CashFlowRE
Sign in Sign up
225 E Park Ave
C+ Composite 60.68
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 +23.2/30.0
  • ARV discount +12.2/15.0
  • DSCR +7.5/10.0
  • 1% rule +6.0/10.0
  • Livability +3.8/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

225 E Park Ave · Flushing, MI 48433
3 bd · 1.5 ba · 1,857 sqft · SingleFamily · 42 Days on market
Built 1951 0.38 ac lot $108/sqft · 11% below area Est $223k · 11% under ↓ 11% since listing

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

Listing remarks MLS

Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

Key facts

  • 0.38 acre lot
  • 2 garage spots
  • Built 1951

Property features AI

Exterior

  • Parking: Attached garage with garage door opener; Driveway; garage faces front; 2 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Brick veneer exterior
  • Construction: Block foundation; Built with brick veneer
  • Exterior features: Paved road access; Lot approximately 0.38 acres (150 x 108); No pool

Interior

  • Bedrooms: 3 total rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air cooling
  • Interior features: Unfinished basement; Ground-level entry

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 $200k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $194k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.5% in Flushing — 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 76/100 on livability (#140 in MI, #3,431 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Flushing Community Schools (suburban): math 25% / reading 41% proficiency, ranked #295 of 540 in MI (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 156 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $25k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $193,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1951 — 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. 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.
  6. 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.
  7. 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
1.10%
Cap rate
8.47%
Cash-on-cash
7.78%
DSCR
1.35
GRM
7.6

CMA / ARV

ARV (median comp)
$223,476
List price
$199,900
Delta
-8.31%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
407 N Mckinley Rd 0.04mi 2/2.0 (-1) 1,858 (+0%) 9mo $235,000 $126 84
314 Myrtle St 0.19mi 2/2.5 (-1) 1,850 (-0%) 1mo $219,000 $118 80
528 James Connis Dr 0.19mi 3/1.0 1,910 (+3%) 12mo $224,000 $117 74
605 Hut West Dr Dr 0.40mi 3/2.0 1,776 (-4%) 5mo $222,500 $125 68
313 Myrtle St 0.19mi 3/1.5 2,121 (+14%) 1mo $199,000 $94 66
218 N Maple St 0.25mi 3/1.0 1,732 (-7%) 12mo $230,000 $133 66
320 E Main St 0.41mi 4/1.0 (+1) 1,872 (+1%) 11mo $212,000 $113 64
620 Carpenter Rd 0.61mi 3/2.0 1,947 (+5%) 2mo $247,500 $127 60
217 W Main St 0.46mi 4/3.0 (+1) 1,972 (+6%) 9mo $215,000 $109 50
112 S Mckinley Rd 0.40mi 3/2.0 1,645 (-11%) 12mo $110,000 $67 50
5016 Deland Rd 0.72mi 3/1.0 1,722 (-7%) 5mo $247,000 $143 48
321 Terrace Dr 0.70mi 4/1.5 (+1) 2,100 (+13%) 2mo $243,000 $116 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
-4.4%
Equity multiple
0.83×
Total profit
$-9,258
Equity at exit
$29,806
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$21,809
Equity at exit
$17,284

Cash invested: $55,972 (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 48433

Active inventory
156
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,200 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$244 /mo · $2,924/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$363

Break-even live

Break-even rent $1,741
Max offer price $199,900
Occupancy floor 79%

Sensitivity live

Price -10% $476 -5% $419 +0% $363 +5% $306 +10% $250
Rent -10% $189 -5% $276 +0% $363 +5% $450 +10% $537
Rate -1.0pp $463 -0.5pp $414 base $363 +0.5pp $311 +1.0pp $258

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
$49,975
Closing costs
$5,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
620 Carpenter Rd Flushing, MI 3.0 2.0 2244 $2,200 $0.98 21d 1 0.63mi

Listing history 25 events

  1. 2026-06-18
    days on market $199,900 Active 42 DOM
  2. 2026-06-17
    days on market $199,900 Active 41 DOM
  3. 2026-06-16
    price $199,900 Active 40 DOM
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  4. 2026-06-16
    days on market $204,900 Active 40 DOM
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  5. 2026-06-15
    days on market $204,900 Active 39 DOM
  6. 2026-06-14
    days on market $204,900 Active 37 DOM
  7. 2026-06-13
    days on market $204,900 Active 36 DOM
  8. 2026-06-10
    days on market $204,900 Active 34 DOM
  9. 2026-06-09
    days on market $204,900 Active 33 DOM
  10. 2026-06-08
    days on market $204,900 Active 32 DOM
  11. 2026-06-07
    days on market $204,900 Active 31 DOM
  12. 2026-06-05
    days on market $204,900 Active 28 DOM
  13. 2026-06-03
    days on market $204,900 Active 27 DOM
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  14. 2026-06-03
    remarks 693-char remark
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  15. 2026-06-03
    price $204,900 Active 26 DOM
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  16. 2026-06-02
    days on market $214,900 Active 26 DOM
  17. 2026-06-01
    days on market $214,900 Active 25 DOM
  18. 2026-05-31
    days on market $214,900 Active 24 DOM
  19. 2026-05-30
    days on market $214,900 Active 23 DOM
  20. 2026-05-12
    status Active 720-char remark
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  21. 2026-05-12
    status Active 734-char remark
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  22. 2026-05-06
    status Pending 720-char remark
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  23. 2026-05-06
    status Pending 734-char remark
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  24. 2026-04-30
    listed $224,900 Active 720-char remark
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own today!

  25. 2026-04-30
    listed $224,900 Active 734-char remark
    Show marketing remark (802 chars)

    Investor special! Home is being sold as-is, please contact the agent for details. Welcome to 225 E Park Ave! This charming single-story ranch offering 3 bedrooms and 2 bathrooms, perfectly situated near downtown Flushing! Enjoy the convenience of being just minutes from local shops, grocery stores, schools, and churches while tucked away in a quiet, peaceful neighborhood. This home features a comfortable layout with plenty of potential to make it truly your own. Step outside to a fully fenced backyard - ideal for pets, entertaining, or simply relaxing in your private outdoor space. Whether you're a first-time buyer, downsizing, or looking for your next investment, this home offers the perfect blend of location, comfort, and opportunity. Don't miss your chance - make this home your own 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
$2,924 · $244/mo
Projected year-2 tax
$3,001 · $250/mo
Expected delta
+$77/yr (+$6/mo · 2.6%)

ⓘ 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 · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$26,400
− Mortgage interest
−$11,198
− Property taxes
−$2,924
− Insurance
−$1,000
− Repairs & maintenance
−$2,112
− Management
−$2,112
− Depreciation
−$5,815
Taxable income
$1,240
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$298
After-tax cash flow
$4,056/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
Flushing Community Schools
NCES district ID
2614550
Math proficiency
25% ▼ -17.00%
Reading proficiency
41% ▼ -11.00%
Median HH income
$58,883
Composite
29.48/100
National rank
#6506
State rank
#295 of 540 in MI

Livability — Flushing

Score
76/100
State rank
#140
US rank
#3431

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Flushing, MI
Population (ZIP)
25,756

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
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Hispanic / Latino 4% Black 4%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Arabic 2% Spanish 1% Other Indo-European 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
▼ -214.10%
Current HPI
175.93
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

-11.1% since first listed
12 events — show timeline
  • 2026-06-16 Price Changed $199,900 MiRealSource-MiMLS
  • 2026-06-16 Price Changed $199,900 REALCOMP
  • 2026-06-03 Price Changed $204,900 MiRealSource-MiMLS
  • 2026-06-02 Price Changed $204,900 REALCOMP
  • 2026-05-29 Price Changed $214,900 MiRealSource-MiMLS
  • 2026-05-29 Price Changed $214,900 REALCOMP
  • 2026-05-12 Relisted MiRealSource-MiMLS
  • 2026-05-12 Relisted REALCOMP
  • 2026-05-06 Pending MiRealSource-MiMLS
  • 2026-05-06 Pending REALCOMP
  • 2026-04-30 Listed $224,900 REALCOMP
  • 2026-04-30 Listed $224,900 MiRealSource-MiMLS

Property tax history

+27.5%/yr

Latest (2025): $2,924 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…