CashFlowRE
Sign in Sign up
3001 13th St
B- Composite 68.92
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 +7.5/15.0
  • Livability +3.6/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

3001 13th St · Menominee, MI 49858
3 bd · 2.0 ba · 1,593 sqft · SingleFamily public records · 9 Days on market
Built 1920 6,969 sqft lot ↓ 14% since listing

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

Listing remarks MLS

NICE FAMILY HOME AT A GREAT PRICE. FENCED AREA IN BACK, ALL VINYL REPLACEMENT WINDOWS ON THE 2ND FLR, GARAGE W/ BREEZEWAY. REMODELED 1ST FLR BATHRM, NEW SEWER LINE FROM ST. ADDED INSULATION IN ATTIC.

Key facts

  • Full basement
  • 6,969 sq ft lot
  • 2 garage spots

Tags

FIRST FLOOR LAUNDRY AREAFULL BASEMENT

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Municipal water; Municipal sewer; Natural gas available; Central air
  • Home design: 1.5-story single-family home; Construction completed
  • Construction: Finished above-grade living area approximately 1,593; No finished space below grade
  • Exterior features: Vinyl exterior; Lot under 1/2 acre (approximately 0.16 acre); Residential zoning

Interior

  • Kitchen: Kitchen located on the main level about 12 x 19
  • Bedrooms: Master bedroom (Main) about 10 x 12; Bedroom 2 (Upper) about 11 x 11; Bedroom 3 (Upper) about 10 x 11
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heat; Central air conditioning
  • Interior features: Full poured concrete basement

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/2.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $766 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 24.7% vs local median 4.0% in Menominee — 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 71/100 on livability (#282 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities F, commute F.
  • Menominee Area Public Schools (town): math 26% / reading 42% proficiency, ranked #312 of 540 in MI (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 64 active listings in the ZIP; 26 units permitted in Menominee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Menominee County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 20y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $49,900

Questions for the listing agent

  1. Built in 1920 — 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. 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.
  4. 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.
  5. 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
2.72%
Cap rate
24.70%
Cash-on-cash
65.75%
DSCR
3.93
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$186,381
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3101 16th St 0.18mi 3/2.0 1,601 (+0%) 1mo $220,400 $138 90
3209 13th St 0.16mi 3/2.0 1,596 (+0%) 11mo $187,400 $117 83
1809 28th Ave 0.34mi 3/1.5 1,600 (+0%) 7mo $270,000 $169 76
3009 17th St 0.23mi 3/2.0 1,826 (+15%) 1mo $210,000 $115 64
3308 13th St 0.22mi 3/2.5 1,358 (-15%) 4mo $152,000 $112 60
1709 25th Ave 0.42mi 3/2.0 1,780 (+12%) 2mo $190,000 $107 59
4000 13th St 0.67mi 3/1.0 1,500 (-6%) 2mo $219,000 $146 54
1113 38th Ave 0.50mi 2/2.0 (-1) 1,753 (+10%) 3mo $140,000 $80 53
1600 26th Ave 0.30mi 2/1.5 (-1) 1,428 (-10%) 11mo $170,400 $119 52
1905 16th St 0.72mi 3/1.5 1,512 (-5%) 9mo $151,000 $100 48
1813 14th St 0.73mi 2/1.0 (-1) 1,625 (+2%) 9mo $127,000 $78 46
2300 19th St 0.54mi 3/3.0 1,800 (+13%) 10mo $317,500 $176 41

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
65.0%
Equity multiple
3.91×
Total profit
$40,668
Equity at exit
$7,440
10-year hold
IRR
69.3%
Equity multiple
8.03×
Total profit
$98,182
Equity at exit
$4,314

Cash invested: $13,972 (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 49858

Home prices YoY
-31.4%
Active inventory
64
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,356 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$23 /mo · $277/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$766

Break-even live

Break-even rent $387
Max offer price $49,900
Occupancy floor 39%

Sensitivity live

Price -10% $794 -5% $780 +0% $766 +5% $751 +10% $737
Rent -10% $658 -5% $712 +0% $766 +5% $819 +10% $873
Rate -1.0pp $791 -0.5pp $778 base $766 +0.5pp $753 +1.0pp $739

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
$12,475
Closing costs
$1,497
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 8 events

  1. 2026-06-19
    days on market $49,900 Active 9 DOM
  2. 2026-06-18
    days on market $49,900 Active 8 DOM
  3. 2026-06-17
    days on market $49,900 Active 7 DOM
  4. 2026-06-16
    days on market $49,900 Active 6 DOM
  5. 2026-06-15
    days on market $49,900 Active 5 DOM
  6. 2026-06-14
    days on market $49,900 Active 3 DOM
  7. 2026-06-12
    remarks 699-char remark
  8. 2026-06-12
    listed $49,900 Active 2 DOM

ⓘ 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
$277 · $23/mo
Projected year-2 tax
$523 · $44/mo
Expected delta
+$246/yr (+$20/mo · 88.7%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,270
− Mortgage interest
−$2,795
− Property taxes
−$277
− Insurance
−$250
− Repairs & maintenance
−$1,302
− Management
−$1,302
− Depreciation
−$1,452
Taxable income
$8,893
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,134
After-tax cash flow
$7,052/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
Menominee Area Public Schools
NCES district ID
2623550
Math proficiency
26% ▼ -6.00%
Reading proficiency
42% ▼ -3.00%
Median HH income
$41,809
Composite
28.68/100
National rank
#6694
State rank
#312 of 540 in MI

Livability — Menominee

Score
71/100
State rank
#282
US rank
#6909

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Menominee, MI
Population (ZIP)
11,870

Population outlook (Menominee County) Hauer SSP2

Today (2025)
22,668 people
By 2030
21,986 · -3.0%
By 2040
20,196 · -10.9%
By 2050
18,335 · -19.1%
By 2075
14,771 · -34.8%
By 2100
10,999 · -51.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Lithuanian 8% Romanian 7% Portuguese 4%
Foreign-born
2% · Canada
Languages at home
99% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Menominee

2024 margin
Solid R (+33.6) · D 32.6% · R 66.2% · Other 1.2%
2008→2024 swing
-43.8pp toward R · 2008: 10.2pp · 2024: -33.6pp
All cycles
2024: R+33.6 2020: R+30.1 2016: R+29.4 2012: R+2.9 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.34%
Current HPI
206.2461
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

-13.8% since first listed
4 events — show timeline
  • 2026-06-06 Listed $49,900 RANW
  • 2006-05-30 Sold (Public Records) $59,400 Public Records
  • 2006-05-30 Sold (MLS) $59,400 METROMLS
  • 2006-03-14 Listed $57,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…