CashFlowRE
Sign in Sign up
713 E Greenlawn Ave
B+ Composite 77.0
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$59,900

713 E Greenlawn Ave · Lansing, MI 48910
3 bd · 1.0 ba · 939 sqft · SingleFamily public records · 1 Days on market
Built 1948 5,227 sqft lot Est $112k · 46% under

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

Listing remarks MLS

Equity opportunity for the right buyer/investor. An excellent location for flipper/ full remodel! 3 bedroom/1 bath - Brick exterior and 1 car block garage - A 1948 stout built residence - 1.5 stories, 2nd floor is an open loft / attic style room, prime for a master suite conversion. The living room features a wood-burning fireplace, hardwood floors, and a retro full bath. The home will require updates and remodeling; however, it affords a rare equity- building opportunity for the right investor/ buyer upon restoring the original charm of the home.

Key facts

  • Brick exterior
  • Open loft
  • Full remodel

Tags

EXCELLENT LOCATIONBRICK EXTERIOROPEN LOFTWOOD BURNING FIREPLACEHARDWOOD FLOORSFULL REMODEL

Property features AI

Exterior

  • Parking: Driveway; Garage faces front
  • Utilities: 100 amp electric service; Public sewer
  • Home design: One-and-a-half story home; Built in 1948; City street frontage
  • Construction: Brick, stone and hardboard exterior; Block foundation
  • Exterior features: Shingle roof; Partial chain-link fencing in back yard; Landscaped front yard with some native plants and few trees; Level, rectangular city lot; Near public transit; Paved road frontage

Interior

  • Kitchen: Eat-in kitchen; Pantry closet
  • Bedrooms: 3 bedrooms (primary bedroom with hardwood flooring)
  • Flooring: Hardwood; Linoleum; Combination flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Fireplace heating; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Natural woodwork; Living room fireplace with built-ins/storage; Full basement
  • Laundry & utility: Laundry in 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/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $379 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Cap rate 13.9% vs local median 6.0% in Lansing — 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 79/100 on livability (#94 in MI, #2,182 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, schools F, crime F.
  • Lansing Public School District (urban): math 14% / reading 23% proficiency, ranked #650 of 760 in MI (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.7%/yr); 175 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Ingham County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $17k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 1 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.

Risks & watch-outs

  • Watch-outs: property tax is 4.8% of price; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,900

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.03%
Cap rate
13.88%
Cash-on-cash
27.10%
DSCR
2.21
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$111,741
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
713 E Greenlawn Ave 0.00mi 3/1.0 939 (0%) 0mo $77,500 $83 100
555 Tisdale Ave 0.20mi 2/1.0 (-1) 879 (-6%) 2mo $166,500 $189 73
512 Woodrow Ave 0.42mi 2/1.0 (-1) 912 (-3%) 5mo $104,500 $115 67
546 Hamilton Ave 0.35mi 2/1.0 (-1) 1,011 (+8%) 0mo $135,900 $134 66
1718 Donora St 0.58mi 3/1.0 900 (-4%) 4mo $39,900 $44 63
613 Tisdale Ave 0.15mi 2/1.0 (-1) 800 (-15%) 1mo $107,250 $134 62
2305 Forest Ave 0.52mi 2/1.0 (-1) 888 (-5%) 4mo $142,200 $160 59
619 E Mount Hope Ave 0.47mi 3/2.0 1,040 (+11%) 5mo $75,000 $72 52
617 Vernon Ave 0.61mi 2/1.0 (-1) 836 (-11%) 1mo $99,900 $119 48
707 Isbell St 0.62mi 3/1.0 1,054 (+12%) 5mo $30,000 $28 46
616 Glendale Ave 0.69mi 3/2.0 1,023 (+9%) 4mo $111,000 $109 46
1703 Linval St 0.60mi 2/2.5 (-1) 814 (-13%) 5mo $117,000 $144 34

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 · 4.71% rent growth · sell at horizon

5-year hold
IRR
23.5%
Equity multiple
1.99×
Total profit
$16,656
Equity at exit
$8,931
10-year hold
IRR
32.7%
Equity multiple
4.28×
Total profit
$55,069
Equity at exit
$5,179

Cash invested: $16,772 (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 48910

Rents YoY
4.7%
Active inventory
175
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,213 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$241 /mo · $2,886/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$379

Break-even live

Break-even rent $734
Max offer price $59,900
Occupancy floor 64%

Sensitivity live

Price -10% $586 -5% $565 +0% $379 +5% $362 +10% $345
Rent -10% $283 -5% $331 +0% $379 +5% $427 +10% $475
Rate -1.0pp $409 -0.5pp $394 base $379 +0.5pp $363 +1.0pp $347

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
$14,975
Closing costs
$1,797
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.

Rent comps 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1016 E Greenlawn Ave Unit 3 Lansing, MI 2.0 1.0 750 $925 $1.23 15d 1 0.24mi
401 E Willard Ave Unit 19 Lansing, MI 2.0 1.0 775 $1,000 $1.29 45d 1 0.38mi
3515 Bergman Ave Lansing, MI 2.0 1.0 640 $1,195 $1.87 22d 1 0.73mi
3716 Homewood Ave Lansing, MI 2.0 1.0 692 $1,300 $1.88 22d 1 0.75mi
430 Dunlap St Lansing, MI 2.0 1.0 940 $1,450 $1.54 22d 1 0.84mi
3518 Davidson Dr Lansing, MI 2.0 2.0 850 $1,115 $1.31 45d 3 0.88mi
3031 S Washington Ave Lansing, MI 1.0–2.0 1.0 725 $1,100 $1.52 45d 1 0.92mi
1828 Davis Ave Lansing, MI 2.0 1.0 700 $1,150 $1.64 45d 1 0.95mi
1223 Bensch St Lansing, MI 3.0 1.0 850 $1,200 $1.41 22d 1 1.18mi
915 Loa St Lansing, MI 2.0 1.0 674 $999 $1.48 45d 1 1.23mi
1913 Stirling Ave Unit 1 Lansing, MI 2.0 2.0 1100 $1,200 $1.09 45d 1 1.26mi
920 S Washington Ave Lansing, MI 1.0–2.0 1.0–2.0 900 $1,250 $1.39 15d 1 1.40mi
1100 Malcolm X St Unit B Lansing, MI 2.0 1.0 979 $1,050 $1.07 15d 1 1.43mi
645 E Jolly Rd Lansing, MI 1.0–2.0 1.0 775 $825 $1.06 45d 1 1.49mi
910 Dakin St Lansing, MI 3.0 1.0 908 $1,295 $1.43 45d 1 1.49mi

Listing history 4 events

  1. 2026-05-14
    status Pending 554-char remark
    Show marketing remark (554 chars)

    Equity opportunity for the right buyer/investor. An excellent location for flipper/ full remodel! 3 bedroom/1 bath - Brick exterior and 1 car block garage - A 1948 stout built residence - 1.5 stories, 2nd floor is an open loft / attic style room, prime for a master suite conversion. The living room features a wood-burning fireplace, hardwood floors, and a retro full bath. The home will require updates and remodeling; however, it affords a rare equity- building opportunity for the right investor/ buyer upon restoring the original charm of the home.

  2. 2026-05-14
    status Pending
    Show marketing remark (554 chars)

    Equity opportunity for the right buyer/investor. An excellent location for flipper/ full remodel! 3 bedroom/1 bath - Brick exterior and 1 car block garage - A 1948 stout built residence - 1.5 stories, 2nd floor is an open loft / attic style room, prime for a master suite conversion. The living room features a wood-burning fireplace, hardwood floors, and a retro full bath. The home will require updates and remodeling; however, it affords a rare equity- building opportunity for the right investor/ buyer upon restoring the original charm of the home.

  3. 2026-05-12
    listed $59,900 Active 554-char remark
    Show marketing remark (554 chars)

    Equity opportunity for the right buyer/investor. An excellent location for flipper/ full remodel! 3 bedroom/1 bath - Brick exterior and 1 car block garage - A 1948 stout built residence - 1.5 stories, 2nd floor is an open loft / attic style room, prime for a master suite conversion. The living room features a wood-burning fireplace, hardwood floors, and a retro full bath. The home will require updates and remodeling; however, it affords a rare equity- building opportunity for the right investor/ buyer upon restoring the original charm of the home.

  4. 2026-05-12
    listed $59,900 Active
    Show marketing remark (554 chars)

    Equity opportunity for the right buyer/investor. An excellent location for flipper/ full remodel! 3 bedroom/1 bath - Brick exterior and 1 car block garage - A 1948 stout built residence - 1.5 stories, 2nd floor is an open loft / attic style room, prime for a master suite conversion. The living room features a wood-burning fireplace, hardwood floors, and a retro full bath. The home will require updates and remodeling; however, it affords a rare equity- building opportunity for the right investor/ buyer upon restoring the original charm of the home.

ⓘ 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
$2,886 · $241/mo
Projected year-2 tax
$2,886 · $241/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low 7 d/yr ≥96°F today · 15 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
$14,556
− Mortgage interest
−$3,355
− Property taxes
−$2,886
− Insurance
−$300
− Repairs & maintenance
−$1,165
− Management
−$1,165
− Depreciation
−$1,743
Taxable income
$3,944
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$947
After-tax cash flow
$3,598/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
Lansing Public School District
NCES district ID
2621150
Math proficiency
14% ▲ 1.00%
Reading proficiency
23% ▲ 3.00%
Median HH income
$37,453
Composite
18.76/100
National rank
#14002
State rank
#650 of 760 in MI

Livability — Lansing

Score
79/100
State rank
#94
US rank
#2182

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lansing, MI
County
Ingham County · 237,052 people
City population
161,269
Metro
Lansing-East Lansing, MI
Population (ZIP)
32,800
Household income
$54,712
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1305.0

Population outlook (Ingham County) Hauer SSP2

Today (2025)
300,362 people
By 2030
307,808 · +2.5%
By 2040
320,492 · +6.7%
By 2050
333,223 · +10.9%
By 2075
373,693 · +24.4%
By 2100
392,021 · +30.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 58% Black 16% Hispanic / Latino 12% Two or more races 12% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 9% Cuban 2%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
87% English-only · Spanish 6% Chinese 1% Other Indo-European 1%

Political lean MEDSL · Ingham

2024 margin
Strong D (+29.7) · D 63.9% · R 34.2% · Other 2.0%
2008→2024 swing
-3.6pp toward R · 2008: 33.3pp · 2024: 29.7pp
All cycles
2024: D+29.7 2020: D+32.2 2016: D+27.6 2012: D+27.9 2008: D+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.82%
Current HPI
196.8087
Rent YoY
▲ 4.71%
Metro
Lansing-East Lansing, MI
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
  • 2026-05-14 Pending REALCOMP
  • 2026-05-14 Pending Greater Lansing AoR
  • 2026-05-12 Listed $59,900 Greater Lansing AoR
  • 2026-05-12 Listed $59,900 REALCOMP

Property tax history

+3.8%/yr

Latest (2025): $2,886 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…