2403 N Bond St · Saginaw, MI 48602

$58,000

3 bd · 1.0 ba · 1,028 sqft · SingleFamily public records · 15 Days on market

Built 1929 3,920 sqft lot Est $59k · at est.

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +8.0/15.0
• Rent growth +3.5/5.0
• Livability +3.2/5.0
• Condition / age +2.5/5.0
• Schools +2.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

3 bedrooms, 1 full bath, full basement and attic area perfect for additional storage or living space. corner lot. Fenced back yard. 1 car detached garage. immediate possession! Kitchen appliances and Washer & Dryer included! Central Air. One Year Home Warranty!

Key facts

• Kitchen appliances
• Fenced back yard
• Washer and dryer

Tags

• FULL BASEMENT
• ATTIC AREA
• FENCED BACK YARD
• CORNER LOT
• KITCHEN APPLIANCES
• WASHER AND DRYER

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $58k.

Deal economics

• At list price, monthly cash flow is $467 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $58k).
• Recommended offer: $57k (1.5% below list) — sets the bar for market timing.
• Cap rate 16.0% vs local median 8.3% in Saginaw — 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 63/100 on livability (#521 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
• Saginaw School District (urban): math 20% / reading 29% proficiency, ranked #444 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising (+4.0%/yr); 250 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 $401 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 + 4.0% rent growth), your $16k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 15 days — a 2% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
• 2 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.

Risks & watch-outs

• Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $57,130 (1.5% below list)

Questions for the listing agent

1. Built in 1929 — 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 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?
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: 1.89% ✓
• Cap rate: 15.96%
• Cash-on-cash: 34.52%
• DSCR: 2.54
• GRM: 4.4

CMA / ARV

• ARV (on-the-fly): $58,596
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2022 Benjamin St	0.27mi	3/1.0	1,016 (-1%)	4mo	$35,000	$34	82
2450 N Mason St	0.18mi	2/1.0 (-1)	1,043 (+2%)	6mo	$100,000	$96	79
2454 Durand St	0.13mi	4/1.0 (+1)	1,142 (+11%)	1mo	$33,500	$29	69
626 Stoker Dr	0.64mi	3/1.0	1,012 (-2%)	1mo	$65,000	$64	67
1523 W Genesee St	0.38mi	3/1.0	936 (-9%)	3mo	$53,500	$57	65
1724 State St	0.39mi	3/1.0	1,144 (+11%)	2mo	$75,000	$66	62
2125 State St	0.62mi	3/1.0	986 (-4%)	4mo	$40,200	$41	61
1608 Congress Ave	0.51mi	3/1.0	948 (-8%)	3mo	$64,000	$68	61
2513 Barnard St	0.47mi	2/1.0 (-1)	966 (-6%)	3mo	$41,000	$42	60
1719 N Charles St	0.75mi	3/1.0	960 (-7%)	1mo	$37,000	$39	53
2208 W Genesee St	0.67mi	3/2.0	1,102 (+7%)	5mo	$75,000	$68	49
1827 Delaware St	0.50mi	2/1.0 (-1)	1,152 (+12%)	6mo	$17,500	$15	47

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 · 3.98% rent growth · sell at horizon

5-year hold

• IRR: 31.1%
• Equity multiple: 2.32×
• Total profit: $21,470
• Equity at exit: $8,648

10-year hold

• IRR: 38.8%
• Equity multiple: 4.80×
• Total profit: $61,660
• Equity at exit: $5,015

Cash invested: $16,240 (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.

Methodology + full state rankings →

ZIP-level market 48602

• Home prices YoY: -19.7%
• Rents YoY: 4.0%
• Active inventory: 250
• Price-to-rent: 4.4×

Monthly cashflow live

• Estimated rent: $1,099 medium
• Mortgage (P&I): −$304
• Tax from tax record: −$72 /mo · $868/yr
• Insurance: −$24
• HOA: −$0
• Vacancy / Maint / Mgmt: −$231
• Net cashflow: $467

Break-even live

Break-even rent $507

Max offer price $58,000

Occupancy floor 52%

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: $14,500
• Closing costs: $1,740
• Reserves months: —
• Total cash needed: —

Listing history 9 events

1. 2026-06-12
   statusdays on market $58,000 Pending 15 DOM
2. 2026-06-09
   days on market $58,000 Active 13 DOM
3. 2026-06-08
   days on market $58,000 Active 12 DOM
4. 2026-06-07
   remarks 314-char remark
5. 2026-06-07
   statusdays on market $58,000 Active 11 DOM
6. 2026-04-09
   status Pending

   Show marketing remark (267 chars)

   3 bedrooms, 1 full bath, full basement and attic area perfect for additional storage or living space. corner lot. Fenced back yard. 1 car detached garage. immediate possession! Kitchen appliances and Washer & Dryer included! Central Air. One Year Home Warranty!

7. 2026-04-09
   status Pending 267-char remark

   Show marketing remark (267 chars)

   3 bedrooms, 1 full bath, full basement and attic area perfect for additional storage or living space. corner lot. Fenced back yard. 1 car detached garage. immediate possession! Kitchen appliances and Washer & Dryer included! Central Air. One Year Home Warranty!

8. 2026-03-31
   listed $58,000 Active

   Show marketing remark (267 chars)

   3 bedrooms, 1 full bath, full basement and attic area perfect for additional storage or living space. corner lot. Fenced back yard. 1 car detached garage. immediate possession! Kitchen appliances and Washer & Dryer included! Central Air. One Year Home Warranty!

9. 2026-03-31
   listed $58,000 Active 267-char remark

   Show marketing remark (267 chars)

   3 bedrooms, 1 full bath, full basement and attic area perfect for additional storage or living space. corner lot. Fenced back yard. 1 car detached garage. immediate possession! Kitchen appliances and Washer & Dryer included! Central Air. One Year Home Warranty!

ⓘ 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: $868 · $72/mo
• Projected year-2 tax: $881 · $73/mo
• Expected delta: +$13/yr (+$1/mo · 1.5%)

ⓘ 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 ≥100°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

Taxation est. · year 1

• Rental income: $13,183
• − Mortgage interest: −$3,249
• − Property taxes: −$868
• − Insurance: −$290
• − Repairs & maintenance: −$1,055
• − Management: −$1,055
• − Depreciation: −$1,687
• Taxable income: $4,980
• Est. tax owed @ 24.0%: −$1,195
• After-tax cash flow: $4,412/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: Saginaw School District
• NCES district ID: 2630390
• Math proficiency: 20% ▼ -5.00%
• Reading proficiency: 29% ▼ -3.00%
• Median HH income: $28,940
• Composite: 19.6/100
• National rank: #8755
• State rank: #444 of 540 in MI

Livability — Saginaw

• Score: 63/100
• State rank: #521
• US rank: #15424

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Saginaw, MI
• County: Saginaw County · 54,884 people
• City population: 54,884
• Metro: Saginaw, MI
• Population (ZIP): 27,127
• Household income: $46,984
• Rent vs Own: 35.8% rent · 64.2% own
• Severe rent burden: 1416.0

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: Diverse neighborhood (Simpson 0.64)
• Race & ethnicity: White 50% Black 27% Hispanic / Latino 17% Two or more races 12%
• Hispanic origin (detail): Mexican 14% Puerto Rican 1%
• Common ancestry: Romanian 4% Lithuanian 3% Italian 2%
• Foreign-born: 1% · Canada
• Languages at home: 96% English-only · Spanish 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: ▼ -39.15%
• Current HPI: 159.8807
• Rent YoY: ▲ 3.98%
• Metro: Saginaw, MI
• State GDP YoY: ▲ 1.37%
• F500 in state: 28

Industry mix (Fortune 500 HQ in MI)

Industry	F500 HQs	Revenue
▸Automotive Parts	3	$48B
▸Automotive	2	$372B
▸Chemicals	1	$45B
▸Automotive Retail	1	$29B
▸Healthcare / Medical Devices	1	$23B
▸Automotive Technology	1	$20B

Price history

+0.0% since first listed

4 events — show timeline

• 2026-04-09 Pending — REALCOMP
• 2026-04-09 Pending — MiRealSource-MiMLS
• 2026-03-31 Listed $58,000 MiRealSource-MiMLS
• 2026-03-31 Listed $58,000 REALCOMP

Property tax history

-0.2%/yr

Latest (2025): $868 · -22.5% YoY. Source: county tax records.