CashFlowRE
Sign in Sign up
1506 Blueberry Ln
C- Composite 51.33
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 +24.9/30.0
  • DSCR +8.1/10.0
  • 1% rule +6.3/10.0
  • Livability +3.7/5.0
  • ARV discount +2.6/15.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$89,500

1506 Blueberry Ln · Flint, MI 48507
3 bd · 1.0 ba · 1,222 sqft · SingleFamily public records · 38 Days on market
Built 1954 5,227 sqft lot Est $81k · 11% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming and move-in ready, this 3-bedroom, 1-bath home offers plenty of finished living space. The main floor features original hardwood floors throughout with 2 bedrooms plus a large bedroom upstairs. The basement adds an additional 336 square feet of finished flexible space, perfect for a family room, home office, or extra living area. The fully remodeled and updated full bathroom is a highlight, with modern finishes and excellent functionality. Additional features include a detached garage for parking and storage, plus a fully fenced backyard ideal for pets, outdoor entertaining, or relaxation. This solid, well-maintained home is turn-key and ready for immediate occupancy. It presents an excellent opportunity for first-time buyers or anyone seeking an affordable home with classic character and thoughtful updates. Schedule your private showing today and discover everything this gem has to offer!

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1954

Property features AI

Finance

  • Other: Paved road access; Lot roughly 50 x 100 (0.12 acre); Subdivision: GREENBROOK

Exterior

  • Parking: Detached garage facing front; Approximately 1.5 garage spaces
  • Utilities: Public water; Public sewer; Connected to natural gas
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps; Aluminum siding
  • Construction: Asphalt roof; Block foundation; Aluminum siding; Built area above grade: 1,222 (reported); Finished below-grade area: 336 (reported)
  • Exterior features: Covered porch; Porch; Fenced backyard

Interior

  • Kitchen: Dishwasher; Free-standing gas oven and range
  • Bedrooms: Total of 6 rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Gas water heater; Dishwasher; Free-standing gas oven and range; Finished full basement with sump pump
  • Laundry & utility: Gas water heater

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 $90k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 11.5% in Flint — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: Rents soft (-1.0%/yr); 206 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 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 $619 of loan paydown is wiped out by about $3k 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 38 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $6k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $90k implies a 795% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $86,815 (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 1954 — 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
1.13%
Cap rate
8.86%
Cash-on-cash
9.17%
DSCR
1.41
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$80,652
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1809 Crestbrook Ln 0.12mi 3/1.5 1,240 (+2%) 5mo $100,000 $81 86
1212 Crawford St 0.17mi 3/1.5 1,281 (+5%) 5mo $50,000 $39 78
1418 Blueberry Ln 0.04mi 3/1.0 1,045 (-14%) 4mo $78,000 $75 70
4302 Huckleberry Ln 0.20mi 3/1.0 1,366 (+12%) 2mo $32,500 $24 69
939 Ingleside Ave 0.42mi 3/1.0 1,144 (-6%) 1mo $74,999 $66 68
4518 Huckleberry Ln 0.30mi 3/1.5 1,319 (+8%) 6mo $69,090 $52 66
1405 Vermilya Ave 0.37mi 4/2.0 (+1) 1,152 (-6%) 0mo $55,000 $48 64
1228 Leland St 0.17mi 3/1.0 1,047 (-14%) 5mo $67,500 $64 64
3902 Brunswick Ave 0.47mi 3/2.0 1,128 (-8%) 2mo $123,000 $109 59
4202 Park Forest Dr 0.66mi 2/1.5 (-1) 1,280 (+5%) 2mo $73,900 $58 53
3507 Briarwood Dr 0.37mi 3/1.5 1,400 (+15%) 4mo $119,000 $85 53
1902 Rockcreek Ln 0.53mi 3/1.5 1,400 (+15%) 1mo $111,000 $79 48

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-5.8%
Equity multiple
0.79×
Total profit
$-5,258
Equity at exit
$13,345
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-274
Equity at exit
$7,738

Cash invested: $25,060 (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 48507

Rents YoY
-1.0%
Active inventory
206
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,009 medium interval (Pro) →
Mortgage (P&I)
$469
Tax from tax record
$99 /mo · $1,188/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$191

Break-even live

Break-even rent $767
Max offer price $89,500
Occupancy floor 76%

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
$22,375
Closing costs
$2,685
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
1426 Pettibone Ave Flint, MI 2.0 1.0 750 $900 $1.20 21d 1 0.27mi
912 Waldman Ave Flint, MI 3.0 2.0 1223 $675 $0.55 13d 1 0.51mi
813 Alvord Ave Flint, MI 2.0 1.0 724 $850 $1.17 13d 1 0.58mi
4400 Kings Ln Burton, MI 1.0–2.0 1.0–2.0 666 $960 $1.44 13d 19 0.72mi
1410 Bradley Ave Flint, MI 3.0 1.5 1160 $995 $0.86 21d 1 1.49mi

Listing history 20 events

  1. 2026-06-18
    days on market $89,500 Active 38 DOM
  2. 2026-06-17
    days on market $89,500 Active 37 DOM
  3. 2026-06-16
    days on market $89,500 Active 36 DOM
  4. 2026-06-15
    days on market $89,500 Active 35 DOM
  5. 2026-06-14
    days on market $89,500 Active 33 DOM
  6. 2026-06-13
    days on market $89,500 Active 32 DOM
  7. 2026-06-10
    days on market $89,500 Active 30 DOM
  8. 2026-06-09
    days on market $89,500 Active 29 DOM
  9. 2026-06-08
    days on market $89,500 Active 28 DOM
  10. 2026-06-07
    days on market $89,500 Active 27 DOM
  11. 2026-06-05
    days on market $89,500 Active 24 DOM
  12. 2026-06-03
    days on market $89,500 Active 23 DOM
  13. 2026-06-02
    days on market $89,500 Active 22 DOM
  14. 2026-06-01
    days on market $89,500 Active 21 DOM
  15. 2026-05-31
    days on market $89,500 Active 20 DOM
  16. 2026-05-30
    days on market $89,500 Active 19 DOM
  17. 2026-05-12
    listed $95,000 Active 911-char remark
    Show marketing remark (911 chars)

    Charming and move-in ready, this 3-bedroom, 1-bath home offers plenty of finished living space. The main floor features original hardwood floors throughout with 2 bedrooms plus a large bedroom upstairs. The basement adds an additional 336 square feet of finished flexible space, perfect for a family room, home office, or extra living area. The fully remodeled and updated full bathroom is a highlight, with modern finishes and excellent functionality. Additional features include a detached garage for parking and storage, plus a fully fenced backyard ideal for pets, outdoor entertaining, or relaxation. This solid, well-maintained home is turn-key and ready for immediate occupancy. It presents an excellent opportunity for first-time buyers or anyone seeking an affordable home with classic character and thoughtful updates. Schedule your private showing today and discover everything this gem has to offer!

  18. 2026-05-12
    listed $95,000 Active
    Show marketing remark (911 chars)

    Charming and move-in ready, this 3-bedroom, 1-bath home offers plenty of finished living space. The main floor features original hardwood floors throughout with 2 bedrooms plus a large bedroom upstairs. The basement adds an additional 336 square feet of finished flexible space, perfect for a family room, home office, or extra living area. The fully remodeled and updated full bathroom is a highlight, with modern finishes and excellent functionality. Additional features include a detached garage for parking and storage, plus a fully fenced backyard ideal for pets, outdoor entertaining, or relaxation. This solid, well-maintained home is turn-key and ready for immediate occupancy. It presents an excellent opportunity for first-time buyers or anyone seeking an affordable home with classic character and thoughtful updates. Schedule your private showing today and discover everything this gem has to offer!

  19. 2026-05-11
    historical $95,000 911-char remark
    Show marketing remark (911 chars)

    Charming and move-in ready, this 3-bedroom, 1-bath home offers plenty of finished living space. The main floor features original hardwood floors throughout with 2 bedrooms plus a large bedroom upstairs. The basement adds an additional 336 square feet of finished flexible space, perfect for a family room, home office, or extra living area. The fully remodeled and updated full bathroom is a highlight, with modern finishes and excellent functionality. Additional features include a detached garage for parking and storage, plus a fully fenced backyard ideal for pets, outdoor entertaining, or relaxation. This solid, well-maintained home is turn-key and ready for immediate occupancy. It presents an excellent opportunity for first-time buyers or anyone seeking an affordable home with classic character and thoughtful updates. Schedule your private showing today and discover everything this gem has to offer!

  20. 2018-02-21
    soldstatus $10,000

ⓘ 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
$1,188 · $99/mo
Projected year-2 tax
$1,283 · $107/mo
Expected delta
+$95/yr (+$8/mo · 8.0%)

ⓘ 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 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
$12,108
− Mortgage interest
−$5,013
− Property taxes
−$1,188
− Insurance
−$448
− Repairs & maintenance
−$969
− Management
−$969
− Depreciation
−$2,604
Taxable income
$918
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$220
After-tax cash flow
$2,077/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
County
Genesee County · 221,329 people
City population
93,814
Metro
Flint, MI
Population (ZIP)
28,723
Household income
$46,554
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1534.0

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 0.57)
Race & ethnicity
White 59% Black 28% Two or more races 10% Hispanic / Latino 5%
Common ancestry
Lithuanian 4% Romanian 3% Slovak 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 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
▼ -154.90%
Current HPI
132.3632
Rent YoY
▼ -1.04%
Metro
Flint, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+850.0% since first listed
4 events — show timeline
  • 2026-05-12 Listed $95,000 MiRealSource-MiMLS
  • 2026-05-12 Listed $95,000 REALCOMP
  • 2026-05-11 Coming Soon $95,000 MiRealSource-MiMLS
  • 2018-02-21 Sold (Public Records) $10,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $1,188 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…