CashFlowRE
Sign in Sign up
3176 E Fisher Rd
D+ Composite 49.3
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.6/10.0
  • 1% rule +3.4/10.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

3176 E Fisher Rd · Bay City, MI 48706
3 bd · 1.0 ba · 1,553 sqft · SingleFamily public records · 78 Days on market
Built 1951 1.00 ac lot Est $242k · 34% under

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

Listing remarks MLS

Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

Key facts

  • 1 acre lot
  • 2 garage spots
  • Built 1951

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/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $51 ($615/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 $134k (16.1% below list).
  • Recommended offer: $134k (16.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.5% in Bay City — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#360 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities D, crime F.
  • Bay City School District (urban): math 27% / reading 40% proficiency, ranked #317 of 540 in MI (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 246 active listings in the ZIP; 39 units permitted in Bay 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.
  • Bay County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 3y ago; this cycle's ask has dropped $9k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $133k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,127 (16.1% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.84%
Cap rate
6.68%
Cash-on-cash
1.37%
DSCR
1.06
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$242,268
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3193 Haberland Dr 0.10mi 3/1.5 1,682 (+8%) 1mo $171,000 $102 79
3052 E Fisher Rd 0.18mi 3/1.0 1,400 (-10%) 1mo $138,500 $99 74
3196 Haberland Dr 0.13mi 3/1.5 1,374 (-12%) 12mo $215,000 $156 63
2948 E FISHER Rd 0.40mi 3/2.5 1,668 (+7%) 6mo $299,900 $180 58
316 S Woodbridge Ave 0.56mi 3/1.0 1,418 (-9%) 2mo $65,000 $46 58
4700 Foxcroft Dr 0.61mi 4/2.0 (+1) 1,551 (-0%) 7mo $245,000 $158 57
3220 E Midland Rd 0.50mi 3/1.5 1,683 (+8%) 9mo $400,000 $238 54
4736 Moeller Dr 0.74mi 3/2.0 1,630 (+5%) 1mo $264,900 $163 52
5149 Reinhardt Ln 0.52mi 3/1.5 1,672 (+8%) 10mo $199,000 $119 52
509 Gies St 0.41mi 3/2.0 1,748 (+13%) 6mo $189,900 $109 50
307 S Barclay St 0.73mi 4/1.5 (+1) 1,548 (-0%) 10mo $170,000 $110 50
109 Englehardt Dr 0.70mi 3/2.0 1,680 (+8%) 1mo $301,000 $179 49

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
-14.1%
Equity multiple
0.49×
Total profit
$-22,687
Equity at exit
$23,842
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-15,713
Equity at exit
$13,825

Cash invested: $44,772 (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 48706

Active inventory
246
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,341 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$103 /mo · $1,239/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$51

Break-even live

Break-even rent $1,276
Max offer price $159,900
Occupancy floor 91%

Sensitivity live

Price -10% $142 -5% $96 +0% $51 +5% $6 +10% $-39
Rent -10% $-55 -5% $-2 +0% $51 +5% $104 +10% $157
Rate -1.0pp $132 -0.5pp $92 base $51 +0.5pp $10 +1.0pp $-32

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
$39,975
Closing costs
$4,797
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 38 events

  1. 2026-04-25
    status Pending 611-char remark
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  2. 2026-04-25
    status Pending
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  3. 2026-04-04
    price $159,900 611-char remark
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  4. 2026-04-03
    price $159,900
  5. 2026-03-27
    status Active
  6. 2026-03-27
    historical
  7. 2026-03-18
    price $164,900 611-char remark
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  8. 2026-03-18
    price $164,900
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  9. 2026-02-22
    status Active 611-char remark
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  10. 2026-02-22
    status Active
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  11. 2026-01-15
    historical 611-char remark
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  12. 2025-12-29
    listed $169,000 Active
  13. 2025-12-28
    listed $169,000 Active 611-char remark
    Show marketing remark (611 chars)

    Nestled at 3176 E Fisher RD, Bay City, MI, this single-family residence in Bay County offers a unique opportunity to own a piece of classic Americana. Built in 1951, this property awaits your vision to transform it into a personalized haven. Imagine waking each morning in one of the three bedrooms, each a blank canvas ready to be styled to your taste. The residence includes one bathroom, providing an essential space that can be transformed into a tranquil retreat. This Bay City single-family residence, with its enduring charm, presents a remarkable opportunity to create the home you've always envisioned.

  14. 2025-12-26
    historical
  15. 2025-11-20
    price $169,900
  16. 2025-11-20
    price $169,900
  17. 2025-11-05
    status Active
  18. 2025-11-05
    status Active
  19. 2025-10-22
    status Pending
  20. 2025-10-22
    status Pending
  21. 2025-10-22
    historical
  22. 2025-10-11
    status Active
  23. 2025-10-11
    historical
  24. 2025-10-04
    price $179,900
  25. 2025-10-04
    price $179,900
  26. 2025-09-26
    listed $189,900 Active
  27. 2025-09-25
    listed $189,900 Active
  28. 2023-10-17
    soldstatus $133,000
  29. 2023-10-12
    soldstatus $133,000 Closed
  30. 2023-09-07
    status Pending
  31. 2023-08-22
    historical Keep Showing-Contgcy Appl
  32. 2023-08-16
    listed $125,000 Active
  33. 2023-07-03
    soldstatus $125,000
  34. 2023-06-19
    soldstatus $125,000 Closed
  35. 2023-06-05
    status Pending
  36. 2023-05-29
    status Active
  37. 2023-05-21
    historical Keep Showing-Contgcy Appl
  38. 2023-05-15
    listed $119,000 Active

ⓘ 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
$1,239 · $103/mo
Projected year-2 tax
$1,851 · $154/mo
Expected delta
+$612/yr (+$51/mo · 49.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 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
$16,095
− Mortgage interest
−$8,957
− Property taxes
−$1,239
− Insurance
−$800
− Repairs & maintenance
−$1,288
− Management
−$1,288
− Depreciation
−$4,652
Taxable loss
−$2,127
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$510
After-tax cash flow
$1,125/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
Bay City School District
NCES district ID
2604260
Math proficiency
27% ▼ -8.00%
Reading proficiency
40% ▼ -4.00%
Median HH income
$43,833
Composite
28.47/100
National rank
#6743
State rank
#317 of 540 in MI

Livability — Bay City

Score
68/100
State rank
#360
US rank
#8912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
25,635
Population (ZIP)
38,756

Population outlook (Bay County) Hauer SSP2

Today (2025)
101,476 people
By 2030
98,152 · -3.3%
By 2040
89,711 · -11.6%
By 2050
80,614 · -20.6%
By 2075
60,544 · -40.3%
By 2100
41,603 · -59.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4%
Common ancestry
Romanian 16% Lithuanian 9% Slovak 2%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Bay

2024 margin
R (+14.7) · D 42.0% · R 56.7% · Other 1.3%
2008→2024 swing
-30.0pp toward R · 2008: 15.3pp · 2024: -14.7pp
All cycles
2024: R+14.7 2020: R+11.6 2016: R+12.6 2012: D+6.0 2008: D+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -133.29%
Current HPI
203.6444
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

+34.4% since first listed
38 events — show timeline
  • 2026-04-25 Pending MiRealSource-MiMLS
  • 2026-04-25 Pending REALCOMP
  • 2026-04-04 Price Changed $159,900 MiRealSource-MiMLS
  • 2026-04-03 Price Changed $159,900 REALCOMP
  • 2026-03-27 Relisted REALCOMP
  • 2026-03-27 Listing Removed REALCOMP
  • 2026-03-18 Price Changed $164,900 MiRealSource-MiMLS
  • 2026-03-18 Price Changed $164,900 REALCOMP
  • 2026-02-22 Relisted MiRealSource-MiMLS
  • 2026-02-22 Relisted REALCOMP
  • 2026-01-15 Listing Removed MiRealSource-MiMLS
  • 2025-12-29 Listed $169,000 REALCOMP
  • 2025-12-28 Listed $169,000 MiRealSource-MiMLS
  • 2025-12-26 Listing Removed MiRealSource-MiMLS
  • 2025-11-20 Price Changed $169,900 MiRealSource-MiMLS
  • 2025-11-20 Price Changed $169,900 REALCOMP
  • 2025-11-05 Relisted MiRealSource-MiMLS
  • 2025-11-05 Relisted REALCOMP
  • 2025-10-22 Pending MiRealSource-MiMLS
  • 2025-10-22 Pending REALCOMP
  • 2025-10-22 Listing Removed REALCOMP
  • 2025-10-11 Relisted REALCOMP
  • 2025-10-11 Listing Removed REALCOMP
  • 2025-10-04 Price Changed $179,900 MiRealSource-MiMLS
  • 2025-10-04 Price Changed $179,900 REALCOMP
  • 2025-09-26 Listed $189,900 REALCOMP
  • 2025-09-25 Listed $189,900 MiRealSource-MiMLS
  • 2023-10-17 Sold (Public Records) $133,000 Public Records
  • 2023-10-12 Sold (MLS) $133,000 MiRealSource-MiMLS
  • 2023-09-07 Pending MiRealSource-MiMLS
  • 2023-08-22 Contingent MiRealSource-MiMLS
  • 2023-08-16 Listed $125,000 MiRealSource-MiMLS
  • 2023-07-03 Sold (Public Records) $125,000 Public Records
  • 2023-06-19 Sold (MLS) $125,000 MiRealSource-MiMLS
  • 2023-06-05 Pending MiRealSource-MiMLS
  • 2023-05-29 Relisted MiRealSource-MiMLS
  • 2023-05-21 Contingent MiRealSource-MiMLS
  • 2023-05-15 Listed $119,000 MiRealSource-MiMLS

Property tax history

-1.8%/yr

Latest (2025): $1,239 · -58.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…