CashFlowRE
Sign in Sign up
518 Presque Isle St
B+ Composite 77.43
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
  • Appreciation +9.1/10.0
  • ARV discount +7.5/15.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$30,000

518 Presque Isle St · Marenisco, MI 49947
1 bd · 1.0 ba · 624 sqft · SingleFamily public records · 8 Days on market
Built 1906 0.38 ac lot

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

Listing remarks

Affordable opportunity in the heart of Marenisco! Situated on a nice-sized lot with city water and sewer, this 1-bedroom, 1-bath home offers approximately 700 sq. ft. of finished living space and plenty of potential for the right buyer. Featuring low-maintenance vinyl siding, a shingled roof, and natural gas service, this property provides a solid foundation for renovation and personalization. Whether you're looking for an investment property, a starter home, or a Northwoods getaway project, this fixer-upper offers the chance to build equity while creating a space that fits your vision. Conveniently located near area lakes, trails, and outdoor recreation. Bring your ideas and make it your o

Key facts

  • Near area lakes
  • City water
  • Vinyl siding

Tags

CITY WATERCITY SEWERVINYL SIDINGSHINGLED ROOFNATURAL GAS SERVICENEAR AREA LAKES

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer; Electric with circuit breakers
  • Home design: Single-family residence; One story
  • Construction: Frame construction with vinyl siding; Block foundation; Composition, metal, and shingle roof
  • Exterior features: Level lot

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating
  • Interior features: Crawl space foundation; No fireplace

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 1-bed/1.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $407 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($777 rent vs $30k).

Location & tenants

  • Location reads 58/100 on livability (#636 in MI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+; Watch: employment C-, health & safety C-, housing D.
  • Wakefield-Marenisco School District (rural): math 25% / reading 40% proficiency, ranked #509 of 760 in MI (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 20 active listings in the ZIP; 28 units permitted in Gogebic County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($207 loan paydown + $2k appreciation (8.1% local appreciation)).
  • Gogebic County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (8.1% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $30,000

Questions for the listing agent

  1. Built in 1906 — 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 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?
  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
2.59%
Cap rate
22.57%
Cash-on-cash
58.12%
DSCR
3.59
GRM
3.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

8.12% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
68.5%
Equity multiple
5.59×
Total profit
$38,515
Equity at exit
$23,040
10-year hold
IRR
63.8%
Equity multiple
12.02×
Total profit
$92,530
Equity at exit
$45,973

Cash invested: $8,400 (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 49947

Home prices YoY
4.5%
Active inventory
20
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$777 medium interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$163
Net cashflow
$407

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 43%

Sensitivity live

Price -10% $428 -5% $417 +0% $407 +5% $396 +10% $386
Rent -10% $345 -5% $376 +0% $407 +5% $438 +10% $468
Rate -1.0pp $422 -0.5pp $414 base $407 +0.5pp $399 +1.0pp $391

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
$7,500
Closing costs
$900
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 7 events

  1. 2026-06-21
    days on market $30,000 Active 8 DOM
  2. 2026-06-18
    days on market $30,000 Active 6 DOM
  3. 2026-06-17
    days on market $30,000 Active 5 DOM
  4. 2026-06-16
    days on market $30,000 Active 4 DOM
  5. 2026-06-15
    days on market $30,000 Active 3 DOM
  6. 2026-06-12
    remarks 699-char remark
  7. 2026-06-12
    listed $30,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥91°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$9,329
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$746
− Management
−$746
− Depreciation
−$873
Taxable income
$4,683
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,124
After-tax cash flow
$3,758/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
Wakefield-Marenisco School District
NCES district ID
2635010
Math proficiency
25% ▲ 5.00%
Reading proficiency
40% ▲ 15.00%
Median HH income
$36,188
Composite
29.66/100
National rank
#11741
State rank
#509 of 760 in MI

Livability — Marenisco

Score
58/100
State rank
#636
US rank
#21458

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marenisco, MI
Population (ZIP)
593

Population outlook (Gogebic County) Hauer SSP2

Today (2025)
13,951 people
By 2030
13,191 · -5.4%
By 2040
11,739 · -15.9%
By 2050
10,580 · -24.2%
By 2075
8,530 · -38.9%
By 2100
6,903 · -50.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 14% Native American 5% Hispanic / Latino 2% Pacific Islander 1%
Common ancestry
Portuguese 8% Iranian 8% Romanian 5%
Foreign-born
1%

Political lean MEDSL · Gogebic

2024 margin
R (+17.1) · D 40.8% · R 57.9% · Other 1.2%
2008→2024 swing
-34.4pp toward R · 2008: 17.3pp · 2024: -17.1pp
All cycles
2024: R+17.1 2020: R+12.5 2016: R+15.0 2012: D+8.1 2008: D+17.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 8.12%
Current HPI
190.4769
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

1 event — show timeline
  • 2026-06-12 Listed $30,000 GNMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…