CashFlowRE
Sign in Sign up
1525 E Oakland Ave
D+ Composite 49.27
Why this score? — see what drove the D+ 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 +22.4/30.0
  • DSCR +7.2/10.0
  • 1% rule +6.3/10.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$119,900

1525 E Oakland Ave · Lansing, MI 48906
3 bd · 1.0 ba · 732 sqft · SingleFamily public records · 3 Days on market
Built 1947 6,534 sqft lot Est $100k · 20% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 1.5-story home offering comfortable, easy living in a warm and inviting layout. Step through the front door into a bright and welcoming living room filled with natural light. Just ahead, the newly updated full bath adds a fresh, modern touch to the home's classic character. Down the hall, two well-appointed bedrooms offer ample natural light and comfortable space for rest or work. Behind the living room, the eat-in kitchen is the heart of the home, featuring sliding glass doors that open directly onto the back deck, seamlessly blending indoor and outdoor living. Upstairs, the spacious upper level offers a world of possibility. Whether you envision a private bedroom retreat, a creative workshop, or a hobby space all your own, this versatile room delivers the square footage and flexibility to make it exactly what you need. The fully fenced backyard is a private oasis, enclosed by a privacy fence and highlighted by a charming overhang adjacent to the garage, the perfect spot to unwind outdoors while staying sheltered from the sun or rain. Whether you're hosting a summer cookout or enjoying a quiet evening outside, this backyard delivers. The attached two-car garage rounds out this home with generous parking and additional storage space to spare. Ready to see for yourself? Book your tour today!

Key facts

  • Sliding glass doors
  • Privacy fence
  • Eat-in kitchen

Tags

NEWLY UPDATED FULL BATHEAT-IN KITCHENSLIDING GLASS DOORSFULLY FENCED BACKYARDPRIVACY FENCE

Property features AI

Exterior

  • Parking: Driveway; Paved parking; Garage
  • Utilities: Public sewer; Paved road access
  • Home design: One and one-half story home; Built in 1947; Located in the Grand River subdivision
  • Construction: Vinyl siding
  • Exterior features: Rain gutters; Deck; Screens and shutters on windows; Back yard; Front yard

Interior

  • Kitchen: Dishwasher; Oven; Refrigerator; Disposal; Vented exhaust fan; Water heater
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3; Total of 3 bedrooms
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bath
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Eat-in kitchen; Full basement
  • Laundry & utility: Washer hookup; Electric dryer hookup; Laundry in basement; Dryer (appliance)

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 $120k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 8.3% 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 (+10.5%/yr); 138 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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 $829 of loan paydown is wiped out by about $4k 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 + 8.0% rent growth), your $34k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 5y 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 $90k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $119,900

Questions for the listing agent

  1. Built in 1947 — 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. 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?
  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
8.30%
Cash-on-cash
7.16%
DSCR
1.32
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$99,552
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
930 Mahlon St 0.12mi 2/1.0 (-1) 704 (-4%) 3mo $60,000 $85 80
919 Mahlon St 0.13mi 2/1.0 (-1) 678 (-7%) 4mo $96,000 $142 74
1102 Persons Ct 0.44mi 3/1.0 720 (-2%) 5mo $67,500 $94 73
1107 May St 0.36mi 2/1.0 (-1) 704 (-4%) 1mo $89,500 $127 72
1022 Persons Ct 0.45mi 2/1.0 (-1) 714 (-2%) 0mo $66,000 $92 70
1035 May St 0.39mi 3/1.0 786 (+7%) 2mo $55,000 $70 68
723 N Francis Ave 0.63mi 2/1.0 (-1) 748 (+2%) 3mo $130,500 $174 60
1312 Otto St 0.29mi 2/2.0 (-1) 652 (-11%) 1mo $113,500 $174 59
322 N Foster Ave 0.74mi 3/1.0 768 (+5%) 5mo $164,500 $214 53
435 N Magnolia Ave 0.56mi 2/1.0 (-1) 800 (+9%) 5mo $95,000 $119 49
1633 Illinois Ave 0.69mi 2/1.0 (-1) 660 (-10%) 1mo $90,000 $136 45
318 N Foster Ave 0.74mi 2/1.0 (-1) 680 (-7%) 6mo $110,000 $162 43

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
0.4%
Equity multiple
1.02×
Total profit
$555
Equity at exit
$17,877
10-year hold
IRR
14.8%
Equity multiple
2.48×
Total profit
$49,797
Equity at exit
$10,367

Cash invested: $33,572 (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 48906

Rents YoY
10.5%
Active inventory
138
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,359 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$195 /mo · $2,340/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$200

Break-even live

Break-even rent $1,106
Max offer price $119,900
Occupancy floor 80%

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
$29,975
Closing costs
$3,597
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
936 N Fairview Ave Lansing, MI 1.0–2.0 1.0 825 $1,245 $1.51 43d 2 0.46mi
1245 Weber Dr Unit 2 Lansing, MI 2.0 1.0 700 $1,250 $1.79 43d 1 0.71mi
2208 Marcus St Lansing, MI 3.0 1.0 616 $1,175 $1.91 21d 1 1.11mi
427 Seymour Ave Unit 315 Lansing, MI 2.0 1.0 550 $1,300 $2.36 43d 1 1.40mi
427 Seymour Ave Unit 315 Lansing, MI 2.0 1.0 550 $1,300 $2.36 21d 1 1.40mi
1502 S Shore Dr East Lansing, MI 3.0 1.0–2.0 689 $1,900 $2.76 13d 14 1.47mi
335 E Saint Joseph St Unit 6 Lansing, MI 2.0 1.0 700 $949 $1.36 43d 1 1.48mi

Listing history 7 events

  1. 2026-05-30
    status $119,900 Pending 3 DOM
  2. 2026-05-26
    listed $119,900 Active 1336-char remark
    Show marketing remark (1336 chars)

    Welcome to this charming 1.5-story home offering comfortable, easy living in a warm and inviting layout. Step through the front door into a bright and welcoming living room filled with natural light. Just ahead, the newly updated full bath adds a fresh, modern touch to the home's classic character. Down the hall, two well-appointed bedrooms offer ample natural light and comfortable space for rest or work. Behind the living room, the eat-in kitchen is the heart of the home, featuring sliding glass doors that open directly onto the back deck, seamlessly blending indoor and outdoor living. Upstairs, the spacious upper level offers a world of possibility. Whether you envision a private bedroom retreat, a creative workshop, or a hobby space all your own, this versatile room delivers the square footage and flexibility to make it exactly what you need. The fully fenced backyard is a private oasis, enclosed by a privacy fence and highlighted by a charming overhang adjacent to the garage, the perfect spot to unwind outdoors while staying sheltered from the sun or rain. Whether you're hosting a summer cookout or enjoying a quiet evening outside, this backyard delivers. The attached two-car garage rounds out this home with generous parking and additional storage space to spare. Ready to see for yourself? Book your tour today!

  3. 2026-05-26
    listed $119,900 Active
    Show marketing remark (1336 chars)

    Welcome to this charming 1.5-story home offering comfortable, easy living in a warm and inviting layout. Step through the front door into a bright and welcoming living room filled with natural light. Just ahead, the newly updated full bath adds a fresh, modern touch to the home's classic character. Down the hall, two well-appointed bedrooms offer ample natural light and comfortable space for rest or work. Behind the living room, the eat-in kitchen is the heart of the home, featuring sliding glass doors that open directly onto the back deck, seamlessly blending indoor and outdoor living. Upstairs, the spacious upper level offers a world of possibility. Whether you envision a private bedroom retreat, a creative workshop, or a hobby space all your own, this versatile room delivers the square footage and flexibility to make it exactly what you need. The fully fenced backyard is a private oasis, enclosed by a privacy fence and highlighted by a charming overhang adjacent to the garage, the perfect spot to unwind outdoors while staying sheltered from the sun or rain. Whether you're hosting a summer cookout or enjoying a quiet evening outside, this backyard delivers. The attached two-car garage rounds out this home with generous parking and additional storage space to spare. Ready to see for yourself? Book your tour today!

  4. 2021-06-16
    soldstatus $90,000 13-char remark
    Show marketing remark (13 chars)

    NON-LIST SALE

  5. 2021-06-16
    soldstatus $90,000
    Show marketing remark (13 chars)

    NON-LIST SALE

  6. 2021-06-16
    listed $90,000 13-char remark
    Show marketing remark (13 chars)

    NON-LIST SALE

  7. 2021-06-16
    listed $90,000
    Show marketing remark (13 chars)

    NON-LIST SALE

ⓘ 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
$2,340 · $195/mo
Projected year-2 tax
$2,340 · $195/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 ≥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
$16,313
− Mortgage interest
−$6,716
− Property taxes
−$2,340
− Insurance
−$600
− Repairs & maintenance
−$1,305
− Management
−$1,305
− Depreciation
−$3,488
Taxable income
$559
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$134
After-tax cash flow
$2,268/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)
25,901
Household income
$64,315
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
851.0

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 0.56)
Race & ethnicity
White 64% Black 15% Two or more races 12% Hispanic / Latino 12% Asian 2%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Romanian 3% Lithuanian 2% Iranian 2%
Foreign-born
6% · Canada, China
Languages at home
88% English-only · Spanish 5% Other Asian/Pacific 1% French/Haitian/Cajun 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
▼ -135.54%
Current HPI
228.7023
Rent YoY
▲ 10.50%
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

+33.2% since first listed
6 events — show timeline
  • 2026-05-26 Listed $119,900 REALCOMP
  • 2026-05-26 Listed $119,900 Greater Lansing AoR
  • 2021-06-16 Listed $90,000 REALCOMP
  • 2021-06-16 Listed $90,000 Greater Lansing AoR
  • 2021-06-16 Sold (MLS) $90,000 REALCOMP
  • 2021-06-16 Sold (MLS) $90,000 Greater Lansing AoR

Property tax history

+3.2%/yr

Latest (2025): $2,340 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…