CashFlowRE
Sign in Sign up
601 Jessop Ave
B Composite 73.02
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 +11.0/15.0
  • 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

$89,000

601 Jessop Ave · Lansing, MI 48910
2 bd · 1.0 ba · 1,265 sqft · SingleFamily public records · 38 Days on market
Built 1950 6,534 sqft lot $70/sqft · 47% below area Est $97k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 601 Jessop - a charming, updated, and efficient home that's perfect for first-time buyers, downsizers, or investors looking for a move-in-ready property. This home offers 1,000 total square feet, including a detached garage, with approximately 723 square feet of comfortable and well-designed living space inside. The layout is bright and functional, giving you everything you need without any wasted space. Step inside to an inviting living area, a practical kitchen, and cozy bedrooms that make the home feel warm and welcoming. Thoughtful updates throughout add peace of mind for any buyer. Outside, you'll find a clean yard with plenty of room to relax, garden, or entertain, along with the detached garage, perfect for parking, storage, or even a small workshop. This added space provides flexibility that's hard to find at this price point. Whether you're searching for an affordable primary residence or a strong rental property, 601 Jessop offers comfort, value, and long-term upside. Don't miss your chance - schedule your showing today!

Key facts

  • 6,534 sq ft lot
  • 2 garage spots
  • Built 1950

Property features AI

Finance

  • Other: Located in the Maple Hill subdivision; on the corner of Jessop Ave and Wildwood Ave

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Other water source; Public sewer
  • Home design: Single-family residence; One story; Entry at ground level
  • Construction: Built with other construction materials; Block foundation
  • Exterior features: Paved road; Lot dimensions approximately 61.15 x 105 (0.15 acres); Ground-level entry

Interior

  • Bedrooms: Total rooms: 2
  • Bathrooms: 1 full bathroom
  • Heating & cooling: No heating; No cooling
  • Interior features: Unfinished 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 2-bed/1.0-bath single-family listed at $89k.

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 $89k).
  • Recommended offer: $86k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% 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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).
  • This rent runs 30% 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 $615 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 $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 20y ago; this cycle's ask has dropped $5k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,330 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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 1950 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.55%
Cap rate
11.40%
Cash-on-cash
18.23%
DSCR
1.81
GRM
5.4

CMA / ARV

ARV (median comp)
$96,541
List price
$89,000
Delta
-7.81%
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
4317 S Cedar St 0.16mi 2/1.0 1,301 (+3%) 6mo $59,000 $45 82
4218 Donald St 0.29mi 2/1.0 1,206 (-5%) 7mo $139,900 $116 73
220 E Potter Ave 0.38mi 3/1.5 (+1) 1,248 (-1%) 5mo $155,000 $124 69
4613 Stafford Ave 0.50mi 2/1.0 1,378 (+9%) 5mo $155,000 $112 58
3129 Cedarbrook Ave 0.65mi 3/2.0 (+1) 1,296 (+2%) 0mo $220,950 $170 56
221 W Everettdale Ave 0.54mi 3/2.0 (+1) 1,203 (-5%) 3mo $113,920 $95 55
3149 Plymouth Dr 0.66mi 3/1.0 (+1) 1,180 (-7%) 1mo $145,900 $124 52
3216 Ellen Ave 0.54mi 3/2.0 (+1) 1,344 (+6%) 6mo $214,900 $160 51
560 Paris Ave 0.74mi 2/2.0 1,340 (+6%) 2mo $199,000 $149 50
5019 Devonshire Ave 0.74mi 3/1.0 (+1) 1,360 (+8%) 0mo $200,000 $147 48
4500 Devonshire Ave 0.51mi 3/1.0 (+1) 1,452 (+15%) 0mo $175,000 $121 46
1101 Kendon Dr 0.54mi 3/1.5 (+1) 1,451 (+15%) 3mo $198,500 $137 41

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
12.0%
Equity multiple
1.49×
Total profit
$12,187
Equity at exit
$13,270
10-year hold
IRR
22.5%
Equity multiple
3.10×
Total profit
$52,241
Equity at exit
$7,695

Cash invested: $24,920 (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
5.4×

Monthly cashflow live

Estimated rent
$1,379 high interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$207 /mo · $2,480/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$379

Break-even live

Break-even rent $899
Max offer price $89,000
Occupancy floor 68%

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
$22,250
Closing costs
$2,670
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
430 Dunlap St Lansing, MI 2.0 1.0 940 $1,450 $1.54 21d 1 1.03mi
2305 E Jolly Rd Unit 2319-04 Lansing, MI 2.0 1.5 1300 $1,420 $1.09 44d 1 1.46mi
2305 E Jolly Rd Unit 2309-07 Lansing, MI 2.0 1.5 1300 $1,440 $1.11 21d 1 1.46mi
2305 E Jolly Rd Unit 2319-14 Lansing, MI 2.0 1.5 1300 $1,345 $1.03 21d 1 1.46mi
2301 E Jolly Rd Lansing, MI 1.0–2.0 1.0–1.5 1045 $1,440 $1.38 14d 10 1.46mi

Listing history 36 events

  1. 2026-06-18
    days on market $89,000 Active 38 DOM
  2. 2026-06-17
    price $89,000 Active 37 DOM
    Show marketing remark (1061 chars)

    Welcome to 601 Jessop - a charming, updated, and efficient home that's perfect for first-time buyers, downsizers, or investors looking for a move-in-ready property. This home offers 1,000 total square feet, including a detached garage, with approximately 723 square feet of comfortable and well-designed living space inside. The layout is bright and functional, giving you everything you need without any wasted space. Step inside to an inviting living area, a practical kitchen, and cozy bedrooms that make the home feel warm and welcoming. Thoughtful updates throughout add peace of mind for any buyer. Outside, you'll find a clean yard with plenty of room to relax, garden, or entertain, along with the detached garage, perfect for parking, storage, or even a small workshop. This added space provides flexibility that's hard to find at this price point. Whether you're searching for an affordable primary residence or a strong rental property, 601 Jessop offers comfort, value, and long-term upside. Don't miss your chance - schedule your showing today!

  3. 2026-06-17
    days on market $92,999 Active 37 DOM
    Show marketing remark (1061 chars)

    Welcome to 601 Jessop - a charming, updated, and efficient home that's perfect for first-time buyers, downsizers, or investors looking for a move-in-ready property. This home offers 1,000 total square feet, including a detached garage, with approximately 723 square feet of comfortable and well-designed living space inside. The layout is bright and functional, giving you everything you need without any wasted space. Step inside to an inviting living area, a practical kitchen, and cozy bedrooms that make the home feel warm and welcoming. Thoughtful updates throughout add peace of mind for any buyer. Outside, you'll find a clean yard with plenty of room to relax, garden, or entertain, along with the detached garage, perfect for parking, storage, or even a small workshop. This added space provides flexibility that's hard to find at this price point. Whether you're searching for an affordable primary residence or a strong rental property, 601 Jessop offers comfort, value, and long-term upside. Don't miss your chance - schedule your showing today!

  4. 2026-06-16
    days on market $92,999 Active 36 DOM
  5. 2026-06-15
    days on market $92,999 Active 35 DOM
  6. 2026-06-14
    days on market $92,999 Active 33 DOM
  7. 2026-06-13
    days on market $92,999 Active 32 DOM
  8. 2026-06-10
    days on market $92,999 Active 30 DOM
  9. 2026-06-09
    days on market $92,999 Active 29 DOM
  10. 2026-06-08
    days on market $92,999 Active 28 DOM
  11. 2026-06-07
    days on market $92,999 Active 27 DOM
  12. 2026-06-05
    days on market $92,999 Active 24 DOM
  13. 2026-06-03
    days on market $92,999 Active 23 DOM
  14. 2026-06-02
    days on market $92,999 Active 22 DOM
  15. 2026-06-01
    days on market $92,999 Active 21 DOM
  16. 2026-05-31
    days on market $92,999 Active 20 DOM
  17. 2026-05-30
    days on market $92,999 Active 19 DOM
  18. 2026-05-11
    listed $93,999 Active 1093-char remark
    Show marketing remark (1061 chars)

    Welcome to 601 Jessop - a charming, updated, and efficient home that's perfect for first-time buyers, downsizers, or investors looking for a move-in-ready property. This home offers 1,000 total square feet, including a detached garage, with approximately 723 square feet of comfortable and well-designed living space inside. The layout is bright and functional, giving you everything you need without any wasted space. Step inside to an inviting living area, a practical kitchen, and cozy bedrooms that make the home feel warm and welcoming. Thoughtful updates throughout add peace of mind for any buyer. Outside, you'll find a clean yard with plenty of room to relax, garden, or entertain, along with the detached garage, perfect for parking, storage, or even a small workshop. This added space provides flexibility that's hard to find at this price point. Whether you're searching for an affordable primary residence or a strong rental property, 601 Jessop offers comfort, value, and long-term upside. Don't miss your chance - schedule your showing today!

  19. 2026-05-11
    listed $93,999 Active 1061-char remark
    Show marketing remark (1061 chars)

    Welcome to 601 Jessop - a charming, updated, and efficient home that's perfect for first-time buyers, downsizers, or investors looking for a move-in-ready property. This home offers 1,000 total square feet, including a detached garage, with approximately 723 square feet of comfortable and well-designed living space inside. The layout is bright and functional, giving you everything you need without any wasted space. Step inside to an inviting living area, a practical kitchen, and cozy bedrooms that make the home feel warm and welcoming. Thoughtful updates throughout add peace of mind for any buyer. Outside, you'll find a clean yard with plenty of room to relax, garden, or entertain, along with the detached garage, perfect for parking, storage, or even a small workshop. This added space provides flexibility that's hard to find at this price point. Whether you're searching for an affordable primary residence or a strong rental property, 601 Jessop offers comfort, value, and long-term upside. Don't miss your chance - schedule your showing today!

  20. 2026-05-02
    historical
  21. 2026-04-11
    status Active
  22. 2026-04-11
    status Active
  23. 2026-03-09
    status Pending
  24. 2026-03-09
    status Pending
  25. 2026-03-09
    historical
  26. 2026-01-13
    price $94,500
  27. 2026-01-12
    price $94,500
  28. 2026-01-03
    price $98,900
  29. 2026-01-02
    price $98,900
  30. 2025-12-10
    price $99,999
  31. 2025-12-09
    price $99,999
  32. 2025-12-03
    listed $104,999 Active
  33. 2025-12-03
    listed $104,999 Active
  34. 2006-07-13
    soldstatus $92,800
  35. 2006-05-02
    soldstatus $59,000
  36. 2006-01-06
    listed $64,000

ⓘ 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
$2,480 · $207/mo
Projected year-2 tax
$2,480 · $207/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 5/10 Major FEMA zone X (unshaded) · 51% 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
$16,544
− Mortgage interest
−$4,985
− Property taxes
−$2,480
− Insurance
−$445
− Repairs & maintenance
−$1,324
− Management
−$1,324
− Depreciation
−$2,589
Taxable income
$3,397
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$815
After-tax cash flow
$3,729/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

+39.1% since first listed
23 events — show timeline
  • 2026-06-17 Price Changed $89,000 MiRealSource-MiMLS
  • 2026-06-17 Price Changed $89,000 REALCOMP
  • 2026-05-20 Price Changed $92,999 MiRealSource-MiMLS
  • 2026-05-20 Price Changed $92,999 REALCOMP
  • 2026-05-11 Listed $93,999 REALCOMP
  • 2026-05-11 Listed $93,999 MiRealSource-MiMLS
  • 2026-05-02 Listing Removed MiRealSource-MiMLS
  • 2026-04-11 Relisted MiRealSource-MiMLS
  • 2026-04-11 Relisted REALCOMP
  • 2026-03-09 Pending MiRealSource-MiMLS
  • 2026-03-09 Pending REALCOMP
  • 2026-03-09 Listing Removed REALCOMP
  • 2026-01-13 Price Changed $94,500 MiRealSource-MiMLS
  • 2026-01-12 Price Changed $94,500 REALCOMP
  • 2026-01-03 Price Changed $98,900 MiRealSource-MiMLS
  • 2026-01-02 Price Changed $98,900 REALCOMP
  • 2025-12-10 Price Changed $99,999 MiRealSource-MiMLS
  • 2025-12-09 Price Changed $99,999 REALCOMP
  • 2025-12-03 Listed $104,999 REALCOMP
  • 2025-12-03 Listed $104,999 MiRealSource-MiMLS
  • 2006-07-13 Sold (Public Records) $92,800 Public Records
  • 2006-05-02 Sold (MLS) $59,000 REALCOMP
  • 2006-01-06 Listed $64,000 REALCOMP

Property tax history

+3.8%/yr

Latest (2025): $2,480 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…