CashFlowRE
Sign in Sign up
1029 Lorene Ave
B- Composite 66.96
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$39,900

1029 Lorene Ave · Mount Morris, MI 48458
3 bd · 1.0 ba · 1,100 sqft · SingleFamily · 19 Days on market
Built 1945 8,276 sqft lot

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

Listing remarks MLS

Great opportunity for investors or home buyers looking to put in a little work! This 3 bed, 1 bath home offers tons of potential and endless possibilities to make it your own. Whether you’re looking for your next investment property or a place to add your personal touch, this could be the one. Home is being sold as-is.

Key facts

  • 8,276 sq ft lot
  • Built 1945
  • Listed 18 days

Property features AI

Finance

  • Financial info: Annual tax information recorded
  • HOA & community: Homeowners association present

Exterior

  • Utilities: Private well water; Sewer available / public sewer
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding; Above-grade finished area about 1,100; Built as a one-level structure
  • Exterior features: Lot roughly 55 x 150 (0.19 acre); Subdivision: STANLEY PARK; Cross streets near N Saginaw Rd and W Stanley Rd; No pool

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating; Natural gas heating; No central cooling
  • Interior features: Basement present; Total of 4 rooms

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 $40k.

Deal economics

  • At list price, monthly cash flow is $605 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (1.5% below list) — sets the bar for market timing.
  • Cap rate 24.5% vs local median 3.5% in Mount Morris — 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 68/100 on livability (#357 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Mt. Morris Consolidated Schools (suburban): math 7% / reading 19% proficiency, ranked #511 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 144 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $276 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 33y ago 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.
  • Current owner paid $6k; list at $40k implies a 565% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,301 (1.5% below list)

Questions for the listing agent

  1. Built in 1945 — 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
2.80%
Cap rate
24.50%
Cash-on-cash
65.03%
DSCR
3.89
GRM
3.0

CMA / ARV

ARV (on-the-fly)
$133,100
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6519 Estrelle Ave 0.17mi 3/1.0 1,100 (0%) 11mo $133,000 $121 82
1104 Lucharles Ave 0.15mi 3/1.0 1,040 (-6%) 6mo $60,105 $58 79
1138 Nutana Blvd 0.36mi 3/1.0 1,005 (-9%) 2mo $165,000 $164 67
1393 W Stanley Rd 0.71mi 3/1.0 1,080 (-2%) 5mo $148,900 $138 60
11430 Industrial St 0.66mi 3/1.0 1,165 (+6%) 5mo $155,000 $133 55
517 Oak St 0.67mi 3/1.0 1,020 (-7%) 5mo $95,000 $93 52
11350 Union St 0.59mi 3/1.0 1,170 (+6%) 12mo $120,000 $103 52
460 Oak St 0.66mi 3/1.0 1,168 (+6%) 10mo $163,000 $140 51
415 Oak St 0.70mi 3/1.0 990 (-10%) 1mo $102,000 $103 49
328 Oak St 0.72mi 3/1.5 1,200 (+9%) 0mo $163,000 $136 49
1059 Morris Hills Pkwy 0.72mi 3/1.0 1,012 (-8%) 10mo $110,000 $109 45
356 Spruce St 0.75mi 3/1.0 960 (-13%) 9mo $97,000 $101 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
64.2%
Equity multiple
3.87×
Total profit
$32,113
Equity at exit
$5,949
10-year hold
IRR
68.6%
Equity multiple
7.95×
Total profit
$77,686
Equity at exit
$3,450

Cash invested: $11,172 (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 48458

Home prices YoY
-16.0%
Active inventory
144
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,115 high interval (Pro) →
Mortgage (P&I)
$209
Tax est. 1.5%
$50 /mo · $598/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$605

Break-even live

Break-even rent $349
Max offer price $39,900
Occupancy floor 41%

Sensitivity live

Price -10% $633 -5% $619 +0% $605 +5% $592 +10% $578
Rent -10% $517 -5% $561 +0% $605 +5% $650 +10% $694
Rate -1.0pp $626 -0.5pp $616 base $605 +0.5pp $595 +1.0pp $585

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
$9,975
Closing costs
$1,197
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
7028 Rosewood Dr Mt Morris, MI 2.0 1.0 967 $1,020 $1.05 14d 1 0.62mi
1 Sunny Ln Mount Morris, MI 3.0 2.0 1100 $1,100 $1.00 45d 1 0.84mi
6230 Natchez Dr Mount Morris, MI 3.0 1.0 1060 $1,000 $0.94 14d 1 0.96mi
750 Jefferson St Mt Morris, MI 1.0–2.0 1.0–2.0 828 $1,020 $1.23 14d 4 1.13mi
6113 Natchez Dr Mount Morris, MI 3.0 1.0 1100 $990 $0.90 45d 1 1.14mi
6203 Hilton Ln Mount Morris, MI 3.0 1.0 860 $900 $1.05 45d 1 1.43mi

Listing history 28 events

  1. 2026-06-09
    days on market $39,900 Active 19 DOM
  2. 2026-06-08
    days on market $39,900 Active 18 DOM
  3. 2026-06-07
    days on market $39,900 Active 17 DOM
  4. 2026-06-03
    days on market $39,900 Active 13 DOM
  5. 2026-06-02
    days on market $39,900 Active 12 DOM
  6. 2026-06-01
    days on market $39,900 Active 11 DOM
  7. 2026-05-31
    days on market $39,900 Active 10 DOM
  8. 2026-05-30
    days on market $39,900 Active 9 DOM
  9. 2026-05-21
    listed $39,900 Active
    Show marketing remark (326 chars)

    Great opportunity for investors or home buyers looking to put in a little work! This 3 bed, 1 bath home offers tons of potential and endless possibilities to make it your own. Whether you’re looking for your next investment property or a place to add your personal touch, this could be the one. Home is being sold as-is.

  10. 2026-05-21
    listed $39,900 Active 326-char remark
    Show marketing remark (326 chars)

    Great opportunity for investors or home buyers looking to put in a little work! This 3 bed, 1 bath home offers tons of potential and endless possibilities to make it your own. Whether you’re looking for your next investment property or a place to add your personal touch, this could be the one. Home is being sold as-is.

  11. 2025-02-03
    historical
  12. 2025-02-03
    historical
  13. 2024-10-17
    listed $105,000 Active
  14. 2024-10-17
    listed $105,000 Active
  15. 2012-01-31
    soldstatus $6,000
  16. 2012-01-31
    soldstatus $6,000
  17. 2011-12-21
    historical
  18. 2011-12-12
    listed $2,900
  19. 2011-12-12
    listed $2,900
  20. 2010-08-30
    historical
  21. 2010-08-30
    historical
  22. 2010-04-14
    listed $34,700
  23. 2010-04-14
    listed $34,700
  24. 1994-03-04
    soldstatus $38,000
  25. 1994-03-04
    soldstatus $38,000
  26. 1994-02-11
    historical
  27. 1993-12-28
    listed $39,900
  28. 1993-12-28
    listed $39,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 14 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
$13,385
− Mortgage interest
−$2,235
− Property taxes
−$598
− Insurance
−$200
− Repairs & maintenance
−$1,071
− Management
−$1,071
− Depreciation
−$1,161
Taxable income
$7,050
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,692
After-tax cash flow
$5,573/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
Mt. Morris Consolidated Schools
NCES district ID
2624720
Math proficiency
7% ▼ -9.00%
Reading proficiency
19% ▼ -7.00%
Median HH income
$35,006
Composite
10.63/100
National rank
#9774
State rank
#511 of 540 in MI

Livability — Mount Morris

Score
68/100
State rank
#357
US rank
#9095

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Genesee County · 221,329 people
City population
19,519
Metro
Flint, MI
Population (ZIP)
19,519
Household income
$46,797
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
724.0

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
Predominantly White (66%)
Race & ethnicity
White 66% Black 22% Two or more races 7% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 5% Romanian 3% Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -46.45%
Current HPI
244.2061
Rent YoY
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

+0.0% since first listed
20 events — show timeline
  • 2026-05-21 Listed $39,900 MiRealSource-MiMLS
  • 2026-05-21 Listed $39,900 REALCOMP
  • 2025-02-03 Listing Removed REALCOMP
  • 2025-02-03 Listing Removed MiRealSource-MiMLS
  • 2024-10-17 Listed $105,000 REALCOMP
  • 2024-10-17 Listed $105,000 MiRealSource-MiMLS
  • 2012-01-31 Sold (MLS) $6,000 REALCOMP
  • 2012-01-31 Sold (MLS) $6,000 MiRealSource-MiMLS
  • 2011-12-21 Listing Removed MiRealSource-MiMLS
  • 2011-12-12 Listed $2,900 REALCOMP
  • 2011-12-12 Listed $2,900 MiRealSource-MiMLS
  • 2010-08-30 Listing Removed MiRealSource-MiMLS
  • 2010-08-30 Listing Removed REALCOMP
  • 2010-04-14 Listed $34,700 MiRealSource-MiMLS
  • 2010-04-14 Listed $34,700 REALCOMP
  • 1994-03-04 Sold (MLS) $38,000 REALCOMP
  • 1994-03-04 Sold (MLS) $38,000 MiRealSource-MiMLS
  • 1994-02-11 Listing Removed MiRealSource-MiMLS
  • 1993-12-28 Listed $39,900 REALCOMP
  • 1993-12-28 Listed $39,900 MiRealSource-MiMLS

Property tax history

+3.0%/yr

Latest (2025): $2,431 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…