CashFlowRE
Sign in Sign up
410 Quinnesec St
C+ Composite 60.18
Why this score? — see what drove the C+ 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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • Livability +3.7/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

410 Quinnesec St · Iron Mountain, MI 49801
2 bd · 2.0 ba · 792 sqft · SingleFamily public records · 31 Days on market
Built 1882 6,098 sqft lot Est $97k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3-bedroom 2 bath home is just waiting for a new owner to give it some TLC. There is a main floor bedroom with attached bathroom that needs some work. Seller indicated that the shower and tub currently are not working but hasn't had a plumbing in to see what is wrong. Both bathrooms are on the main floor along with first floor laundry. 2 additional bedrooms on the second floor. Kitchen has been remodeled. Roof shingles 2007. Home went through a weatherization program and is well insulated. Appliances are included along with any remaining furniture can stay. There is a 10x20 shed along with an older shed and a deck along the side of the home. Check out this affordable home today.

Key facts

  • 10x20 shed
  • Attached bathroom
  • First floor laundry

Tags

MAIN FLOOR BEDROOMATTACHED BATHROOMFIRST FLOOR LAUNDRYREMODELED KITCHENWELL INSULATED10X20 SHED

Property features AI

Exterior

  • Utilities: Public water; Public sanitary sewer; Natural gas connected; Electricity connected; Cable available; Phone available
  • Home design: Residential property; 1 1/2-story design; Built in 1882
  • Construction: Vinyl siding; Basement foundation; Full, stone, unfinished basement
  • Exterior features: Deck; Shed (outbuilding); Road frontage

Interior

  • Kitchen: Kitchen on main level (13 x 6); Range/Oven; Microwave; Refrigerator; Other appliances/notes (see remarks)
  • Bedrooms: Main-level bedroom (13 x 10); Second-level bedroom (9 x 14); Second-level bedroom (approx. 15 wide)
  • Bathrooms: Two full bathrooms; Main-level full bathroom (5 x 8); Main-level full bathroom (10 x 10)
  • Heating & cooling: Forced air heating; Wall/Window air conditioning; Electric water heater; Natural gas heating fuel
  • Interior features: Window treatments; Entry
  • Laundry & utility: Main-level laundry room (10 x 5); Washer; Dryer

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 2-bed/2.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $117 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($844 rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 4.3% in Iron Mountain — 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 73/100 on livability (#225 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime C-, employment D.
  • Iron Mountain Public Schools (town): math 24% / reading 44% proficiency, ranked #316 of 540 in MI (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 72 active listings in the ZIP; 42 units permitted in Dickinson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Dickinson County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Watch-outs: built in 1882 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1882 — 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. 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.
  5. 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.
  6. 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
1.06%
Cap rate
8.05%
Cash-on-cash
6.28%
DSCR
1.28
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$96,624
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
309 Norway St 0.11mi 2/1.0 788 (-0%) 19mo $85,000 $108 74
519 7th St 0.31mi 1/1.0 (-1) 820 (+4%) 7mo $95,000 $116 65
100 W Lincoln St 0.55mi 2/1.0 822 (+4%) 5mo $112,000 $136 60
803 E Margaret St 0.53mi 2/1.0 744 (-6%) 11mo $130,000 $175 52
709 E A St 0.65mi 2/1.0 816 (+3%) 18mo $75,000 $92 46
804 E Margaret St 0.56mi 3/1.0 (+1) 754 (-5%) 15mo $91,800 $122 44
719 Kent St 0.73mi 2/1.5 880 (+11%) 8mo $140,000 $159 39

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
-6.6%
Equity multiple
0.76×
Total profit
$-5,476
Equity at exit
$11,913
10-year hold
IRR
3.0%
Equity multiple
1.22×
Total profit
$4,883
Equity at exit
$6,908

Cash invested: $22,372 (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 49801

Home prices YoY
-27.8%
Active inventory
72
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$844 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$98 /mo · $1,172/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$117

Break-even live

Break-even rent $696
Max offer price $79,900
Occupancy floor 81%

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
$19,975
Closing costs
$2,397
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 17 events

  1. 2026-06-18
    days on market $79,900 Active 31 DOM
  2. 2026-06-17
    days on market $79,900 Active 30 DOM
  3. 2026-06-16
    days on market $79,900 Active 29 DOM
  4. 2026-06-15
    days on market $79,900 Active 28 DOM
  5. 2026-06-13
    days on market $79,900 Active 26 DOM
  6. 2026-06-12
    days on market $79,900 Active 25 DOM
  7. 2026-06-09
    days on market $79,900 Active 22 DOM
  8. 2026-06-08
    days on market $79,900 Active 21 DOM
  9. 2026-06-07
    days on market $79,900 Active 20 DOM
  10. 2026-06-07
    days on market $79,900 Active 19 DOM
  11. 2026-06-04
    days on market $79,900 Active 16 DOM
  12. 2026-06-02
    days on market $79,900 Active 15 DOM
  13. 2026-06-01
    days on market $79,900 Active 14 DOM
  14. 2026-05-31
    days on market $79,900 Active 13 DOM
  15. 2026-05-31
    days on market $79,900 Active 12 DOM
  16. 2026-05-18
    listed $79,900 Active 691-char remark
    Show marketing remark (691 chars)

    This 3-bedroom 2 bath home is just waiting for a new owner to give it some TLC. There is a main floor bedroom with attached bathroom that needs some work. Seller indicated that the shower and tub currently are not working but hasn't had a plumbing in to see what is wrong. Both bathrooms are on the main floor along with first floor laundry. 2 additional bedrooms on the second floor. Kitchen has been remodeled. Roof shingles 2007. Home went through a weatherization program and is well insulated. Appliances are included along with any remaining furniture can stay. There is a 10x20 shed along with an older shed and a deck along the side of the home. Check out this affordable home today.

  17. 2026-05-18
    listed $79,900 Active 691-char remark
    Show marketing remark (691 chars)

    This 3-bedroom 2 bath home is just waiting for a new owner to give it some TLC. There is a main floor bedroom with attached bathroom that needs some work. Seller indicated that the shower and tub currently are not working but hasn't had a plumbing in to see what is wrong. Both bathrooms are on the main floor along with first floor laundry. 2 additional bedrooms on the second floor. Kitchen has been remodeled. Roof shingles 2007. Home went through a weatherization program and is well insulated. Appliances are included along with any remaining furniture can stay. There is a 10x20 shed along with an older shed and a deck along the side of the home. Check out this affordable home today.

ⓘ 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
$1,172 · $98/mo
Projected year-2 tax
$1,201 · $100/mo
Expected delta
+$29/yr (+$2/mo · 2.5%)

ⓘ 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
$10,133
− Mortgage interest
−$4,476
− Property taxes
−$1,172
− Insurance
−$400
− Repairs & maintenance
−$811
− Management
−$811
− Depreciation
−$2,324
Taxable income
$140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$34
After-tax cash flow
$1,372/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
Iron Mountain Public Schools
NCES district ID
2619410
Math proficiency
24% ▼ -7.00%
Reading proficiency
44% ▼ -5.00%
Median HH income
$40,676
Composite
28.55/100
National rank
#6729
State rank
#316 of 540 in MI

Livability — Iron Mountain

Score
73/100
State rank
#225
US rank
#5664

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Iron Mountain, MI
Population (ZIP)
11,606

Population outlook (Dickinson County) Hauer SSP2

Today (2025)
25,175 people
By 2030
24,647 · -2.1%
By 2040
23,176 · -7.9%
By 2050
21,605 · -14.2%
By 2075
18,429 · -26.8%
By 2100
14,394 · -42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 3% Hispanic / Latino 2% Black 1% Native American 1%
Common ancestry
Lithuanian 8% Romanian 7% Portuguese 3%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Dickinson

2024 margin
Solid R (+36.3) · D 31.1% · R 67.4% · Other 1.5%
2008→2024 swing
-28.4pp toward R · 2008: -7.9pp · 2024: -36.3pp
All cycles
2024: R+36.3 2020: R+33.4 2016: R+35.4 2012: R+21.4 2008: R+7.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.55%
Current HPI
191.087
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
2 events — show timeline
  • 2026-05-18 Listed $79,900 MiRealSource-MiMLS
  • 2026-05-18 Listed $79,900 UPAR

Property tax history

+0.3%/yr

Latest (2025): $1,172 · -10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…