this information. Taxes were obtained from the local assessor and the taxes could change for the buyer after a closed transaction.

  21. 2026-04-28
    listed $180,000 Active
    Show marketing remark (714 chars)

    Cute as a button 3 bedroom 1 and 1/2 bath home on south side of City of Marshall. Not far from all the downtown activities of Historic Marshall. The Calhoun County Fair grounds, The N Country National Scenic Trail, and Ketchum Park are nearby as well. Relax on the 3 season room front porch or enjoy growing things in the small green house in the back yard. Give me a call for a private showing. This company makes no warranty or representations about the contents of this data. It is the responsibility of the parties looking at the property to satisfy. themselves as to accuracy of this information. Taxes were obtained from the local assessor and the taxes could change for the buyer after a closed transaction.

  22. 2019-10-08
    soldstatus $111,000
  23. 2019-10-04
    soldstatus $111,000
  24. 2019-10-04
    soldstatus $111,000
  25. 2019-10-04
    soldstatus $111,000
  26. 2019-10-03
    listed $104,900
  27. 2019-10-03
    listed $104,900
  28. 2019-10-03
    listed $104,900
  29. 2019-10-03
    listed $104,900
  30. 2016-09-09
    soldstatus $38,000
  31. 2016-09-09
    soldstatus $38,000 Sold
  32. 2016-08-30
    status Pending
  33. 2016-08-09
    price $39,900
  34. 2016-07-01
    price $43,000
  35. 2016-06-17
    price $46,000
  36. 2016-06-03
    price $49,900
  37. 2016-05-17
    price $53,500
  38. 2016-03-28
    listed $59,900 Active
  39. 2016-03-26
    historical
  40. 2016-03-25
    listed $59,900 Active
  41. 2016-03-07
    listed $39,900
  42. 2016-03-07
    listed $59,900
  43. 2016-03-07
    historical
  44. 2014-12-12
    historical
  45. 2014-12-12
    historical
  46. 2014-09-26
    historical
  47. 2014-09-15
    historical
  48. 2014-03-13
    listed $59,900
  49. 2014-03-13
    listed $59,900
  50. 2005-09-08
    soldstatus $45,101

ⓘ 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
$1,893 · $158/mo
Projected year-2 tax
$2,252 · $188/mo
Expected delta
+$359/yr (+$30/mo · 18.9%)

ⓘ 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 3/10 Moderate 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$18,454
− Mortgage interest
−$9,495
− Property taxes
−$1,893
− Insurance
−$848
− Repairs & maintenance
−$1,476
− Management
−$1,476
− Depreciation
−$4,931
Taxable loss
−$1,665
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$400
After-tax cash flow
$1,571/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
Marshall Public Schools
NCES district ID
2622970
Math proficiency
28% ▼ -4.00%
Reading proficiency
44% ▼ -2.00%
Median HH income
$48,020
Composite
30.93/100
National rank
#6112
State rank
#268 of 540 in MI

Livability — Marshall

Score
72/100
State rank
#254
US rank
#6352

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marshall, MI
Population (ZIP)
14,954

Population outlook (Calhoun County) Hauer SSP2

Today (2025)
130,157 people
By 2030
126,691 · -2.7%
By 2040
118,517 · -8.9%
By 2050
109,855 · -15.6%
By 2075
90,486 · -30.5%
By 2100
70,766 · -45.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 4% Asian 2%
Common ancestry
Romanian 4% Iranian 3% Lithuanian 2%
Foreign-born
2% · South Korea
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Calhoun

2024 margin
R (+14.1) · D 42.3% · R 56.4% · Other 1.3%
2008→2024 swing
-23.4pp toward R · 2008: 9.4pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+11.1 2016: R+12.5 2012: D+1.6 2008: D+9.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.10%
Current HPI
192.69
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

+47.4% since first listed
45 events — show timeline
  • 2026-06-02 Price Changed $169,500 MiRealSource-MiMLS
  • 2026-06-02 Price Changed $169,500 REALCOMP
  • 2026-06-02 Price Changed $169,500 SW Michigan MLS
  • 2026-04-28 Listed $180,000 SW Michigan MLS
  • 2026-04-28 Listed $180,000 REALCOMP
  • 2026-04-28 Listed $180,000 MiRealSource-MiMLS
  • 2019-10-08 Sold (Public Records) $111,000 Public Records
  • 2019-10-04 Sold (MLS) $111,000 MiRealSource-MiMLS
  • 2019-10-04 Sold (MLS) $111,000 SW Michigan MLS
  • 2019-10-04 Sold (MLS) $111,000 REALCOMP
  • 2019-10-03 Listed $104,900 MiRealSource-MiMLS
  • 2019-10-03 Listed $104,900 MiRealSource-MiMLS
  • 2019-10-03 Listed $104,900 SW Michigan MLS
  • 2019-10-03 Listed $104,900 REALCOMP
  • 2016-09-09 Sold (MLS) $38,000 SW Michigan MLS
  • 2016-09-09 Sold (MLS) $38,000 REALCOMP
  • 2016-08-30 Pending SW Michigan MLS
  • 2016-08-09 Price Changed $39,900 SW Michigan MLS
  • 2016-07-01 Price Changed $43,000 SW Michigan MLS
  • 2016-06-17 Price Changed $46,000 SW Michigan MLS
  • 2016-06-03 Price Changed $49,900 SW Michigan MLS
  • 2016-05-17 Price Changed $53,500 SW Michigan MLS
  • 2016-03-28 Listed $59,900 SW Michigan MLS
  • 2016-03-26 Listing Removed SW Michigan MLS
  • 2016-03-25 Listed $59,900 SW Michigan MLS
  • 2016-03-07 Listing Removed REALCOMP
  • 2016-03-07 Listed $59,900 REALCOMP
  • 2016-03-07 Listed $39,900 REALCOMP
  • 2014-12-12 Listing Removed REALCOMP
  • 2014-12-12 Listing Removed SW Michigan MLS
  • 2014-09-26 Listing Removed SW Michigan MLS
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2014-03-13 Listed $59,900 REALCOMP
  • 2014-03-13 Listed $59,900 SW Michigan MLS
  • 2005-09-08 Sold (MLS) $45,101 REALCOMP
  • 2005-09-08 Sold (MLS) $45,101 SW Michigan MLS
  • 2005-07-14 Listed $49,900 REALCOMP
  • 2005-07-14 Listed $49,900 SW Michigan MLS
  • 2005-03-17 Listing Removed REALCOMP
  • 2004-12-21 Listed $64,900 REALCOMP
  • 2004-12-21 Listed $64,900 SW Michigan MLS
  • 2004-03-12 Listing Removed REALCOMP
  • 2003-09-12 Listed $68,000 REALCOMP
  • 2003-09-12 Listed $68,000 SW Michigan MLS
  • 2002-06-10 Sold (Public Records) $115,000 Public Records

Property tax history

-1.3%/yr

Latest (2025): $1,893 · +225.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…