CashFlowRE
Sign in Sign up
29 E Vesey St
D+ Composite 48.71
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.8/30.0
  • DSCR +4.2/10.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

29 E Vesey St · Petersburg, MI 49270
3 bd · 1.5 ba · 1,550 sqft · SingleFamily public records · 226 Days on market
Built 1955 0.45 ac lot $100/sqft · 34% below area Est $233k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE REDUCED! SPRAWING BROADFRONT BRICK RANCH 1550 SQ FT-4 BEDROOMS & 2 FULL BATHS, CORNER DOUBLE LOT(. 9 ACRE), BREEZEWAY TO LARGE 2 CAR GARAGE. DECORATE-- YOUR DREAM-YOUR WAY! SCHOOL, PARKS, TOWN JUST A FEW BLOCKS AWAY-- PRICED TO SELL! SELLING AS IS -CASH OR CONVENTIONAL OFFERS. LICENSED AGENT WITH ALL PREAPPROVED BUYER PLEASE. SELLER WILL MAKE NO REPAIRS/NO LANDCONTRACT OFFERED BATVAI CURRENT TAXES ARE NON-HOMSTEAD

Key facts

  • Corner double lot
  • Breezeway to garage
  • 0.45 acre lot

Tags

CORNER DOUBLE LOTBREEZEWAY TO GARAGE

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/1.5-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $15 ($180/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 $128k (17.1% below list).
  • Recommended offer: $128k (17.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#286 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety C-, amenities F.
  • Summerfield Schools (rural): math 39% / reading 49% proficiency, ranked #144 of 540 in MI (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 26 active listings in the ZIP; 264 units permitted in Monroe County in 2024 (40 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.
  • Monroe County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 226 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $40k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $44k; list at $155k implies a 252% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $128,500 (17.1% below list)

Questions for the listing agent

  1. It's been on market 226 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.83%
Cap rate
6.41%
Cash-on-cash
0.41%
DSCR
1.02
GRM
10.1

CMA / ARV

ARV (median comp)
$233,339
List price
$155,000
Delta
-33.57%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
40 W Elm St 0.20mi 3/2.0 1,594 (+3%) 14mo $180,000 $113 72
519 Wood St 0.09mi 3/1.5 1,484 (-4%) 20mo $288,000 $194 72
114 Cass St 0.17mi 3/1.0 1,700 (+10%) 10mo $256,500 $151 66
666 Saline Street Rd 0.14mi 3/1.0 1,448 (-7%) 18mo $105,000 $73 66
126 E Vesey St 0.11mi 2/2.0 (-1) 1,662 (+7%) 12mo $181,000 $109 66
138 W Madison St 0.17mi 3/2.0 1,740 (+12%) 7mo $245,000 $141 64
314 Saline St 0.11mi 3/2.5 1,704 (+10%) 17mo $245,000 $144 61
3825 Mcneil Dr 0.24mi 3/2.0 1,700 (+10%) 18mo $239,900 $141 55
355 E Railroad St 0.52mi 3/2.0 1,600 (+3%) 18mo $300,000 $188 53
149 Petersburg Rd 0.63mi 3/1.5 1,709 (+10%) 3mo $210,000 $123 51
3983 Mcneil Dr 0.41mi 4/2.0 (+1) 1,704 (+10%) 8mo $272,500 $160 51
3880 Mcneil Dr 0.34mi 3/1.0 1,380 (-11%) 16mo $265,000 $192 50

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
-15.7%
Equity multiple
0.44×
Total profit
$-24,188
Equity at exit
$23,111
10-year hold
IRR
-7.2%
Equity multiple
0.54×
Total profit
$-19,933
Equity at exit
$13,402

Cash invested: $43,400 (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 49270

Active inventory
26
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,285 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$123 /mo · $1,473/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$15

Break-even live

Break-even rent $1,266
Max offer price $155,000
Occupancy floor 94%

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
$38,750
Closing costs
$4,650
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 22 events

  1. 2026-06-18
    days on market $155,000 Active 226 DOM
  2. 2026-06-17
    days on market $155,000 Active 225 DOM
  3. 2026-06-16
    days on market $155,000 Active 224 DOM
  4. 2026-06-15
    days on market $155,000 Active 223 DOM
  5. 2026-06-13
    days on market $155,000 Active 221 DOM
  6. 2026-06-12
    days on market $155,000 Active 220 DOM
  7. 2026-06-09
    days on market $155,000 Active 217 DOM
  8. 2026-06-08
    days on market $155,000 Active 216 DOM
  9. 2026-06-07
    days on market $155,000 Active 215 DOM
  10. 2026-06-05
    days on market $155,000 Active 213 DOM
  11. 2026-06-04
    days on market $155,000 Active 211 DOM
  12. 2026-06-02
    days on market $155,000 Active 210 DOM
  13. 2026-06-01
    days on market $155,000 Active 209 DOM
  14. 2026-05-31
    days on market $155,000 Active 208 DOM
  15. 2026-05-31
    days on market $155,000 Active 207 DOM
  16. 2026-02-25
    price $165,900 430-char remark
    Show marketing remark (430 chars)

    PRICE REDUCED! SPRAWING BROADFRONT BRICK RANCH 1550 SQ FT-4 BEDROOMS & 2 FULL BATHS, CORNER DOUBLE LOT(. 9 ACRE), BREEZEWAY TO LARGE 2 CAR GARAGE. DECORATE-- YOUR DREAM-YOUR WAY! SCHOOL, PARKS, TOWN JUST A FEW BLOCKS AWAY-- PRICED TO SELL! SELLING AS IS -CASH OR CONVENTIONAL OFFERS. LICENSED AGENT WITH ALL PREAPPROVED BUYER PLEASE. SELLER WILL MAKE NO REPAIRS/NO LANDCONTRACT OFFERED BATVAI CURRENT TAXES ARE NON-HOMSTEAD

  17. 2026-02-25
    price $165,900 430-char remark
    Show marketing remark (430 chars)

    PRICE REDUCED! SPRAWING BROADFRONT BRICK RANCH 1550 SQ FT-4 BEDROOMS & 2 FULL BATHS, CORNER DOUBLE LOT(. 9 ACRE), BREEZEWAY TO LARGE 2 CAR GARAGE. DECORATE-- YOUR DREAM-YOUR WAY! SCHOOL, PARKS, TOWN JUST A FEW BLOCKS AWAY-- PRICED TO SELL! SELLING AS IS -CASH OR CONVENTIONAL OFFERS. LICENSED AGENT WITH ALL PREAPPROVED BUYER PLEASE. SELLER WILL MAKE NO REPAIRS/NO LANDCONTRACT OFFERED BATVAI CURRENT TAXES ARE NON-HOMSTEAD

  18. 2025-12-04
    price $175,000 430-char remark
    Show marketing remark (430 chars)

    PRICE REDUCED! SPRAWING BROADFRONT BRICK RANCH 1550 SQ FT-4 BEDROOMS & 2 FULL BATHS, CORNER DOUBLE LOT(. 9 ACRE), BREEZEWAY TO LARGE 2 CAR GARAGE. DECORATE-- YOUR DREAM-YOUR WAY! SCHOOL, PARKS, TOWN JUST A FEW BLOCKS AWAY-- PRICED TO SELL! SELLING AS IS -CASH OR CONVENTIONAL OFFERS. LICENSED AGENT WITH ALL PREAPPROVED BUYER PLEASE. SELLER WILL MAKE NO REPAIRS/NO LANDCONTRACT OFFERED BATVAI CURRENT TAXES ARE NON-HOMSTEAD

  19. 2025-12-04
    price $175,000 430-char remark
    Show marketing remark (430 chars)

    PRICE REDUCED! SPRAWING BROADFRONT BRICK RANCH 1550 SQ FT-4 BEDROOMS & 2 FULL BATHS, CORNER DOUBLE LOT(. 9 ACRE), BREEZEWAY TO LARGE 2 CAR GARAGE. DECORATE-- YOUR DREAM-YOUR WAY! SCHOOL, PARKS, TOWN JUST A FEW BLOCKS AWAY-- PRICED TO SELL! SELLING AS IS -CASH OR CONVENTIONAL OFFERS. LICENSED AGENT WITH ALL PREAPPROVED BUYER PLEASE. SELLER WILL MAKE NO REPAIRS/NO LANDCONTRACT OFFERED BATVAI CURRENT TAXES ARE NON-HOMSTEAD

  20. 2025-11-04
    listed $195,000 Active 430-char remark
    Show marketing remark (430 chars)

    PRICE REDUCED! SPRAWING BROADFRONT BRICK RANCH 1550 SQ FT-4 BEDROOMS & 2 FULL BATHS, CORNER DOUBLE LOT(. 9 ACRE), BREEZEWAY TO LARGE 2 CAR GARAGE. DECORATE-- YOUR DREAM-YOUR WAY! SCHOOL, PARKS, TOWN JUST A FEW BLOCKS AWAY-- PRICED TO SELL! SELLING AS IS -CASH OR CONVENTIONAL OFFERS. LICENSED AGENT WITH ALL PREAPPROVED BUYER PLEASE. SELLER WILL MAKE NO REPAIRS/NO LANDCONTRACT OFFERED BATVAI CURRENT TAXES ARE NON-HOMSTEAD

  21. 2025-11-04
    listed $195,000 Active 430-char remark
    Show marketing remark (430 chars)

    PRICE REDUCED! SPRAWING BROADFRONT BRICK RANCH 1550 SQ FT-4 BEDROOMS & 2 FULL BATHS, CORNER DOUBLE LOT(. 9 ACRE), BREEZEWAY TO LARGE 2 CAR GARAGE. DECORATE-- YOUR DREAM-YOUR WAY! SCHOOL, PARKS, TOWN JUST A FEW BLOCKS AWAY-- PRICED TO SELL! SELLING AS IS -CASH OR CONVENTIONAL OFFERS. LICENSED AGENT WITH ALL PREAPPROVED BUYER PLEASE. SELLER WILL MAKE NO REPAIRS/NO LANDCONTRACT OFFERED BATVAI CURRENT TAXES ARE NON-HOMSTEAD

  22. 1992-02-07
    soldstatus $44,000

ⓘ 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
$1,473 · $123/mo
Projected year-2 tax
$1,930 · $161/mo
Expected delta
+$457/yr (+$38/mo · 31.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$15,420
− Mortgage interest
−$8,682
− Property taxes
−$1,473
− Insurance
−$775
− Repairs & maintenance
−$1,234
− Management
−$1,234
− Depreciation
−$4,509
Taxable loss
−$2,487
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$597
After-tax cash flow
$776/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
Summerfield Schools
NCES district ID
2633120
Math proficiency
39% ▼ -7.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$58,989
Composite
38.63/100
National rank
#4155
State rank
#144 of 540 in MI

Livability — Petersburg

Score
71/100
State rank
#286
US rank
#7094

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, MI
Population (ZIP)
5,728

Population outlook (Monroe County) Hauer SSP2

Today (2025)
144,439 people
By 2030
140,033 · -3.1%
By 2040
128,408 · -11.1%
By 2050
115,024 · -20.4%
By 2075
87,273 · -39.6%
By 2100
63,110 · -56.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 12% Romanian 9% Slovak 3%
Foreign-born
1%
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Monroe

2024 margin
Strong R (+27.1) · D 35.7% · R 62.9% · Other 1.4%
2008→2024 swing
-31.5pp toward R · 2008: 4.3pp · 2024: -27.1pp
All cycles
2024: R+27.1 2020: R+22.6 2016: R+22.1 2012: D+1.0 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -161.87%
Current HPI
176.6547
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

+277.0% since first listed
7 events — show timeline
  • 2026-02-25 Price Changed $165,900 MiRealSource-MiMLS
  • 2026-02-25 Price Changed $165,900 REALCOMP
  • 2025-12-04 Price Changed $175,000 MiRealSource-MiMLS
  • 2025-12-04 Price Changed $175,000 REALCOMP
  • 2025-11-04 Listed $195,000 REALCOMP
  • 2025-11-04 Listed $195,000 MiRealSource-MiMLS
  • 1992-02-07 Sold (Public Records) $44,000 Public Records

Property tax history

-6.1%/yr

Latest (2024): $1,473 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…