1028 Campbell St · Flint, MI 48507

$33,900

2 bd · 1.0 ba · 575 sqft · SingleFamily public records · 8 Days on market

Built 1940 3,920 sqft lot

---

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 +3.7/5.0
• Condition / age +2.5/5.0
• Rent growth +2.2/5.0
• Schools +1.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

Key facts

• 3,920 sq ft lot
• Built 1940
• Listed 8 days

Property features AI

Finance

• Other: Listed by Gebrael Management
• HOA & community: Homeowners association present

Exterior

• Utilities: Public water; Public sewer
• Home design: Single-family residence; One-and-one-half story
• Construction: Aluminum siding
• Exterior features: Lot dimensions approximately 35 x 113 x 35 x 112; Lot around 0.09 acres; No pool

Interior

• Bathrooms: One full bathroom
• Heating & cooling: Forced air heating (natural gas); No cooling
• Interior features: Has a basement; Two total rooms

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $34k.

Deal economics

• At list price, monthly cash flow is $441 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($895 rent vs $34k).
• Cap rate 21.9% vs local median 11.5% in Flint — 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 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 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 $234 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 + 0.0% rent growth), your $9k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
• 12 sale attempts since 12y ago; this cycle's ask is 55% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

• Watch-outs: property tax is 2.6% of price; built in 1940 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $33,900

Questions for the listing agent

1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
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: 2.64% ✓
• Cap rate: 21.91%
• Cash-on-cash: 55.77%
• DSCR: 3.48
• GRM: 3.2

CMA / ARV

• ARV (on-the-fly): $21,850
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1302 Huron St	0.27mi	2/1.0	572 (-0%)	10mo	$6,630	$12	78
821 Vermilya Ave	0.35mi	2/1.0	616 (+7%)	10mo	$49,900	$81	63
619 Freeman Ave	0.61mi	2/1.0	560 (-3%)	6mo	$12,000	$21	62
747 Neubert Ave	0.44mi	2/1.0	600 (+4%)	13mo	$33,500	$56	62
809 Neubert Ave	0.39mi	2/1.0	616 (+7%)	11mo	$37,000	$60	61
1137 Vermilya Ave	0.25mi	2/1.0	660 (+15%)	10mo	$25,000	$38	56
1121 Victoria Ave	0.36mi	2/1.0	616 (+7%)	20mo	$20,000	$32	55
1216 E Hemphill Rd	0.64mi	2/1.0	630 (+10%)	1mo	$60,000	$95	53
1151 Wells St	0.71mi	2/1.0	535 (-7%)	5mo	$12,000	$22	51
924 Barrie Ave	0.52mi	2/1.0	640 (+11%)	13mo	$30,000	$47	46
908 Barrie Ave	0.53mi	2/2.0	660 (+15%)	8mo	$9,250	$14	40
955 Paddington Ave	0.68mi	2/1.0	660 (+15%)	10mo	$16,000	$24	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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: 50.5%
• Equity multiple: 3.11×
• Total profit: $20,013
• Equity at exit: $5,055

10-year hold

• IRR: 54.7%
• Equity multiple: 5.59×
• Total profit: $43,602
• Equity at exit: $2,931

Cash invested: $9,492 (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.

Methodology + full state rankings →

ZIP-level market 48507

• Rents YoY: -1.0%
• Active inventory: 206
• Price-to-rent: 3.2×

Monthly cashflow live

• Estimated rent: $895 medium
• Mortgage (P&I): −$178
• Tax from tax record: −$74 /mo · $889/yr
• Insurance: −$14
• HOA: −$0
• Vacancy / Maint / Mgmt: −$188
• Net cashflow: $441

Break-even live

Break-even rent $337

Max offer price $33,900

Occupancy floor 46%

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: $8,475
• Closing costs: $1,017
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
813 Alvord Ave Flint, MI	2.0	1.0	724	$850	$1.17	13d	1	0.32mi
1426 Pettibone Ave Flint, MI	2.0	1.0	750	$900	$1.20	21d	1	0.32mi
1023 Barrie Ave Flint, MI	2.0	1.0	660	$775	$1.17	21d	1	0.45mi
4400 Kings Ln Burton, MI	1.0–2.0	1.0–2.0	666	$960	$1.44	13d	19	0.64mi

Listing history 46 events

1. 2026-06-18
   days on market $33,900 Active 8 DOM
2. 2026-06-17
   days on market $33,900 Active 7 DOM
3. 2026-06-16
   days on market $33,900 Active 6 DOM
4. 2026-06-15
   days on market $33,900 Active 5 DOM
5. 2026-06-14
   days on market $33,900 Active 3 DOM
6. 2026-06-13
   remarks 121-char remark
7. 2026-06-13
   pricedays on marketlisting id $33,900 Active 2 DOM
8. 2026-06-10
   days on market $35,900 Active 637 DOM
9. 2026-06-09
   days on market $35,900 Active 636 DOM
10. 2026-06-08
    days on market $35,900 Active 635 DOM
11. 2026-06-07
    days on market $35,900 Active 634 DOM
12. 2026-06-05
    days on market $35,900 Active 631 DOM
13. 2026-06-03
    days on market $35,900 Active 630 DOM
14. 2026-06-02
    days on market $35,900 Active 629 DOM
15. 2026-06-01
    days on market $35,900 Active 628 DOM
16. 2026-05-31
    days on market $35,900 Active 627 DOM
17. 2026-05-30
    days on market $35,900 Active 626 DOM
18. 2026-05-01
    status Active

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

19. 2026-05-01
    status Active 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

20. 2026-05-01
    historical

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

21. 2026-05-01
    historical 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

22. 2026-03-04
    price $35,900 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

23. 2026-03-04
    price $35,900

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

24. 2026-01-15
    price $39,900 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

25. 2026-01-14
    price $39,900
26. 2025-10-10
    status Active

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

27. 2025-10-10
    status Active 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

28. 2025-10-01
    historical

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

29. 2025-10-01
    historical 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

30. 2025-05-28
    price $19,900 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

31. 2025-05-28
    price $19,900

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

32. 2025-05-21
    status Active
33. 2025-05-21
    historical
34. 2025-04-22
    status Active
35. 2025-04-22
    historical
36. 2025-03-04
    status Active

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

37. 2025-03-04
    status Active 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

38. 2025-03-01
    historical

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

39. 2025-03-01
    historical 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

40. 2024-08-30
    listed $21,900 Active

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

41. 2024-08-30
    listed $21,900 Active 93-char remark

    Show marketing remark (93 chars)

    2 bedroom, 1 bath home with basement. Buyers agent to verify all information in this listing.

42. 2020-02-25
    soldstatus $68,881
43. 2014-04-19
    historical
44. 2014-04-19
    historical
45. 2014-02-19
    listed $8,900
46. 2014-02-19
    listed $8,900

ⓘ 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: $889 · $74/mo
• Projected year-2 tax: $889 · $74/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 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out

Taxation est. · year 1

• Rental income: $10,741
• − Mortgage interest: −$1,899
• − Property taxes: −$889
• − Insurance: −$170
• − Repairs & maintenance: −$859
• − Management: −$859
• − Depreciation: −$986
• Taxable income: $5,079
• Est. tax owed @ 24.0%: −$1,219
• After-tax cash flow: $4,075/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
▸Automotive Parts	3	$48B
▸Automotive	2	$372B
▸Chemicals	1	$45B
▸Automotive Retail	1	$29B
▸Healthcare / Medical Devices	1	$23B
▸Automotive Technology	1	$20B

Price history

+303.4% since first listed

29 events — show timeline

• 2026-05-01 Relisted — REALCOMP
• 2026-05-01 Relisted — MiRealSource-MiMLS
• 2026-05-01 Listing Removed — MiRealSource-MiMLS
• 2026-05-01 Listing Removed — REALCOMP
• 2026-03-04 Price Changed $35,900 MiRealSource-MiMLS
• 2026-03-04 Price Changed $35,900 REALCOMP
• 2026-01-15 Price Changed $39,900 MiRealSource-MiMLS
• 2026-01-14 Price Changed $39,900 REALCOMP
• 2025-10-10 Relisted — REALCOMP
• 2025-10-10 Relisted — MiRealSource-MiMLS
• 2025-10-01 Listing Removed — MiRealSource-MiMLS
• 2025-10-01 Listing Removed — REALCOMP
• 2025-05-28 Price Changed $19,900 MiRealSource-MiMLS
• 2025-05-28 Price Changed $19,900 REALCOMP
• 2025-05-21 Relisted — REALCOMP
• 2025-05-21 Listing Removed — REALCOMP
• 2025-04-22 Relisted — REALCOMP
• 2025-04-22 Listing Removed — REALCOMP
• 2025-03-04 Relisted — REALCOMP
• 2025-03-04 Relisted — MiRealSource-MiMLS
• 2025-03-01 Listing Removed — REALCOMP
• 2025-03-01 Listing Removed — MiRealSource-MiMLS
• 2024-08-30 Listed $21,900 MiRealSource-MiMLS
• 2024-08-30 Listed $21,900 REALCOMP
• 2020-02-25 Sold (Public Records) $68,881 Public Records
• 2014-04-19 Listing Removed — MiRealSource-MiMLS
• 2014-04-19 Listing Removed — REALCOMP
• 2014-02-19 Listed $8,900 MiRealSource-MiMLS
• 2014-02-19 Listed $8,900 REALCOMP

Property tax history

-10.2%/yr

Latest (2025): $889 · +1.5% YoY. Source: county tax records.