CashFlowRE
Sign in Sign up
1700 Marquette St
C Composite 59.4
Why this score? — see what drove the C 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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.4/15.0
  • 1% rule +6.2/10.0
  • 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

$79,900

1700 Marquette St · Saginaw, MI 48602
2 bd · 1.0 ba · 961 sqft · SingleFamily public records · 29 Days on market
Built 1924 3,049 sqft lot Est $80k · at est.

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

Listing remarks MLS

Welcome home to this charming2-bedroom, 1-bath residence nestled in a quiet and peaceful neighborhood. This move-in ready home features brand new flooring and fresh carpet throughout, offering a clean and updated feel the moment you step inside. With thoughtful updates and a practical layout, it’s the perfect blend of comfort and convenience. Whether you’re a first-time buyer, downsizing, or looking fora low-maintenance property, this home checks all the boxes. Don’t miss the opportunity to make it yours!

Key facts

  • 3,049 sq ft lot
  • Built 1924
  • Listed 29 days

Property features AI

Finance

  • Financial info: Annual property tax listed
  • HOA & community: Homeowners association present

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Brick and vinyl siding exterior
  • Exterior features: Lot approximately 70 x 44 (0.07 acres); No pool

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling system
  • Interior features: Contains a basement; Total of 3 rooms

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 2-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($896 rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.

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: crime F, amenities F, commute 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.
  • Zoned schools: Thompson Middle School (math 6% / reading 13%, grade F, #479 of 493 statewide, top 97%, 397 students, 93% FRL) — zoned schools average 93% FRL vs 76% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 10% at this address vs 24% district-wide (-15 pts) — the specific schools serving this property underperform the Saginaw School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+4.0%/yr); 250 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $552 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 $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 18 sale attempts since 22y 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.
  • Current owner paid $55k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,701 (1.5% below list)

Questions for the listing agent

  1. Built in 1924 — 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
1.12%
Cap rate
9.26%
Cash-on-cash
10.59%
DSCR
1.47
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$79,763
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1700 Marquette St 0.00mi 2/1.0 963 (+0%) 1mo $80,000 $83 99
1514 Marquette St 0.16mi 2/1.5 986 (+3%) 2mo $50,000 $51 85
1717 S Hamilton St 0.58mi 2/1.0 960 (-0%) 4mo $42,000 $44 69
1753 Kendrick St 0.40mi 3/1.5 (+1) 936 (-3%) 2mo $60,000 $64 68
1013 Maple St 0.28mi 3/1.0 (+1) 1,034 (+8%) 2mo $66,000 $64 67
1 Southlawn Ct 0.08mi 3/1.0 (+1) 1,090 (+13%) 4mo $116,900 $107 65
2233 S Niagara St 0.65mi 3/1.0 (+1) 972 (+1%) 2mo $44,000 $45 61
1802 Allegan St 0.37mi 2/1.0 834 (-13%) 0mo $79,900 $96 60
1511 Osborn St 0.58mi 2/1.0 1,041 (+8%) 1mo $90,000 $86 58
4135 Green St 0.63mi 2/1.0 900 (-6%) 3mo $32,500 $36 57
1529 Beech St 0.65mi 2/1.0 859 (-11%) 1mo $75,000 $87 51
1542 Beech St 0.67mi 3/1.0 (+1) 864 (-10%) 1mo $102,000 $118 46

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
0.6%
Equity multiple
1.02×
Total profit
$509
Equity at exit
$11,913
10-year hold
IRR
11.1%
Equity multiple
1.91×
Total profit
$20,323
Equity at exit
$6,908

Cash invested: $22,372 (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 48602

Home prices YoY
-19.7%
Rents YoY
4.0%
Active inventory
250
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$896 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$58 /mo · $698/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$188
Net cashflow
$197

Break-even live

Break-even rent $646
Max offer price $79,900
Occupancy floor 73%

Sensitivity live

Price -10% $243 -5% $220 +0% $197 +5% $175 +10% $152
Rent -10% $127 -5% $162 +0% $197 +5% $233 +10% $268
Rate -1.0pp $238 -0.5pp $218 base $197 +0.5pp $177 +1.0pp $156

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
$19,975
Closing costs
$2,397
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1827 Gilbert St Saginaw, MI 3.0 2.0 1008 $695 $0.69 45d 1 0.85mi
2021 Grout St Saginaw, MI 1.0–2.0 1.0 862 $995 $1.15 45d 1 0.96mi

Listing history 50 events

  1. 2026-05-02
    status Pending
  2. 2026-05-01
    status Pending 528-char remark
    Show marketing remark (528 chars)

    Welcome home to this charming2-bedroom, 1-bath residence nestled in a quiet and peaceful neighborhood. This move-in ready home features brand new flooring and fresh carpet throughout, offering a clean and updated feel the moment you step inside. With thoughtful updates and a practical layout, it’s the perfect blend of comfort and convenience. Whether you’re a first-time buyer, downsizing, or looking fora low-maintenance property, this home checks all the boxes. Don’t miss the opportunity to make it yours!

  3. 2026-04-02
    listed $79,900 Active
    Show marketing remark (528 chars)

    Welcome home to this charming2-bedroom, 1-bath residence nestled in a quiet and peaceful neighborhood. This move-in ready home features brand new flooring and fresh carpet throughout, offering a clean and updated feel the moment you step inside. With thoughtful updates and a practical layout, it’s the perfect blend of comfort and convenience. Whether you’re a first-time buyer, downsizing, or looking fora low-maintenance property, this home checks all the boxes. Don’t miss the opportunity to make it yours!

  4. 2026-04-02
    listed $79,900 Active 528-char remark
    Show marketing remark (528 chars)

    Welcome home to this charming2-bedroom, 1-bath residence nestled in a quiet and peaceful neighborhood. This move-in ready home features brand new flooring and fresh carpet throughout, offering a clean and updated feel the moment you step inside. With thoughtful updates and a practical layout, it’s the perfect blend of comfort and convenience. Whether you’re a first-time buyer, downsizing, or looking fora low-maintenance property, this home checks all the boxes. Don’t miss the opportunity to make it yours!

  5. 2026-03-13
    historical
  6. 2026-02-05
    listed $84,900 Active
  7. 2026-02-05
    listed $84,900 Active
  8. 2026-02-02
    historical
  9. 2026-01-16
    price $84,900
  10. 2026-01-16
    price $84,900
  11. 2026-01-09
    price $88,000
  12. 2026-01-09
    price $88,000
  13. 2026-01-02
    price $89,900
  14. 2026-01-02
    price $89,900
  15. 2025-11-28
    listed $93,900 Active
  16. 2025-11-28
    listed $93,900 Active
  17. 2025-11-24
    historical
  18. 2025-10-29
    price $94,900
  19. 2025-10-29
    price $94,900
  20. 2025-10-21
    price $101,000
  21. 2025-10-21
    price $101,000
  22. 2025-10-15
    price $101,500
  23. 2025-10-15
    price $101,500
  24. 2025-10-06
    price $102,000
  25. 2025-10-06
    price $102,000
  26. 2025-10-03
    price $102,500
  27. 2025-10-02
    price $102,500
  28. 2025-09-30
    price $98,900
  29. 2025-09-30
    price $98,900
  30. 2025-09-22
    listed $99,900 Active
  31. 2025-09-22
    listed $99,900 Active
  32. 2025-08-12
    soldstatus $55,000
  33. 2025-01-27
    historical
  34. 2025-01-26
    historical
  35. 2024-12-21
    price $67,000
  36. 2024-12-20
    price $67,000
  37. 2024-11-12
    price $77,000
  38. 2024-11-11
    price $77,000
  39. 2024-09-22
    listed $87,000 Active
  40. 2024-09-22
    listed $87,000 Active
  41. 2009-08-23
    historical
  42. 2009-08-23
    historical
  43. 2009-02-23
    listed $39,900
  44. 2009-02-23
    listed $39,900
  45. 2009-02-19
    historical
  46. 2009-02-19
    historical
  47. 2008-08-19
    listed $33,300
  48. 2008-08-19
    listed $33,300
  49. 2008-07-07
    historical
  50. 2008-07-07
    historical

ⓘ 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
$698 · $58/mo
Projected year-2 tax
$964 · $80/mo
Expected delta
+$266/yr (+$22/mo · 38.1%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°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
$10,753
− Mortgage interest
−$4,476
− Property taxes
−$698
− Insurance
−$400
− Repairs & maintenance
−$860
− Management
−$860
− Depreciation
−$2,324
Taxable income
$1,135
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$272
After-tax cash flow
$2,097/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

Price history

+167.2% since first listed
56 events — show timeline
  • 2026-05-02 Pending REALCOMP
  • 2026-05-01 Pending MiRealSource-MiMLS
  • 2026-04-02 Listed $79,900 MiRealSource-MiMLS
  • 2026-04-02 Listed $79,900 REALCOMP
  • 2026-03-13 Listing Removed MiRealSource-MiMLS
  • 2026-02-05 Listed $84,900 REALCOMP
  • 2026-02-05 Listed $84,900 MiRealSource-MiMLS
  • 2026-02-02 Listing Removed MiRealSource-MiMLS
  • 2026-01-16 Price Changed $84,900 MiRealSource-MiMLS
  • 2026-01-16 Price Changed $84,900 REALCOMP
  • 2026-01-09 Price Changed $88,000 MiRealSource-MiMLS
  • 2026-01-09 Price Changed $88,000 REALCOMP
  • 2026-01-02 Price Changed $89,900 MiRealSource-MiMLS
  • 2026-01-02 Price Changed $89,900 REALCOMP
  • 2025-11-28 Listed $93,900 REALCOMP
  • 2025-11-28 Listed $93,900 MiRealSource-MiMLS
  • 2025-11-24 Listing Removed MiRealSource-MiMLS
  • 2025-10-29 Price Changed $94,900 MiRealSource-MiMLS
  • 2025-10-29 Price Changed $94,900 REALCOMP
  • 2025-10-21 Price Changed $101,000 MiRealSource-MiMLS
  • 2025-10-21 Price Changed $101,000 REALCOMP
  • 2025-10-15 Price Changed $101,500 MiRealSource-MiMLS
  • 2025-10-15 Price Changed $101,500 REALCOMP
  • 2025-10-06 Price Changed $102,000 MiRealSource-MiMLS
  • 2025-10-06 Price Changed $102,000 REALCOMP
  • 2025-10-03 Price Changed $102,500 MiRealSource-MiMLS
  • 2025-10-02 Price Changed $102,500 REALCOMP
  • 2025-09-30 Price Changed $98,900 MiRealSource-MiMLS
  • 2025-09-30 Price Changed $98,900 REALCOMP
  • 2025-09-22 Listed $99,900 REALCOMP
  • 2025-09-22 Listed $99,900 MiRealSource-MiMLS
  • 2025-08-12 Sold (Public Records) $55,000 Public Records
  • 2025-01-27 Listing Removed REALCOMP
  • 2025-01-26 Listing Removed MiRealSource-MiMLS
  • 2024-12-21 Price Changed $67,000 MiRealSource-MiMLS
  • 2024-12-20 Price Changed $67,000 REALCOMP
  • 2024-11-12 Price Changed $77,000 MiRealSource-MiMLS
  • 2024-11-11 Price Changed $77,000 REALCOMP
  • 2024-09-22 Listed $87,000 REALCOMP
  • 2024-09-22 Listed $87,000 MiRealSource-MiMLS
  • 2009-08-23 Listing Removed MiRealSource-MiMLS
  • 2009-08-23 Listing Removed REALCOMP
  • 2009-02-23 Listed $39,900 MiRealSource-MiMLS
  • 2009-02-23 Listed $39,900 REALCOMP
  • 2009-02-19 Listing Removed REALCOMP
  • 2009-02-19 Listing Removed MiRealSource-MiMLS
  • 2008-08-19 Listed $33,300 REALCOMP
  • 2008-08-19 Listed $33,300 MiRealSource-MiMLS
  • 2008-07-07 Listing Removed REALCOMP
  • 2008-07-07 Listing Removed MiRealSource-MiMLS
  • 2007-05-14 Listed $34,900 REALCOMP
  • 2007-05-14 Listed $34,900 MiRealSource-MiMLS
  • 2005-02-10 Listing Removed REALCOMP
  • 2005-02-10 Listing Removed MiRealSource-MiMLS
  • 2004-08-08 Listed $29,900 REALCOMP
  • 2004-08-08 Listed $29,900 MiRealSource-MiMLS

Property tax history

-0.2%/yr

Latest (2025): $698 · -15.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…