CashFlowRE
Sign in Sign up
111 E Potter 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

$109,900

111 E Potter Ave · Lansing, MI 48910
4 bd · 1.0 ba · 1,274 sqft · SingleFamily public records · 168 Days on market
Built 1944 0.35 ac lot Est $161k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

Key facts

  • Front den
  • Galley kitchen
  • Rear living room

Tags

GALLEY KITCHENREAR LIVING ROOMFENCED BACKYARDFRONT DEN

Property features AI

Finance

  • Financial info: Property currently used as an investment

Exterior

  • Parking: Attached garage with inside entrance; Driveway; Garage faces front; Additional storage in garage
  • Utilities: Public sewer
  • Home design: Single-story home (one level); Built in 1944; Designed for entry at kitchen level
  • Construction: Hardboard exterior; Slab foundation
  • Exterior features: Private yard and garden; Covered front porch and patio; Rain gutters; Yard storage; Wood fence in back yard; Level, rectangular city lot with few trees and native plants; Near public transit; City street frontage; Shingle roof

Interior

  • Kitchen: Galley-style kitchen with tall ceilings and abundant cabinets; Eat-in/dining combo
  • Bedrooms: Primary bedroom with large closet, built-ins and private entrance; Bedroom 2 with hardwood flooring; Bedroom 3 with vinyl flooring; Bedroom 4 with vinyl flooring
  • Flooring: Carpet; Linoleum; Vinyl; Hardwood (in some rooms)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; No central cooling
  • Interior features: Built-in features and pantry; Ceiling fan(s); Eat-in kitchen; High ceilings; Natural woodwork; Storage
  • Laundry & utility: Laundry located in garage and in kitchen

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 4-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $456 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% 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); 177 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k 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 $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 168 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 20y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $75k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; built in 1944 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 168 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.60%
Cap rate
11.27%
Cash-on-cash
17.78%
DSCR
1.79
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$160,524
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
111 E Potter Ave 0.00mi 4/1.0 1,274 (0%) 1mo $105,000 $82 99
220 E Potter Ave 0.13mi 3/1.5 (-1) 1,248 (-2%) 5mo $155,000 $124 80
221 W Everettdale Ave 0.09mi 3/2.0 (-1) 1,203 (-6%) 3mo $113,920 $95 75
937 Reo Rd 0.64mi 3/2.0 (-1) 1,245 (-2%) 4mo $175,000 $141 54
639 Maplehill Ave 0.60mi 3/1.0 (-1) 1,337 (+5%) 7mo $164,900 $123 53
5267 Crocus Ave 0.60mi 3/1.5 (-1) 1,352 (+6%) 3mo $215,000 $159 52
3820 Lowcroft Ave 0.60mi 4/2.0 1,170 (-8%) 4mo $179,000 $153 51
3815 Walton Dr 0.69mi 3/1.5 (-1) 1,342 (+5%) 2mo $111,000 $83 50
501 Bluebell Dr 0.61mi 3/2.0 (-1) 1,325 (+4%) 7mo $196,000 $148 50
4907 Burchfield Ave 0.53mi 3/1.5 (-1) 1,437 (+13%) 3mo $140,000 $97 44
4926 Burchfield Ave 0.57mi 3/1.0 (-1) 1,452 (+14%) 3mo $183,000 $126 43
125 E Northrup St 0.74mi 3/1.5 (-1) 1,426 (+12%) 2mo $209,900 $147 37

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
11.6%
Equity multiple
1.47×
Total profit
$14,439
Equity at exit
$16,386
10-year hold
IRR
22.1%
Equity multiple
3.07×
Total profit
$63,578
Equity at exit
$9,502

Cash invested: $30,772 (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
177
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,758 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$311 /mo · $3,729/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$369
Net cashflow
$456

Break-even live

Break-even rent $1,181
Max offer price $109,900
Occupancy floor 69%

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
$27,475
Closing costs
$3,297
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
2528 Forest Ave Lansing, MI 4.0 1.0 1175 $1,699 $1.45 43d 1 1.20mi

Listing history 20 events

  1. 2026-04-29
    status Pending 626-char remark
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  2. 2026-04-29
    status Pending
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  3. 2026-02-11
    price $109,900 626-char remark
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  4. 2026-02-11
    price $109,900
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  5. 2026-01-08
    price $115,000 626-char remark
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  6. 2026-01-08
    price $115,000
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  7. 2026-01-04
    status Active 626-char remark
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  8. 2026-01-03
    historical 626-char remark
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  9. 2025-11-12
    listed $125,000 Active 626-char remark
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  10. 2025-11-12
    listed $125,000 Active
    Show marketing remark (626 chars)

    Welcome home to this 1944 ranch with cottage charm throughout. Home affords a cozy feel and spacious floor plan. 4 bdrms & a front den/office are featured bonuses. The large galley kitchen features tall ceilings , abundant storage, and ample counter space . There's a rear living room with natural light and a slider to the rear patio leading to the large fenced backyard . A one-car attached garage is perfect for all your storage needs. This budget-sensitive, value-packed offering is surely worth the tour. Whether an investor 1st time buyer or looking to downsize - This home is a fantastic opportunity. Let's tour!

  11. 2021-09-20
    soldstatus $75,000
  12. 2021-06-25
    soldstatus $75,000 408-char remark
    Show marketing remark (408 chars)

    Offered as part of a portfolio of 11 properties, but seller will consider selling individually. All properties are tenant occupied. No seller financing available. Seller will consider subdividing into smaller packages. Call or email for a PDF with additional details. Seller reserves the right to remove any property from this portfolio prior to accepting an offer. Showing: 10am-1pm Saturday, June 5th

  13. 2021-06-25
    soldstatus $75,000
    Show marketing remark (408 chars)

    Offered as part of a portfolio of 11 properties, but seller will consider selling individually. All properties are tenant occupied. No seller financing available. Seller will consider subdividing into smaller packages. Call or email for a PDF with additional details. Seller reserves the right to remove any property from this portfolio prior to accepting an offer. Showing: 10am-1pm Saturday, June 5th

  14. 2021-05-10
    listed $68,187 408-char remark
    Show marketing remark (408 chars)

    Offered as part of a portfolio of 11 properties, but seller will consider selling individually. All properties are tenant occupied. No seller financing available. Seller will consider subdividing into smaller packages. Call or email for a PDF with additional details. Seller reserves the right to remove any property from this portfolio prior to accepting an offer. Showing: 10am-1pm Saturday, June 5th

  15. 2021-05-10
    listed $68,187
    Show marketing remark (408 chars)

    Offered as part of a portfolio of 11 properties, but seller will consider selling individually. All properties are tenant occupied. No seller financing available. Seller will consider subdividing into smaller packages. Call or email for a PDF with additional details. Seller reserves the right to remove any property from this portfolio prior to accepting an offer. Showing: 10am-1pm Saturday, June 5th

  16. 2007-07-20
    soldstatus $105,000
  17. 2007-04-18
    soldstatus $47,000
  18. 2006-11-17
    soldstatus $47,000
  19. 2006-08-11
    listed $70,200
  20. 2001-12-17
    soldstatus $68,900

ⓘ 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
$3,729 · $311/mo
Projected year-2 tax
$3,729 · $311/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 ≥97°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
$21,096
− Mortgage interest
−$6,156
− Property taxes
−$3,729
− Insurance
−$550
− Repairs & maintenance
−$1,688
− Management
−$1,688
− Depreciation
−$3,197
Taxable income
$4,089
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$981
After-tax cash flow
$4,490/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

+59.5% since first listed
20 events — show timeline
  • 2026-04-29 Pending REALCOMP
  • 2026-04-29 Pending Greater Lansing AoR
  • 2026-02-11 Price Changed $109,900 REALCOMP
  • 2026-02-11 Price Changed $109,900 Greater Lansing AoR
  • 2026-01-08 Price Changed $115,000 REALCOMP
  • 2026-01-08 Price Changed $115,000 Greater Lansing AoR
  • 2026-01-04 Relisted REALCOMP
  • 2026-01-03 Listing Removed REALCOMP
  • 2025-11-12 Listed $125,000 REALCOMP
  • 2025-11-12 Listed $125,000 Greater Lansing AoR
  • 2021-09-20 Sold (Public Records) $75,000 Public Records
  • 2021-06-25 Sold (MLS) $75,000 REALCOMP
  • 2021-06-25 Sold (MLS) $75,000 Greater Lansing AoR
  • 2021-05-10 Listed $68,187 REALCOMP
  • 2021-05-10 Listed $68,187 Greater Lansing AoR
  • 2007-07-20 Sold (Public Records) $105,000 Public Records
  • 2007-04-18 Sold (Public Records) $47,000 Public Records
  • 2006-11-17 Sold (MLS) $47,000 Greater Lansing AoR
  • 2006-08-11 Listed $70,200 Greater Lansing AoR
  • 2001-12-17 Sold (Public Records) $68,900 Public Records

Property tax history

+6.8%/yr

Latest (2025): $3,729 · -22.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…