CashFlowRE
Sign in Sign up
10051 Canada Rd
D Composite 42.52
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 +10.7/30.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • DSCR +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$169,000

10051 Canada Rd · Birch Run, MI 48415
3 bd · 1.0 ba · 1,160 sqft · SingleFamily public records · 9 Days on market
Built 1960 1.09 ac lot $146/sqft · 24% below area Est $223k · 24% under

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

Listing remarks MLS

The kind of property buyers wait for - a one-owner home on a full acre at the Canada & Dehmel corner, priced for someone ready to add their own updates while enjoying a location that's hard to beat. Just 1 mile from Birch Run and only 5 minutes to downtown Frankenmuth, in Birch Run Schools, this well-loved home sits on three lots totaling one acre with room to spread out inside and out. Original wood floors flow through the living room, where a double-sided fireplace connects to the cozy family room. The eat-in kitchen features oak cabinetry, parquet wood flooring, and stainless gas range and refrigerator. Three spacious bedrooms all feature hardwood floors, while the bathroom has been updated with a newer tub/shower insert and tile flooring. The family room slider opens to the patio and backyard space perfect for relaxing or entertaining. Outside, the 25x18' shed with loft, electricity, and lean-to offers excellent storage, workshop, or hobby space. Furnace and AC are approximately 10 years old, plus city water and natural gas. If you've been searching for solid bones, a fantastic location, and a home with character you can make your own, this is the opportunity.

Key facts

  • Oak cabinetry
  • One owner home
  • Eat in kitchen

Tags

ONE OWNER HOMEFULL ACREDOUBLE SIDED FIREPLACEEAT IN KITCHENOAK CABINETRYPARQUET WOOD FLOORING

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Septic tank sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Aluminum siding; Slab foundation; Built with a home warranty
  • Exterior features: Patio; Porch; Corner lot; Paved road; Shed(s)

Interior

  • Kitchen: Free-standing gas range; Free-standing refrigerator; Microwave
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Wood-burning fireplace in family room and living room; Crawl space foundation

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/1.0-bath single-family listed at $169k.

Deal economics

  • At list price, monthly cash flow is $-80 ($-961/yr) — negative.
  • To cash-flow at today's rent, offer at most $155k (8.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $117k (30.9% below list).
  • Recommended offer: $117k (30.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#341 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D-, amenities F, commute F.
  • Birch Run Area Schools (rural): math 33% / reading 44% proficiency, ranked #223 of 540 in MI (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: North Elementary School (math 29% / reading 41%, grade F, #735 of 1,397 statewide, top 53%, 667 students, 62% FRL); Marshall Greene Middle School (math 37% / reading 42%, grade F, #215 of 493 statewide, top 45%, 548 students, 59% FRL); Birch Run High School (math 32% / reading 62%, grade D-, #187 of 713 statewide, top 29%, 573 students, 50% FRL) — zoned schools average 57% FRL vs 39% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 57 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.
Recommended offer $116,794 (30.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  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
0.69%
Cap rate
5.72%
Cash-on-cash
-2.03%
DSCR
0.91
GRM
12.1

CMA / ARV

ARV (median comp)
$223,043
List price
$169,000
Delta
-24.23%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-19.7%
Equity multiple
0.31×
Total profit
$-32,568
Equity at exit
$25,198
10-year hold
IRR
-12.7%
Equity multiple
0.25×
Total profit
$-35,266
Equity at exit
$14,612

Cash invested: $47,320 (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 48415

Active inventory
57
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$1,168 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$46 /mo · $553/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$-80

Break-even live

Break-even rent $1,269
Max offer price $154,858
Occupancy floor

Sensitivity live

Price -10% $16 -5% $-32 +0% $-80 +5% $-128 +10% $-176
Rent -10% $-172 -5% $-126 +0% $-80 +5% $-34 +10% $12
Rate -1.0pp $5 -0.5pp $-37 base $-80 +0.5pp $-124 +1.0pp $-168

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
$42,250
Closing costs
$5,070
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 2 events

  1. 2026-05-11
    listed $169,000 Active 1206-char remark
    Show marketing remark (1190 chars)

    The kind of property buyers wait for - a one-owner home on a full acre at the Canada & Dehmel corner, priced for someone ready to add their own updates while enjoying a location that's hard to beat. Just 1 mile from Birch Run and only 5 minutes to downtown Frankenmuth, in Birch Run Schools, this well-loved home sits on three lots totaling one acre with room to spread out inside and out. Original wood floors flow through the living room, where a double-sided fireplace connects to the cozy family room. The eat-in kitchen features oak cabinetry, parquet wood flooring, and stainless gas range and refrigerator. Three spacious bedrooms all feature hardwood floors, while the bathroom has been updated with a newer tub/shower insert and tile flooring. The family room slider opens to the patio and backyard space perfect for relaxing or entertaining. Outside, the 25x18' shed with loft, electricity, and lean-to offers excellent storage, workshop, or hobby space. Furnace and AC are approximately 10 years old, plus city water and natural gas. If you've been searching for solid bones, a fantastic location, and a home with character you can make your own, this is the opportunity.

  2. 2026-05-11
    listed $169,000 Active 1190-char remark
    Show marketing remark (1190 chars)

    The kind of property buyers wait for - a one-owner home on a full acre at the Canada & Dehmel corner, priced for someone ready to add their own updates while enjoying a location that's hard to beat. Just 1 mile from Birch Run and only 5 minutes to downtown Frankenmuth, in Birch Run Schools, this well-loved home sits on three lots totaling one acre with room to spread out inside and out. Original wood floors flow through the living room, where a double-sided fireplace connects to the cozy family room. The eat-in kitchen features oak cabinetry, parquet wood flooring, and stainless gas range and refrigerator. Three spacious bedrooms all feature hardwood floors, while the bathroom has been updated with a newer tub/shower insert and tile flooring. The family room slider opens to the patio and backyard space perfect for relaxing or entertaining. Outside, the 25x18' shed with loft, electricity, and lean-to offers excellent storage, workshop, or hobby space. Furnace and AC are approximately 10 years old, plus city water and natural gas. If you've been searching for solid bones, a fantastic location, and a home with character you can make your own, this is the opportunity.

ⓘ 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
$553 · $46/mo
Projected year-2 tax
$1,578 · $131/mo
Expected delta
+$1,025/yr (+$85/mo · 185.4%)

ⓘ 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 2/10 Low 7 d/yr ≥97°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
$14,015
− Mortgage interest
−$9,467
− Property taxes
−$553
− Insurance
−$845
− Repairs & maintenance
−$1,121
− Management
−$1,121
− Depreciation
−$4,916
Taxable loss
−$4,008
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$962
After-tax cash flow
$1/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
Birch Run Area Schools
NCES district ID
2605820
Math proficiency
33% ▼ -7.00%
Reading proficiency
44% ▼ -4.00%
Median HH income
$53,432
Composite
33.54/100
National rank
#5430
State rank
#223 of 540 in MI

Livability — Birch Run

Score
69/100
State rank
#341
US rank
#8715

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
8,601

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
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 6% Two or more races 2% Black 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 8% Lithuanian 5% Slovak 4%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1% German/W. Germanic 1%

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
▼ -121.28%
Current HPI
203.5698
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

+0.0% since first listed
4 events — show timeline
  • 2026-05-20 Pending MiRealSource-MiMLS
  • 2026-05-20 Pending REALCOMP
  • 2026-05-11 Listed $169,000 REALCOMP
  • 2026-05-11 Listed $169,000 MiRealSource-MiMLS

Property tax history

-5.9%/yr

Latest (2025): $553 · -67.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…