2 bd · None ba ·
400 sqft ·
Built 1950
· SingleFamily
· Pending
· 12 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$783/mo
Mortgage (P&I)
−$225
Tax + insurance
−$72
HOA
−$0
Vac / Maint / Mgmt
−$164
Net cashflow
$322/mo
Annual
$3,863/yr
Cap rate
15.30%
Cash-on-cash
32.16%
DSCR
2.43
1% rule
1.82%
Cash to close
$12,012
Investor read
This is a 2-bed/?-bath single-family listed at $43k. Condition is rated poor.
At list price, monthly cash flow is $322 ($4k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($783 rent vs $43k).
Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $4k of equity ($297 loan paydown + $4k appreciation (8.6% local appreciation)).
Location reads 61/100 on livability (#557 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools F, amenities F, commute F.
Mio-Ausable Schools (rural): math 31% / reading 33% proficiency, ranked #351 of 540 in MI (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 11 active listings in the ZIP; 29 units permitted in Oscoda County in 2024 (0 in 5+ unit buildings).
Oscoda County population projected at -32% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 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.
At projected returns (8.6% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.
By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Cap rate 15.3% vs local median 4.1% in Mio — 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.
Questions for listing agent
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Major: roof shingles
— visible wear
Major: siding
— weathered and missing trim
Major: kitchen cabinets
— dated and worn
Major: bathroom fixtures
— basic and outdated
Major: HVAC system
— basic and likely inefficient
CashFlowRE · CFR-XG0YPXCH9YMMQW
· Data 1 week agocashflowre.app · 2026-05-29