CashFlowRE
Sign in Sign up
307 E Mount Hope Ave
B Composite 72.06
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 +10.3/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$89,900

307 E Mount Hope Ave · Lansing, MI 48910
3 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 49 Days on market
Built 1916 4,181 sqft lot $73/sqft · 6% below area Est $96k · 6% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity with this 3-bedroom, 1-bath home. Its features include classic wood trim in the living and dining rooms, character and charm. There are also hardwood floors throughout. The home offers both front and back porches, a full basement for additional storage or potential living space, and plenty of opportunity for updates. An excellent value with room for potential for investors or buyers looking for an affordable place to call home. Home is "Sold As-Is. "

Key facts

  • 4,181 sq ft lot
  • Garage
  • Built 1916

Property features AI

Exterior

  • Parking: Alley access; No attached garage; Separate garage structure on property
  • Utilities: Public sewer
  • Home design: Two-story house built in 1916; Located on a city street
  • Construction: Wood siding; Block foundation; Shingle roof
  • Exterior features: City lot; Front porch; Rear porch; Paved road frontage

Interior

  • Kitchen: Kitchen
  • Bedrooms: 3 bedrooms (Primary bedroom on second level)
  • Flooring: Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; No central cooling
  • Interior features: Full basement; Wood flooring
  • Laundry & utility: Laundry located 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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $387 ($5k/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 11.5% 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 (+4.7%/yr); 177 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 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 + 4.7% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 5 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.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 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 1916 — 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
1.48%
Cap rate
11.46%
Cash-on-cash
18.45%
DSCR
1.82
GRM
5.6

CMA / ARV

ARV (median comp)
$95,837
List price
$89,900
Delta
-6.19%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
310 W Barnes Ave 0.40mi 3/2.0 1,270 (+3%) 3mo $180,000 $142 70
227 Woodlawn Ave 0.43mi 3/1.0 1,120 (-9%) 3mo $89,900 $80 62
1819 Alpha St 0.65mi 3/2.0 1,208 (-2%) 2mo $175,000 $145 61
1601 Coleman Ave 0.34mi 4/2.0 (+1) 1,340 (+9%) 0mo $212,000 $158 60
2311 S Pennsylvania Ave 0.66mi 3/1.0 1,170 (-5%) 1mo $133,000 $114 60
1824 Davis Ave 0.40mi 2/1.0 (-1) 1,118 (-9%) 2mo $50,000 $45 59
202 Woodlawn Ave 0.41mi 3/1.0 1,094 (-11%) 4mo $35,000 $32 59
717 Smith Ave 0.68mi 3/1.0 1,160 (-6%) 2mo $170,000 $147 57
2201 S Pennsylvania Ave 0.63mi 4/2.0 (+1) 1,286 (+4%) 1mo $195,000 $152 54
2340 S Pennsylvania Ave 0.66mi 4/1.0 (+1) 1,152 (-6%) 4mo $69,000 $60 50
2309 S Pennsylvania Ave 0.65mi 4/2.0 (+1) 1,308 (+6%) 0mo $88,900 $68 50
560 Paris Ave 0.74mi 2/2.0 (-1) 1,340 (+9%) 2mo $199,000 $149 40

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 · 4.71% rent growth · sell at horizon

5-year hold
IRR
12.2%
Equity multiple
1.49×
Total profit
$12,456
Equity at exit
$13,404
10-year hold
IRR
22.5%
Equity multiple
3.09×
Total profit
$52,652
Equity at exit
$7,773

Cash invested: $25,172 (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 48910

Rents YoY
4.7%
Active inventory
177
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,328 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$153 /mo · $1,838/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$387

Break-even live

Break-even rent $838
Max offer price $89,900
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
$22,475
Closing costs
$2,697
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1828 Davis Ave Lansing, MI 2.0 1.0 700 $1,150 $1.64 44d 1 0.43mi
2528 Forest Ave Lansing, MI 4.0 1.0 1175 $1,699 $1.45 44d 1 0.49mi
401 E Willard Ave Unit 19 Lansing, MI 2.0 1.0 775 $1,000 $1.29 44d 1 0.56mi
1016 E Greenlawn Ave Unit 3 Lansing, MI 2.0 1.0 750 $925 $1.23 14d 1 0.77mi
430 Dunlap St Lansing, MI 2.0 1.0 940 $1,450 $1.54 21d 1 0.81mi
1913 Stirling Ave Unit 1 Lansing, MI 2.0 2.0 1100 $1,200 $1.09 44d 1 0.82mi
920 S Washington Ave Lansing, MI 1.0–2.0 1.0–2.0 900 $1,250 $1.39 14d 1 0.83mi
3031 S Washington Ave Lansing, MI 1.0–2.0 1.0 725 $1,100 $1.52 44d 1 0.91mi
335 E Saint Joseph St Unit 6 Lansing, MI 2.0 1.0 700 $949 $1.36 44d 1 1.01mi
605 S Grand Ave Unit 2 Lansing, MI 4.0 1.0 1200 $1,100 $0.92 44d 1 1.04mi
1223 Bensch St Lansing, MI 3.0 1.0 850 $1,200 $1.41 21d 1 1.05mi
1027 Climax St Lansing, MI 3.0 1.5 1298 $1,550 $1.19 14d 1 1.08mi
1317 Lenore Ave Lansing, MI 2.0 1.5 1442 $850 $0.59 44d 1 1.11mi
1100 Malcolm X St Unit B Lansing, MI 2.0 1.0 979 $1,050 $1.07 14d 1 1.12mi
3518 Davidson Dr Lansing, MI 2.0 2.0 850 $1,115 $1.31 44d 3 1.14mi
805 Bement St Unit Hosmer 507 Lansing, MI 2.0 1.0 1120 $1,075 $0.96 44d 1 1.20mi
507 S Hosmer St Lansing, MI 2.0 1.0 1120 $1,075 $0.96 44d 1 1.21mi
401 S Washington Sq Unit 205 Lansing, MI 2.0 1.0 968 $1,355 $1.40 44d 1 1.23mi
401 S Washington Sq Unit 201 Lansing, MI 3.0 1.0 1254 $1,560 $1.24 44d 1 1.23mi
910 Dakin St Lansing, MI 3.0 1.0 908 $1,295 $1.43 44d 1 1.28mi
1815 Potomac Cir Lansing, MI 2.0 1.0 1002 $1,200 $1.20 14d 1 1.42mi

Listing history 24 events

  1. 2026-06-18
    days on market $89,900 Active 49 DOM
  2. 2026-06-17
    days on market $89,900 Active 48 DOM
  3. 2026-06-16
    days on market $89,900 Active 47 DOM
  4. 2026-06-15
    days on market $89,900 Active 46 DOM
  5. 2026-06-14
    days on market $89,900 Active 44 DOM
  6. 2026-06-13
    days on market $89,900 Active 43 DOM
  7. 2026-06-10
    days on market $89,900 Active 41 DOM
  8. 2026-06-09
    days on market $89,900 Active 40 DOM
  9. 2026-06-08
    days on market $89,900 Active 39 DOM
  10. 2026-06-07
    days on market $89,900 Active 38 DOM
  11. 2026-06-05
    days on market $89,900 Active 35 DOM
  12. 2026-06-03
    days on market $89,900 Active 34 DOM
  13. 2026-06-02
    days on market $89,900 Active 33 DOM
  14. 2026-06-01
    days on market $89,900 Active 32 DOM
  15. 2026-05-31
    days on market $89,900 Active 31 DOM
  16. 2026-05-30
    days on market $89,900 Active 30 DOM
  17. 2026-04-30
    historical
    Show marketing remark (482 chars)

    Great opportunity with this 3-bedroom, 1-bath home. Its features include classic wood trim in the living and dining rooms, character and charm. There are also hardwood floors throughout. The home offers both front and back porches, a full basement for additional storage or potential living space, and plenty of opportunity for updates. An excellent value with room for potential for investors or buyers looking for an affordable place to call home. Home is "Sold As-Is. "

  18. 2026-04-30
    listed $89,900 Active 481-char remark
    Show marketing remark (482 chars)

    Great opportunity with this 3-bedroom, 1-bath home. Its features include classic wood trim in the living and dining rooms, character and charm. There are also hardwood floors throughout. The home offers both front and back porches, a full basement for additional storage or potential living space, and plenty of opportunity for updates. An excellent value with room for potential for investors or buyers looking for an affordable place to call home. Home is "Sold As-Is. "

  19. 2026-04-30
    listed $89,900 Active
    Show marketing remark (482 chars)

    Great opportunity with this 3-bedroom, 1-bath home. Its features include classic wood trim in the living and dining rooms, character and charm. There are also hardwood floors throughout. The home offers both front and back porches, a full basement for additional storage or potential living space, and plenty of opportunity for updates. An excellent value with room for potential for investors or buyers looking for an affordable place to call home. Home is "Sold As-Is. "

  20. 2026-03-31
    status Active
  21. 2026-03-31
    listed $95,000 Active
  22. 2026-03-31
    historical
  23. 2026-03-31
    historical
  24. 2026-03-11
    listed $95,000 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
$1,838 · $153/mo
Projected year-2 tax
$1,838 · $153/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 3/10 Moderate 7 d/yr ≥96°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
$15,937
− Mortgage interest
−$5,036
− Property taxes
−$1,838
− Insurance
−$450
− Repairs & maintenance
−$1,275
− Management
−$1,275
− Depreciation
−$2,615
Taxable income
$3,448
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$828
After-tax cash flow
$3,818/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)
32,800
Household income
$54,712
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1305.0

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 0.62)
Race & ethnicity
White 58% Black 16% Hispanic / Latino 12% Two or more races 12% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 9% Cuban 2%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
87% English-only · Spanish 6% Chinese 1% Other Indo-European 1%

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
▼ -211.82%
Current HPI
196.8087
Rent YoY
▲ 4.71%
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

-5.4% since first listed
8 events — show timeline
  • 2026-04-30 Listed $89,900 REALCOMP
  • 2026-04-30 Listed $89,900 Greater Lansing AoR
  • 2026-04-30 Listing Removed REALCOMP
  • 2026-03-31 Relisted REALCOMP
  • 2026-03-31 Listing Removed REALCOMP
  • 2026-03-31 Listing Removed REALCOMP
  • 2026-03-31 Listed $95,000 REALCOMP
  • 2026-03-11 Listed $95,000 REALCOMP

Property tax history

+3.6%/yr

Latest (2025): $1,838 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…