CashFlowRE
Sign in Sign up
6422 Lerner Way
F Composite 34.56
Why this score? — see what drove the F 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).

  • ARV discount +13.3/15.0
  • Cash flow +6.1/30.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • 1% rule +1.5/10.0
  • DSCR +0.4/10.0
  • Appreciation +0.0/10.0

$237,900

6422 Lerner Way · Lansing, MI 48911
4 bd · 1.5 ba · 1,219 sqft · SingleFamily public records · 79 Days on market
Built 1970 8,712 sqft lot $195/sqft · 74% above area Est $273k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 6422 Lerner Way in Lansing! This 4-bedroom, 1.5-bath home offers over 1,200 sq ft of comfortable living space with plenty of room to grow. The partially finished full basement provides additional space to entertain, host gatherings, or create the perfect rec room, home office, or workout area. Step outside to a beautiful backyard -- ideal for summer barbecues, relaxing evenings, and entertaining guests. This home has so much potential and is ready for its next owner to make it their own. Home is being sold as-is.

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 1970

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 4-bed/1.5-bath single-family listed at $238k.

Deal economics

  • At list price, monthly cash flow is $-448 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $159k (33.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $154k (35.4% below list).
  • Recommended offer: $154k (35.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.0% vs local median 6.0% in Lansing — 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 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; 1 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($224k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
  • Current owner paid $123k; list at $238k implies a 94% gain — meaningful room to come down on a strong offer.
Recommended offer $153,635 (35.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.65%
Cap rate
4.03%
Cash-on-cash
-8.08%
DSCR
0.64
GRM
12.9

CMA / ARV

ARV (median comp)
$273,370
List price
$237,900
Delta
-12.98%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6815 Aurelius Rd 0.49mi 3/2.0 (-1) 1,127 (-8%) 1mo $200,000 $177 56
2541 Selma St 0.71mi 3/2.0 (-1) 1,248 (+2%) 3mo $156,900 $126 54
6860 N Aurelius Rd 0.53mi 3/1.0 (-1) 1,232 (+1%) 22mo $209,000 $170 48
2537 Selma St 0.72mi 3/2.5 (-1) 1,200 (-2%) 16mo $244,500 $204 41
7011 Aurelius Rd 0.63mi 3/1.0 (-1) 1,384 (+14%) 4mo $165,000 $119 38
2606 Kate St 0.60mi 5/1.0 (+1) 1,056 (-13%) 9mo $181,000 $171 35
1737 E Willoughby Rd 0.62mi 3/1.0 (-1) 1,040 (-15%) 19mo $140,000 $135 24

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
-25.1%
Equity multiple
0.11×
Total profit
$-58,958
Equity at exit
$35,472
10-year hold
IRR
-10.4%
Equity multiple
0.23×
Total profit
$-51,023
Equity at exit
$20,569

Cash invested: $66,612 (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
12.9×

Monthly cashflow live

Estimated rent
$1,536 medium interval (Pro) →
Mortgage (P&I)
$1,248
Tax from tax record
$315 /mo · $3,785/yr
Insurance
$99
HOA
$0
Vacancy / Maint / Mgmt
$323
Net cashflow
$-448

Break-even live

Break-even rent $2,104
Max offer price $158,682
Occupancy floor

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
$59,475
Closing costs
$7,137
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 Long Blvd Lansing, MI 1.0–3.0 1.0–1.5 1013 $1,495 $1.48 13d 21 0.75mi

Listing history 10 events

  1. 2026-04-23
    price $237,900 529-char remark
    Show marketing remark (536 chars)

    Welcome to 6422 Lerner Way in Lansing! This 4-bedroom, 1.5-bath home offers over 1,200 sq ft of comfortable living space with plenty of room to grow. The partially finished full basement provides additional space to entertain, host gatherings, or create the perfect rec room, home office, or workout area. Step outside to a beautiful backyard — ideal for summer barbecues, relaxing evenings, and entertaining guests. This home has so much potential and is ready for its next owner to make it their own. Home is being sold as-is.

  2. 2026-04-23
    price $237,900 536-char remark
    Show marketing remark (536 chars)

    Welcome to 6422 Lerner Way in Lansing! This 4-bedroom, 1.5-bath home offers over 1,200 sq ft of comfortable living space with plenty of room to grow. The partially finished full basement provides additional space to entertain, host gatherings, or create the perfect rec room, home office, or workout area. Step outside to a beautiful backyard — ideal for summer barbecues, relaxing evenings, and entertaining guests. This home has so much potential and is ready for its next owner to make it their own. Home is being sold as-is.

  3. 2026-04-18
    price $237,900
  4. 2026-04-18
    price $237,900
  5. 2026-03-06
    listed $244,500 Active
  6. 2026-03-06
    listed $244,500 Active
  7. 2026-03-05
    listed $244,500 Active 529-char remark
    Show marketing remark (536 chars)

    Welcome to 6422 Lerner Way in Lansing! This 4-bedroom, 1.5-bath home offers over 1,200 sq ft of comfortable living space with plenty of room to grow. The partially finished full basement provides additional space to entertain, host gatherings, or create the perfect rec room, home office, or workout area. Step outside to a beautiful backyard — ideal for summer barbecues, relaxing evenings, and entertaining guests. This home has so much potential and is ready for its next owner to make it their own. Home is being sold as-is.

  8. 2026-03-05
    listed $244,500 Active 536-char remark
    Show marketing remark (536 chars)

    Welcome to 6422 Lerner Way in Lansing! This 4-bedroom, 1.5-bath home offers over 1,200 sq ft of comfortable living space with plenty of room to grow. The partially finished full basement provides additional space to entertain, host gatherings, or create the perfect rec room, home office, or workout area. Step outside to a beautiful backyard — ideal for summer barbecues, relaxing evenings, and entertaining guests. This home has so much potential and is ready for its next owner to make it their own. Home is being sold as-is.

  9. 2026-03-04
    historical $244,500
  10. 2002-08-12
    soldstatus $122,900

ⓘ 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
$3,785 · $315/mo
Projected year-2 tax
$3,785 · $315/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
$18,436
− Mortgage interest
−$13,326
− Property taxes
−$3,785
− Insurance
−$1,190
− Repairs & maintenance
−$1,475
− Management
−$1,475
− Depreciation
−$6,921
Taxable loss
−$9,735
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,336
After-tax cash flow
$-3,045/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

+93.6% since first listed
10 events — show timeline
  • 2026-04-23 Price Changed $237,900 REALCOMP
  • 2026-04-23 Price Changed $237,900 Greater Lansing AoR
  • 2026-04-18 Price Changed $237,900 MiRealSource-MiMLS
  • 2026-04-18 Price Changed $237,900 REALCOMP
  • 2026-03-06 Listed $244,500 MiRealSource-MiMLS
  • 2026-03-06 Listed $244,500 REALCOMP
  • 2026-03-05 Listed $244,500 Greater Lansing AoR
  • 2026-03-05 Listed $244,500 REALCOMP
  • 2026-03-04 Coming Soon $244,500 MiRealSource-MiMLS
  • 2002-08-12 Sold (Public Records) $122,900 Public Records

Property tax history

+5.0%/yr

Latest (2025): $3,785 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…