CashFlowRE
Sign in Sign up
1008 Tacken St
B Composite 71.05
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 +11.2/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$44,000

1008 Tacken St · Flint, MI 48532
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 57 Days on market
Built 1927 3,920 sqft lot Est $48k · 8% under

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

Listing remarks MLS

Great investment opportunity! This 2-story, 3 bed, 1 bath and half bath home offers solid rental potential or a perfect starter project. Convenient layout with good bones, just needs your finishing touch. Property is being sold as-is.

Key facts

  • 3,920 sq ft lot
  • Built 1927
  • Listed 57 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps
  • Construction: Aluminum siding; Block foundation; Built with conventional construction
  • Exterior features: Paved road access; Lot dimensions approximately 50.67 x 79.89 (0.09 acres)

Interior

  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished basement; Five total rooms

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 $44k.

Deal economics

  • At list price, monthly cash flow is $528 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $44k).
  • Recommended offer: $43k (3.0% below list) — sets the bar for market timing.
  • Cap rate 20.7% vs local median 11.5% in Flint — 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 74/100 on livability (#196 in MI, #4,946 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, employment F.
  • Flint School District (urban): math 7% / reading 13% proficiency, ranked #714 of 760 in MI (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 123 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $304 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Genesee County population projected at -27% 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 $12k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($43k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 17y ago; this cycle's ask has dropped $5k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $15k; list at $44k implies a 193% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $42,680 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 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 1927 — 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 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
2.47%
Cap rate
20.70%
Cash-on-cash
51.45%
DSCR
3.29
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$48,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1600 Houran St 0.18mi 3/1.0 941 (-2%) 7mo $85,000 $90 82
3801 Augusta St 0.26mi 2/1.0 (-1) 949 (-1%) 3mo $63,000 $66 79
3018 Fielding St 0.54mi 3/1.0 993 (+3%) 1mo $21,000 $21 68
1202 Hughes Ave 0.61mi 2/1.0 (-1) 950 (-1%) 6mo $20,000 $21 60
1205 Stocker Ave 0.53mi 3/1.5 1,024 (+7%) 5mo $55,000 $54 57
1010 Hughes Ave 0.57mi 2/1.0 (-1) 996 (+4%) 6mo $50,000 $50 57
2810 Gibson St 0.70mi 3/1.0 892 (-7%) 1mo $15,500 $17 55
1115 Barney Ave 0.43mi 3/1.0 833 (-13%) 5mo $43,500 $52 54
3205 Clairmont St 0.68mi 3/1.0 888 (-8%) 3mo $42,000 $47 53
1114 Clancy Ave 0.71mi 2/1.0 (-1) 1,009 (+5%) 3mo $36,000 $36 51
3522 Whitney Ave 0.41mi 3/1.5 1,100 (+15%) 8mo $41,500 $38 48
3705 Gratiot Ave 0.53mi 2/1.0 (-1) 820 (-15%) 5mo $74,200 $90 42

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
49.4%
Equity multiple
3.15×
Total profit
$26,546
Equity at exit
$6,561
10-year hold
IRR
54.9%
Equity multiple
6.40×
Total profit
$66,568
Equity at exit
$3,804

Cash invested: $12,320 (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 48532

Home prices YoY
-28.9%
Active inventory
123
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,086 high interval (Pro) →
Mortgage (P&I)
$231
Tax from tax record
$81 /mo · $969/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$528

Break-even live

Break-even rent $417
Max offer price $44,000
Occupancy floor 46%

Sensitivity live

Price -10% $553 -5% $541 +0% $528 +5% $516 +10% $503
Rent -10% $442 -5% $485 +0% $528 +5% $571 +10% $614
Rate -1.0pp $550 -0.5pp $539 base $528 +0.5pp $517 +1.0pp $505

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
$11,000
Closing costs
$1,320
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3701 Whitney Ave Flint, MI 2.0 1.0 850 $900 $1.06 14d 1 0.37mi
3901 Herrick St Flint, MI 3.0 1.5 1100 $1,300 $1.18 14d 1 0.43mi
806 Barney Ave Flint, MI 2.0 1.0 1000 $1,000 $1.00 21d 1 0.44mi
3929 Larchmont St Flint, MI 2.0 1.0 900 $1,100 $1.22 14d 1 0.53mi
314 Sheffield Ave Flint, MI 2.0 1.0 896 $1,250 $1.40 21d 1 0.89mi

Listing history 30 events

  1. 2026-06-18
    days on market $44,000 Active 57 DOM
  2. 2026-06-17
    days on market $44,000 Active 56 DOM
  3. 2026-06-16
    days on market $44,000 Active 55 DOM
  4. 2026-06-15
    days on market $44,000 Active 54 DOM
  5. 2026-06-14
    days on market $44,000 Active 52 DOM
  6. 2026-06-13
    days on market $44,000 Active 51 DOM
  7. 2026-06-10
    days on market $44,000 Active 49 DOM
  8. 2026-06-09
    days on market $44,000 Active 48 DOM
  9. 2026-06-08
    days on market $44,000 Active 47 DOM
  10. 2026-06-07
    days on market $44,000 Active 46 DOM
  11. 2026-06-05
    days on market $44,000 Active 43 DOM
  12. 2026-06-03
    days on market $44,000 Active 42 DOM
  13. 2026-06-02
    days on market $44,000 Active 41 DOM
  14. 2026-06-01
    days on market $44,000 Active 40 DOM
  15. 2026-05-31
    days on market $44,000 Active 39 DOM
  16. 2026-05-30
    days on market $44,000 Active 38 DOM
  17. 2026-04-22
    listed $49,000 Active 234-char remark
    Show marketing remark (234 chars)

    Great investment opportunity! This 2-story, 3 bed, 1 bath and half bath home offers solid rental potential or a perfect starter project. Convenient layout with good bones, just needs your finishing touch. Property is being sold as-is.

  18. 2026-04-22
    listed $49,000 Active
    Show marketing remark (234 chars)

    Great investment opportunity! This 2-story, 3 bed, 1 bath and half bath home offers solid rental potential or a perfect starter project. Convenient layout with good bones, just needs your finishing touch. Property is being sold as-is.

  19. 2014-05-20
    soldstatus $15,000
  20. 2014-04-28
    soldstatus $15,000 236-char remark
    Show marketing remark (236 chars)

    Charming investment property with 2-story, 3 bedrooms, newer windows, beautiful enclosed porch area, basement and storage shed. Property occupied by tenant paying a rent for $500/month. MAKE AN OFFER, BEST DEAL INCLUDE ANOTHER 5 HOUSES.

  21. 2014-04-28
    soldstatus $15,000
    Show marketing remark (236 chars)

    Charming investment property with 2-story, 3 bedrooms, newer windows, beautiful enclosed porch area, basement and storage shed. Property occupied by tenant paying a rent for $500/month. MAKE AN OFFER, BEST DEAL INCLUDE ANOTHER 5 HOUSES.

  22. 2014-04-24
    historical
  23. 2014-03-31
    listed $16,500 236-char remark
    Show marketing remark (236 chars)

    Charming investment property with 2-story, 3 bedrooms, newer windows, beautiful enclosed porch area, basement and storage shed. Property occupied by tenant paying a rent for $500/month. MAKE AN OFFER, BEST DEAL INCLUDE ANOTHER 5 HOUSES.

  24. 2014-03-31
    listed $16,500
    Show marketing remark (236 chars)

    Charming investment property with 2-story, 3 bedrooms, newer windows, beautiful enclosed porch area, basement and storage shed. Property occupied by tenant paying a rent for $500/month. MAKE AN OFFER, BEST DEAL INCLUDE ANOTHER 5 HOUSES.

  25. 2010-01-19
    soldstatus $12,000
  26. 2010-01-18
    soldstatus $12,000
  27. 2010-01-18
    soldstatus $12,000
  28. 2009-11-16
    listed $14,900
  29. 2009-11-13
    listed $14,900
  30. 2009-11-13
    listed $14,900

ⓘ 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
$969 · $81/mo
Projected year-2 tax
$969 · $81/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$13,034
− Mortgage interest
−$2,465
− Property taxes
−$969
− Insurance
−$220
− Repairs & maintenance
−$1,043
− Management
−$1,043
− Depreciation
−$1,280
Taxable income
$6,015
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,444
After-tax cash flow
$4,895/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
Flint School District
NCES district ID
2614520
Math proficiency
7% ▬ 0.00%
Reading proficiency
13% ▲ 3.00%
Median HH income
$25,954
Composite
10.97/100
National rank
#14642
State rank
#714 of 760 in MI

Livability — Flint

Score
74/100
State rank
#196
US rank
#4946

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Flint, MI
City population
93,814
Population (ZIP)
19,750

Population outlook (Genesee County) Hauer SSP2

Today (2025)
381,312 people
By 2030
362,731 · -4.9%
By 2040
321,550 · -15.7%
By 2050
279,212 · -26.8%
By 2075
193,336 · -49.3%
By 2100
128,118 · -66.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 51% Black 38% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Romanian 4% Lithuanian 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Arabic 3% Spanish 1%

Political lean MEDSL · Genesee

2024 margin
Toss-up / Even · D 51.4% · R 47.2% · Other 1.4%
2008→2024 swing
-28.3pp toward R · 2008: 32.5pp · 2024: 4.2pp
All cycles
2024: D+4.2 2020: D+9.3 2016: D+9.5 2012: D+28.2 2008: D+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -82.08%
Current HPI
202.407
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

+228.9% since first listed
14 events — show timeline
  • 2026-04-22 Listed $49,000 REALCOMP
  • 2026-04-22 Listed $49,000 MiRealSource-MiMLS
  • 2014-05-20 Sold (Public Records) $15,000 Public Records
  • 2014-04-28 Sold (MLS) $15,000 MiRealSource-MiMLS
  • 2014-04-28 Sold (MLS) $15,000 REALCOMP
  • 2014-04-24 Listing Removed MiRealSource-MiMLS
  • 2014-03-31 Listed $16,500 MiRealSource-MiMLS
  • 2014-03-31 Listed $16,500 REALCOMP
  • 2010-01-19 Sold (MLS) $12,000 REALCOMP
  • 2010-01-18 Sold (MLS) $12,000 MiRealSource-MiMLS
  • 2010-01-18 Sold (MLS) $12,000 REALCOMP
  • 2009-11-16 Listed $14,900 REALCOMP
  • 2009-11-13 Listed $14,900 MiRealSource-MiMLS
  • 2009-11-13 Listed $14,900 REALCOMP

Property tax history

+1.6%/yr

Latest (2025): $969 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…