CashFlowRE
Sign in Sign up
4630 Christiansen Rd
B+ Composite 77.0
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$55,000

4630 Christiansen Rd · Lansing, MI 48910
3 bd · 1.0 ba · 892 sqft · SingleFamily public records · 47 Days on market
Built 1940 0.39 ac lot $62/sqft · 31% below area Est $95k · 42% under

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

Listing remarks MLS

Investor special in Lansing! This 3-bedroom, 2-bath home sits on a large lot and is ready for your vision to bring it to completion. The seller has already begun renovations, including a brand-new front porch, cement driveway, and plumbing installed for a second bathroom, newer windows. The home has been taken down to the studs (2x4s) and is ready for finishing?needing drywall, kitchen installation, bathroom fixtures, flooring, siding. A great opportunity for investors or experienced renovators looking to customize from the ground up and build equity. Cash sale only. Seller will make no further improvements, property is being sold as-is.

Key facts

  • 0.39 acre lot
  • Built 1940
  • Listed 47 days

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 $55k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.9% 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; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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 $380 of loan paydown is wiped out by about $2k 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 $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 11y ago; this cycle's ask is 10% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $13k; list at $55k implies a 326% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.3% of price; built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 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 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.18%
Cap rate
15.88%
Cash-on-cash
34.22%
DSCR
2.52
GRM
3.8

CMA / ARV

ARV (median comp)
$94,705
List price
$55,000
Delta
-41.93%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1808 W Jolly Rd 0.25mi 2/1.0 (-1) 914 (+2%) 3mo $75,000 $82 77
4927 Starr Ave 0.23mi 3/1.0 812 (-9%) 1mo $98,500 $121 73
4908 Hughes Rd 0.16mi 2/1.0 (-1) 816 (-8%) 3mo $90,000 $110 71
2813 Greenbelt Dr 0.67mi 3/1.0 894 (+0%) 1mo $120,000 $134 68
4110 Richmond St 0.47mi 3/1.0 925 (+4%) 6mo $120,000 $130 68
2820 Reo Rd 0.60mi 2/1.0 (-1) 904 (+1%) 2mo $144,000 $159 63
2045 Moffitt St 0.55mi 2/1.0 (-1) 876 (-2%) 6mo $145,000 $166 62
4628 Pleasant Grove Rd 0.27mi 3/1.0 1,008 (+13%) 6mo $127,000 $126 61
833 Dornell Ave 0.68mi 3/1.0 933 (+5%) 6mo $139,000 $149 55
4416 Ballard Rd 0.72mi 2/1.0 (-1) 933 (+5%) 3mo $82,000 $88 51
2029 Hillcrest St 0.43mi 2/1.0 (-1) 779 (-13%) 5mo $150,000 $193 49
4920 Ballard Rd 0.73mi 3/1.5 1,009 (+13%) 0mo $167,000 $166 42

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
31.9%
Equity multiple
2.38×
Total profit
$21,253
Equity at exit
$8,201
10-year hold
IRR
40.1%
Equity multiple
5.14×
Total profit
$63,822
Equity at exit
$4,755

Cash invested: $15,400 (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
3.8×

Monthly cashflow live

Estimated rent
$1,198 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$195 /mo · $2,346/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$439

Break-even live

Break-even rent $642
Max offer price $55,000
Occupancy floor 58%

Sensitivity live

Price -10% $470 -5% $455 +0% $439 +5% $424 +10% $408
Rent -10% $345 -5% $392 +0% $439 +5% $487 +10% $534
Rate -1.0pp $467 -0.5pp $453 base $439 +0.5pp $425 +1.0pp $410

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
$13,750
Closing costs
$1,650
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4318 Pleasant Grove Rd Lansing, MI 1.0–3.0 1.0–2.0 722 $1,350 $1.87 14d 1 0.34mi
1115 Dorchester Cir Lansing, MI 2.0 1.0 850 $855 $1.01 14d 5 0.45mi
2114 Ferrol St Unit 1 Lansing, MI 2.0 1.0 700 $950 $1.36 21d 1 0.58mi
2612 Fielding Dr Lansing, MI 2.0 1.0 1100 $1,095 $1.00 44d 1 0.59mi
4125 Ingham St Lansing, MI 3.0 1.0 933 $1,300 $1.39 44d 1 0.60mi
1001 W Cavanaugh Rd Lansing, MI 1.0–2.0 1.0 775 $850 $1.10 14d 4 0.60mi
911 W Cavanaugh Rd Lansing, MI 1.0–2.0 1.0 775 $1,000 $1.29 21d 1 0.65mi
3606 Pleasant Grove Rd Lansing, MI 1.0–2.0 1.0 812 $1,100 $1.35 44d 1 0.66mi
3501 Simken Dr Lansing, MI 2.0 1.0 900 $950 $1.06 44d 1 0.69mi
2009 W Holmes Rd Unit 11 Lansing, MI 2.0 1.0 800 $925 $1.16 14d 1 0.71mi
2823 Hillcrest St Lansing, MI 3.0 1.0 925 $1,245 $1.35 21d 1 0.75mi
2920 Hillcrest St Lansing, MI 3.0 1.0 1040 $1,225 $1.18 44d 1 0.82mi
3334 Pleasant Grove Rd Apt 15 Lansing, MI 2.0 1.0 800 $950 $1.19 44d 1 0.83mi
3334 Pleasant Grove Rd Apt 10 Lansing, MI 2.0 1.0 800 $900 $1.12 44d 1 0.83mi
3334 Pleasant Grove Rd Unit 19 Lansing, MI 2.0 1.0 700 $999 $1.43 14d 1 0.83mi
2420 Radford Rd Lansing, MI 2.0 1.0 768 $1,200 $1.56 14d 1 0.95mi
3530 W Jolly Rd Unit 6 Lansing, MI 2.0 1.0 1049 $1,100 $1.05 21d 1 1.11mi
915 Loa St Lansing, MI 2.0 1.0 674 $999 $1.48 44d 1 1.15mi
2711 Dunlap St Lansing, MI 3.0 1.0 1020 $1,350 $1.32 45d 1 1.17mi
3518 Davidson Dr Lansing, MI 2.0 2.0 850 $1,115 $1.31 44d 3 1.32mi
3031 S Washington Ave Lansing, MI 1.0–2.0 1.0 725 $1,100 $1.52 44d 1 1.33mi
430 Dunlap St Lansing, MI 2.0 1.0 940 $1,450 $1.54 21d 1 1.43mi
2010 Georgetown Blvd Lansing, MI 1.0–2.0 1.0 836 $1,188 $1.42 14d 8 1.46mi

Listing history 37 events

  1. 2026-06-18
    days on market $55,000 Active 47 DOM
  2. 2026-06-17
    days on market $55,000 Active 46 DOM
  3. 2026-06-16
    days on market $55,000 Active 45 DOM
  4. 2026-06-15
    days on market $55,000 Active 44 DOM
  5. 2026-06-14
    days on market $55,000 Active 42 DOM
  6. 2026-06-13
    days on market $55,000 Active 41 DOM
  7. 2026-06-10
    days on market $55,000 Active 39 DOM
  8. 2026-06-09
    days on market $55,000 Active 38 DOM
  9. 2026-06-08
    days on market $55,000 Active 37 DOM
  10. 2026-06-07
    days on market $55,000 Active 36 DOM
  11. 2026-06-05
    days on market $55,000 Active 33 DOM
  12. 2026-06-03
    days on market $55,000 Active 32 DOM
  13. 2026-06-02
    days on market $55,000 Active 31 DOM
  14. 2026-06-01
    days on market $55,000 Active 30 DOM
  15. 2026-05-31
    days on market $55,000 Active 29 DOM
  16. 2026-05-30
    days on market $55,000 Active 28 DOM
  17. 2026-05-12
    status Pending 645-char remark
    Show marketing remark (646 chars)

    Investor special in Lansing! This 3-bedroom, 2-bath home sits on a large lot and is ready for your vision to bring it to completion. The seller has already begun renovations, including a brand-new front porch, cement driveway, and plumbing installed for a second bathroom, newer windows. The home has been taken down to the studs (2x4s) and is ready for finishing?needing drywall, kitchen installation, bathroom fixtures, flooring, siding. A great opportunity for investors or experienced renovators looking to customize from the ground up and build equity. Cash sale only. Seller will make no further improvements, property is being sold as-is.

  18. 2026-05-12
    status Pending 646-char remark
    Show marketing remark (646 chars)

    Investor special in Lansing! This 3-bedroom, 2-bath home sits on a large lot and is ready for your vision to bring it to completion. The seller has already begun renovations, including a brand-new front porch, cement driveway, and plumbing installed for a second bathroom, newer windows. The home has been taken down to the studs (2x4s) and is ready for finishing?needing drywall, kitchen installation, bathroom fixtures, flooring, siding. A great opportunity for investors or experienced renovators looking to customize from the ground up and build equity. Cash sale only. Seller will make no further improvements, property is being sold as-is.

  19. 2026-04-23
    listed $50,000 Active 645-char remark
    Show marketing remark (646 chars)

    Investor special in Lansing! This 3-bedroom, 2-bath home sits on a large lot and is ready for your vision to bring it to completion. The seller has already begun renovations, including a brand-new front porch, cement driveway, and plumbing installed for a second bathroom, newer windows. The home has been taken down to the studs (2x4s) and is ready for finishing?needing drywall, kitchen installation, bathroom fixtures, flooring, siding. A great opportunity for investors or experienced renovators looking to customize from the ground up and build equity. Cash sale only. Seller will make no further improvements, property is being sold as-is.

  20. 2026-04-23
    listed $50,000 Active 646-char remark
    Show marketing remark (646 chars)

    Investor special in Lansing! This 3-bedroom, 2-bath home sits on a large lot and is ready for your vision to bring it to completion. The seller has already begun renovations, including a brand-new front porch, cement driveway, and plumbing installed for a second bathroom, newer windows. The home has been taken down to the studs (2x4s) and is ready for finishing?needing drywall, kitchen installation, bathroom fixtures, flooring, siding. A great opportunity for investors or experienced renovators looking to customize from the ground up and build equity. Cash sale only. Seller will make no further improvements, property is being sold as-is.

  21. 2026-04-17
    historical $50,000 646-char remark
    Show marketing remark (646 chars)

    Investor special in Lansing! This 3-bedroom, 2-bath home sits on a large lot and is ready for your vision to bring it to completion. The seller has already begun renovations, including a brand-new front porch, cement driveway, and plumbing installed for a second bathroom, newer windows. The home has been taken down to the studs (2x4s) and is ready for finishing?needing drywall, kitchen installation, bathroom fixtures, flooring, siding. A great opportunity for investors or experienced renovators looking to customize from the ground up and build equity. Cash sale only. Seller will make no further improvements, property is being sold as-is.

  22. 2018-02-27
    soldstatus $12,900
  23. 2018-02-27
    soldstatus $12,900
  24. 2017-12-21
    listed $14,900
  25. 2017-12-21
    listed $14,900
  26. 2017-11-28
    historical
  27. 2017-11-28
    historical
  28. 2017-09-01
    listed $13,900
  29. 2017-09-01
    listed $13,900
  30. 2017-07-01
    historical
  31. 2017-07-01
    historical
  32. 2017-05-01
    listed $14,900
  33. 2017-05-01
    listed $14,900
  34. 2015-11-16
    soldstatus $9,755
  35. 2015-11-16
    soldstatus $9,755
  36. 2015-07-10
    listed $25,490
  37. 2015-07-10
    listed $25,490

ⓘ 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
$2,346 · $195/mo
Projected year-2 tax
$2,346 · $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 6/10 Major FEMA zone X (unshaded) · 73% 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
$14,370
− Mortgage interest
−$3,081
− Property taxes
−$2,346
− Insurance
−$275
− Repairs & maintenance
−$1,150
− Management
−$1,150
− Depreciation
−$1,600
Taxable income
$4,769
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,145
After-tax cash flow
$4,126/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

+96.2% since first listed
21 events — show timeline
  • 2026-05-12 Pending REALCOMP
  • 2026-05-12 Pending Greater Lansing AoR
  • 2026-04-23 Listed $50,000 REALCOMP
  • 2026-04-23 Listed $50,000 Greater Lansing AoR
  • 2026-04-17 Coming Soon $50,000 Greater Lansing AoR
  • 2018-02-27 Sold (MLS) $12,900 Greater Lansing AoR
  • 2018-02-27 Sold (MLS) $12,900 REALCOMP
  • 2017-12-21 Listed $14,900 Greater Lansing AoR
  • 2017-12-21 Listed $14,900 REALCOMP
  • 2017-11-28 Listing Removed REALCOMP
  • 2017-11-28 Listing Removed Greater Lansing AoR
  • 2017-09-01 Listed $13,900 REALCOMP
  • 2017-09-01 Listed $13,900 Greater Lansing AoR
  • 2017-07-01 Listing Removed REALCOMP
  • 2017-07-01 Listing Removed Greater Lansing AoR
  • 2017-05-01 Listed $14,900 REALCOMP
  • 2017-05-01 Listed $14,900 Greater Lansing AoR
  • 2015-11-16 Sold (MLS) $9,755 Greater Lansing AoR
  • 2015-11-16 Sold (MLS) $9,755 REALCOMP
  • 2015-07-10 Listed $25,490 Greater Lansing AoR
  • 2015-07-10 Listed $25,490 REALCOMP

Property tax history

+4.2%/yr

Latest (2025): $2,346 · -33.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…