CashFlowRE
Sign in Sign up
3636 Coachlight Common St
B+ Composite 78.3
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
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$99,900

3636 Coachlight Common St · Lansing, MI 48911
3 bd · 1.5 ba · 1,550 sqft · SingleFamily public records · 6 Days on market
Built 1968 6,969 sqft lot Est $198k · 50% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 3636 Coach light Commons, Lansing Mi. . This is a open nice ranch home with 3 bedrooms, 1.5 baths, attached 2 car garage, 2 living rooms and a fireplace. Attached garage with door opener and a side access door. Double slider glass doors on the rear and great curb appeal on the front. Nice open kitchen with breakfast bar and appliances in AS-IS condition. Big back yard with patio, shed, views of the the back yard and room for kids and pets. Full basement is ready to finish with a 1/2 bath. This Ranch home has tons of updates from a home fire years ago. Home is missing flooring, needs updating and TLC. Home is an estate, no disclosures. There is no water or gas on at the property and has been off most of the winter. . All plumbing and conditions are unknown. .Home sold AS-IS/ WHERE IS. . Cash only due to unknown plumbing, condition and lack of flooring.

Key facts

  • Open ranch home
  • Attached garage
  • Big back yard

Tags

OPEN RANCH HOMEATTACHED GARAGEDOUBLE SLIDER GLASS DOORSBIG BACK YARDFULL BASEMENT

Property features AI

Finance

  • HOA & community: Community amenities include curbs, sidewalks, street lights, park and playground

Exterior

  • Parking: Attached garage; Driveway; Garage door opener; Garage faces front; Paved parking
  • Utilities: 100 Amp electric service
  • Home design: Single-story home (one level); Built in 1968; Road frontage on a city street
  • Construction: Vinyl siding; Shingle roof; Block foundation; Includes a shed
  • Exterior features: Back yard; City lot; Private setting; Near public transit; Views; Patio; Community curbs, sidewalks, street lights, park and playground; No fencing

Interior

  • Kitchen: Refrigerator; Eat-in kitchen with breakfast bar
  • Bedrooms: 3 bedrooms (Primary bedroom on main level)
  • Flooring: Carpet; Combination flooring; Laminate; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Breakfast bar; Ceiling fan(s); Double closets; Eat-in kitchen; Laminate countertops; Primary bedroom on main level; Wood-burning fireplace in the living room (1 total)
  • 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/1.5-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $446 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 11.6% 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 (+9.9%/yr); 143 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 33% of the median local income ($57k/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 $691 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 + 8.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 6 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.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.54%
Cap rate
11.65%
Cash-on-cash
19.12%
DSCR
1.85
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$198,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3400 Radford Dr 0.20mi 3/1.0 1,632 (+5%) 9mo $158,000 $97 72
5701 Granary Ln 0.27mi 3/2.0 1,450 (-6%) 13mo $233,000 $161 64
2961 S Waverly Hwy 0.32mi 4/1.5 (+1) 1,404 (-9%) 1mo $129,100 $92 63
5838 Wise Rd 0.38mi 3/1.5 1,560 (+1%) 22mo $199,900 $128 63
2923 Newark Ave 0.47mi 3/2.0 1,661 (+7%) 5mo $202,000 $122 60
4111 Bridgeport Dr 0.41mi 3/1.5 1,430 (-8%) 11mo $221,000 $155 59
5901 Rockingham Dr 0.36mi 4/2.0 (+1) 1,519 (-2%) 20mo $220,000 $145 56
3405 Swanee Dr 0.50mi 3/1.5 1,680 (+8%) 8mo $195,000 $116 56
4015 Bridgeport Dr 0.30mi 3/1.5 1,340 (-14%) 12mo $205,000 $153 53
5226 Wexford Rd 0.61mi 3/1.5 1,479 (-5%) 21mo $190,000 $128 46
5401 Catalpa Dr 0.55mi 4/1.5 (+1) 1,372 (-12%) 10mo $186,000 $136 42
2516 Bliesner St 0.66mi 2/1.5 (-1) 1,436 (-7%) 20mo $110,150 $77 35

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
16.9%
Equity multiple
1.73×
Total profit
$20,392
Equity at exit
$14,895
10-year hold
IRR
29.1%
Equity multiple
4.27×
Total profit
$91,564
Equity at exit
$8,638

Cash invested: $27,972 (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 48911

Rents YoY
9.9%
Active inventory
143
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,537 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$203 /mo · $2,435/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$446

Break-even live

Break-even rent $973
Max offer price $99,900
Occupancy floor 66%

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
$24,975
Closing costs
$2,997
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3021 Midwood St Lansing, MI 4.0 2.0 2060 $2,495 $1.21 43d 1 0.79mi
4245 W Jolly Rd Lansing, MI 3.0 2.0 1216 $1,199 $0.99 13d 1 0.81mi
6125 Kenbrook Rd Lansing, MI 3.0 1.5 2150 $1,450 $0.67 13d 1 0.87mi
2700 Eaton Rapids Rd Lansing, MI 3.0 2.0 1136 $1,304 $1.15 13d 1 1.02mi
4106 Stillwell Ave Lansing, MI 3.0 1.5 1127 $2,100 $1.86 21d 1 1.36mi
2612 Fielding Dr Lansing, MI 2.0 1.0 1100 $1,095 $1.00 43d 1 1.46mi

Listing history 6 events

  1. 2026-04-13
    status Pending 875-char remark
    Show marketing remark (875 chars)

    Welcome to 3636 Coach light Commons, Lansing Mi. . This is a open nice ranch home with 3 bedrooms, 1.5 baths, attached 2 car garage, 2 living rooms and a fireplace. Attached garage with door opener and a side access door. Double slider glass doors on the rear and great curb appeal on the front. Nice open kitchen with breakfast bar and appliances in AS-IS condition. Big back yard with patio, shed, views of the the back yard and room for kids and pets. Full basement is ready to finish with a 1/2 bath. This Ranch home has tons of updates from a home fire years ago. Home is missing flooring, needs updating and TLC. Home is an estate, no disclosures. There is no water or gas on at the property and has been off most of the winter. . All plumbing and conditions are unknown. .Home sold AS-IS/ WHERE IS. . Cash only due to unknown plumbing, condition and lack of flooring.

  2. 2026-04-13
    status Pending
    Show marketing remark (875 chars)

    Welcome to 3636 Coach light Commons, Lansing Mi. . This is a open nice ranch home with 3 bedrooms, 1.5 baths, attached 2 car garage, 2 living rooms and a fireplace. Attached garage with door opener and a side access door. Double slider glass doors on the rear and great curb appeal on the front. Nice open kitchen with breakfast bar and appliances in AS-IS condition. Big back yard with patio, shed, views of the the back yard and room for kids and pets. Full basement is ready to finish with a 1/2 bath. This Ranch home has tons of updates from a home fire years ago. Home is missing flooring, needs updating and TLC. Home is an estate, no disclosures. There is no water or gas on at the property and has been off most of the winter. . All plumbing and conditions are unknown. .Home sold AS-IS/ WHERE IS. . Cash only due to unknown plumbing, condition and lack of flooring.

  3. 2026-04-10
    historical Active Under Contract 875-char remark
    Show marketing remark (875 chars)

    Welcome to 3636 Coach light Commons, Lansing Mi. . This is a open nice ranch home with 3 bedrooms, 1.5 baths, attached 2 car garage, 2 living rooms and a fireplace. Attached garage with door opener and a side access door. Double slider glass doors on the rear and great curb appeal on the front. Nice open kitchen with breakfast bar and appliances in AS-IS condition. Big back yard with patio, shed, views of the the back yard and room for kids and pets. Full basement is ready to finish with a 1/2 bath. This Ranch home has tons of updates from a home fire years ago. Home is missing flooring, needs updating and TLC. Home is an estate, no disclosures. There is no water or gas on at the property and has been off most of the winter. . All plumbing and conditions are unknown. .Home sold AS-IS/ WHERE IS. . Cash only due to unknown plumbing, condition and lack of flooring.

  4. 2026-04-10
    historical Active Under Contract
    Show marketing remark (875 chars)

    Welcome to 3636 Coach light Commons, Lansing Mi. . This is a open nice ranch home with 3 bedrooms, 1.5 baths, attached 2 car garage, 2 living rooms and a fireplace. Attached garage with door opener and a side access door. Double slider glass doors on the rear and great curb appeal on the front. Nice open kitchen with breakfast bar and appliances in AS-IS condition. Big back yard with patio, shed, views of the the back yard and room for kids and pets. Full basement is ready to finish with a 1/2 bath. This Ranch home has tons of updates from a home fire years ago. Home is missing flooring, needs updating and TLC. Home is an estate, no disclosures. There is no water or gas on at the property and has been off most of the winter. . All plumbing and conditions are unknown. .Home sold AS-IS/ WHERE IS. . Cash only due to unknown plumbing, condition and lack of flooring.

  5. 2026-04-07
    listed $99,900 Active 875-char remark
    Show marketing remark (875 chars)

    Welcome to 3636 Coach light Commons, Lansing Mi. . This is a open nice ranch home with 3 bedrooms, 1.5 baths, attached 2 car garage, 2 living rooms and a fireplace. Attached garage with door opener and a side access door. Double slider glass doors on the rear and great curb appeal on the front. Nice open kitchen with breakfast bar and appliances in AS-IS condition. Big back yard with patio, shed, views of the the back yard and room for kids and pets. Full basement is ready to finish with a 1/2 bath. This Ranch home has tons of updates from a home fire years ago. Home is missing flooring, needs updating and TLC. Home is an estate, no disclosures. There is no water or gas on at the property and has been off most of the winter. . All plumbing and conditions are unknown. .Home sold AS-IS/ WHERE IS. . Cash only due to unknown plumbing, condition and lack of flooring.

  6. 2026-04-06
    listed $99,900 Active

ⓘ 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
$2,435 · $203/mo
Projected year-2 tax
$2,435 · $203/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 · 16 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
$18,442
− Mortgage interest
−$5,596
− Property taxes
−$2,435
− Insurance
−$500
− Repairs & maintenance
−$1,475
− Management
−$1,475
− Depreciation
−$2,906
Taxable income
$4,055
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$973
After-tax cash flow
$4,375/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)
39,876
Household income
$56,631
Rent vs Own
45.2% rent · 54.8% own
Severe rent burden
2255.0

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 0.70)
Race & ethnicity
White 46% Black 26% Hispanic / Latino 14% Two or more races 10% Asian 8%
Hispanic origin (detail)
Mexican 10% Puerto Rican 1%
Common ancestry
Romanian 3% Slovak 2% Iranian 2%
Foreign-born
12% · Canada, Vietnam, Philippines
Languages at home
83% English-only · Spanish 5% Other Indo-European 3% Other Asian/Pacific 2%

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
▼ -179.62%
Current HPI
176.0632
Rent YoY
▲ 9.90%
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
6 events — show timeline
  • 2026-04-13 Pending REALCOMP
  • 2026-04-13 Pending Greater Lansing AoR
  • 2026-04-10 Contingent REALCOMP
  • 2026-04-10 Contingent Greater Lansing AoR
  • 2026-04-07 Listed $99,900 REALCOMP
  • 2026-04-06 Listed $99,900 Greater Lansing AoR

Property tax history

+3.9%/yr

Latest (2025): $2,435 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…