CashFlowRE
Sign in Sign up
1910 S Reese Rd
B+ Composite 77.27
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 +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$80,000

1910 S Reese Rd · Reese, MI 48757
3 bd · 1.5 ba · 1,403 sqft · SingleFamily public records · 9 Days on market
Built 1947 0.68 ac lot $57/sqft · 47% below area Est $152k · 47% under ↓ 7% since listing

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

Listing remarks

3 bedroom Tudor style home in Reese, Blumfield Township. 1403 sq ft of living space. Full basement and DEtached Garage for storage. Some wood floors Boiler system currently not functional. Stove, dishwasher. Reese schools. WWW. hudhomestore.com This home sold in AS-is Condition with NO repairs.

Key facts

  • 0.68 acre lot
  • Garage
  • Built 1947

Property features AI

Exterior

  • Parking: Detached garage with 1 parking space
  • Utilities: Public water; Public sanitary sewer; Natural gas
  • Home design: Residential 2-story home built in 1947; Basement entry/foundation
  • Construction: Brick construction; Basement foundation; Built in 1947
  • Exterior features: Brick exterior; Road frontage

Interior

  • Kitchen: Main-level kitchen (16 x 10) with vinyl flooring
  • Bedrooms: First-floor bedroom (11 x 10) with wood flooring; Second-floor bedroom (15 x 10) with wood flooring; Second-floor bedroom (approx. width 9) with wood flooring
  • Flooring: Wood flooring in living room and bedrooms; Carpet in dining room; Vinyl in kitchen
  • Bathrooms: One full bathroom; One additional lavatory (total two baths/lavatories)
  • Heating & cooling: Boiler heating; Natural gas fuel
  • Interior features: Fireplace in the family room; Full basement
  • Laundry & utility: Basement utility access

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 $80k.

Deal economics

  • At list price, monthly cash flow is $430 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).

Location & tenants

  • Location reads 71/100 on livability (#284 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Reese Public Schools (rural): math 38% / reading 49% proficiency, ranked #164 of 540 in MI (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Reese Elementary School (math 47% / reading 47%, grade D-, #433 of 1,397 statewide, top 34%, 342 students, 64% FRL); Reese Middle School (math 32% / reading 42%, grade F, #248 of 493 statewide, top 53%, 148 students, 50% FRL); Reese High School (math 37% / reading 62%, grade D, #154 of 713 statewide, top 25%, 257 students, 47% FRL).
  • Market conditions: 14 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 $553 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 + 3.0% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 8y ago 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.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $80,000

Questions for the listing agent

  1. Built in 1947 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
1.51%
Cap rate
12.74%
Cash-on-cash
23.04%
DSCR
2.03
GRM
5.5

CMA / ARV

ARV (median comp)
$151,614
List price
$80,000
Delta
-47.23%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1910 S Reese Rd 0.00mi 3/1.5 1,403 (0%) 0mo $102,250 $73 100
12895 E Washington Rd 0.15mi 3/1.0 1,370 (-2%) 3mo $220,000 $161 85
9926 Center St 0.18mi 3/2.0 1,292 (-8%) 1mo $139,900 $108 76
9978 Camp St 0.27mi 3/2.0 1,394 (-1%) 12mo $187,500 $135 75
9981 North St 0.10mi 4/2.0 (+1) 1,475 (+5%) 12mo $240,000 $163 70
9920 Woodruff St 0.27mi 2/1.0 (-1) 1,297 (-8%) 16mo $139,900 $108 55
12890 Wadsworth Rd 0.23mi 2/1.0 (-1) 1,248 (-11%) 12mo $145,000 $116 54
1800 Meridian St 0.47mi 3/1.0 1,500 (+7%) 23mo $53,500 $36 45
1703 Meridian St 0.60mi 3/1.0 1,300 (-7%) 15mo $167,500 $129 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
16.0%
Equity multiple
1.64×
Total profit
$14,426
Equity at exit
$11,928
10-year hold
IRR
24.6%
Equity multiple
3.14×
Total profit
$47,831
Equity at exit
$6,917

Cash invested: $22,400 (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 48757

Home prices YoY
-25.6%
Active inventory
14
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,208 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$71 /mo · $854/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$430

Break-even live

Break-even rent $663
Max offer price $80,000
Occupancy floor 59%

Sensitivity live

Price -10% $475 -5% $453 +0% $430 +5% $407 +10% $385
Rent -10% $335 -5% $382 +0% $430 +5% $478 +10% $525
Rate -1.0pp $470 -0.5pp $450 base $430 +0.5pp $409 +1.0pp $388

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
$20,000
Closing costs
$2,400
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 16 events

  1. 2026-05-15
    status Pending 296-char remark
  2. 2026-05-04
    listed $80,000 Active 296-char remark
  3. 2022-05-24
    soldstatus $140,000
  4. 2020-06-13
    historical
  5. 2020-06-13
    historical
  6. 2019-11-12
    price $139,900
  7. 2019-11-11
    price $139,900
  8. 2019-07-24
    price $144,900
  9. 2019-07-24
    price $144,900
  10. 2019-06-13
    listed $149,900 Active
  11. 2019-06-13
    listed $149,900 Active
  12. 2019-03-28
    historical
  13. 2019-03-28
    historical
  14. 2018-12-30
    listed $157,500 Active
  15. 2018-12-30
    listed $157,500 Active
  16. 2011-07-27
    soldstatus $110,000

ⓘ 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
$854 · $71/mo
Projected year-2 tax
$1,043 · $87/mo
Expected delta
+$189/yr (+$16/mo · 22.1%)

ⓘ 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 ≥98°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
$14,492
− Mortgage interest
−$4,481
− Property taxes
−$854
− Insurance
−$400
− Repairs & maintenance
−$1,159
− Management
−$1,159
− Depreciation
−$2,327
Taxable income
$4,111
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$987
After-tax cash flow
$4,174/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
Reese Public Schools
NCES district ID
2629520
Math proficiency
38% ▼ -4.00%
Reading proficiency
49% ▲ 2.00%
Median HH income
$47,888
Composite
37.16/100
National rank
#4481
State rank
#164 of 540 in MI

Livability — Reese

Score
71/100
State rank
#284
US rank
#7001

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
3,680

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
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 12% Lithuanian 5% Italian 2%
Foreign-born
0%
Languages at home
96% English-only · German/W. Germanic 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
▼ -73.05%
Current HPI
211.8754
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

-7.0% since first listed
19 events — show timeline
  • 2026-06-16 Sold (MLS) $102,250 MiRealSource-MiMLS
  • 2026-05-27 Pending MiRealSource-MiMLS
  • 2026-05-27 Relisted MiRealSource-MiMLS
  • 2026-05-15 Pending MiRealSource-MiMLS
  • 2026-05-04 Listed $80,000 MiRealSource-MiMLS
  • 2022-05-24 Sold (Public Records) $140,000 Public Records
  • 2020-06-13 Listing Removed REALCOMP
  • 2020-06-13 Listing Removed MiRealSource-MiMLS
  • 2019-11-12 Price Changed $139,900 MiRealSource-MiMLS
  • 2019-11-11 Price Changed $139,900 REALCOMP
  • 2019-07-24 Price Changed $144,900 MiRealSource-MiMLS
  • 2019-07-24 Price Changed $144,900 REALCOMP
  • 2019-06-13 Listed $149,900 MiRealSource-MiMLS
  • 2019-06-13 Listed $149,900 REALCOMP
  • 2019-03-28 Listing Removed REALCOMP
  • 2019-03-28 Listing Removed MiRealSource-MiMLS
  • 2018-12-30 Listed $157,500 MiRealSource-MiMLS
  • 2018-12-30 Listed $157,500 REALCOMP
  • 2011-07-27 Sold (Public Records) $110,000 Public Records

Property tax history

-5.1%/yr

Latest (2025): $854 · -64.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…