1 bd · 1.0 ba ·
624 sqft ·
Built 1906
· SingleFamily
· Active
· 8 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$777/mo
Mortgage (P&I)
−$157
Tax + insurance
−$50
HOA
−$0
Vac / Maint / Mgmt
−$163
Net cashflow
$407/mo
Annual
$4,882/yr
Cap rate
22.57%
Cash-on-cash
58.12%
DSCR
3.59
1% rule
2.59%
Cash to close
$8,400
Investor read
This is a 1-bed/1.0-bath single-family listed at $30k.
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).
Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $3k of equity ($207 loan paydown + $2k appreciation (8.1% local appreciation)).
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.
Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 20 active listings in the ZIP; 28 units permitted in Gogebic County in 2024 (0 in 5+ unit buildings).
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.
Questions for listing agent
Built in 1906 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
CashFlowRE · CFR-ZAB2K2518WJSDB
· Data 3 h agocashflowre.app · 2026-05-29