CashFlowRE
Sign in Sign up
1422 Comfort St
C Composite 57.96
Why this score? — see what drove the C 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 +19.9/30.0
  • ARV discount +14.6/15.0
  • 1% rule +6.3/10.0
  • DSCR +6.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$139,990

1422 Comfort St · Lansing, MI 48915
4 bd · 1.0 ba · 1,342 sqft · SingleFamily public records · 1 Days on market
Built 1918 0.79 ac lot Est $166k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1422 Comfort Street in Lansing--a spacious 4-bedroom, 1.5-bath home offering over 1,300 square feet of finished living space on an oversized 0.79-acre lot. This property combines classic charm with key updates, making it an excellent opportunity for homeowners or investors alike. Recent improvements include a newer steel roof, low-maintenance vinyl siding, and energy-efficient vinyl windows. Inside, you'll find new flooring throughout and a functional, spacious layout featuring a large living room, dedicated dining area, and additional flex space ideal for a home office or mudroom. The kitchen is equipped with stainless steel appliances, offering both style and practicality. Laundry is conveniently located in the basement with an electric dryer setup. One of the standout features is the HUGE yard???just under 3/4 of an acre???providing ample outdoor space for entertaining, pets, or future expansion, with a portion already fenced. The property also includes a large detached 2-car garage, offering plenty of storage and parking. Additional highlights include central air, forced air heating, and a covered front porch perfect for relaxing. Conveniently located near shopping, dining, and major roadways, this home offers both space and accessibility at an attractive price point.

Key facts

  • Newer steel roof
  • New flooring
  • Large living room

Tags

NEWER STEEL ROOFLOW-MAINTENANCE VINYL SIDINGENERGY-EFFICIENT VINYL WINDOWSNEW FLOORINGLARGE LIVING ROOMDEDICATED DINING AREA

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $169 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 7.7% vs local median 6.0% in Lansing — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 68 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($54k/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 $968 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 18y 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 $91k; list at $140k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,990

Questions for the listing agent

  1. Built in 1918 — 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. 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.
  6. 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.
  7. 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
7.74%
Cash-on-cash
5.18%
DSCR
1.23
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$166,408
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1422 Comfort St 0.00mi 4/1.5 1,342 (0%) 0mo $160,000 $119 98
914 Stanley St 0.50mi 3/1.0 (-1) 1,319 (-2%) 6mo $167,575 $127 64
1840 W Maple St 0.32mi 3/1.0 (-1) 1,463 (+9%) 7mo $175,000 $120 59
806 Princeton Ave 0.67mi 3/1.0 (-1) 1,344 (+0%) 6mo $60,000 $45 58
821 N Verlinden Ave 0.50mi 3/1.5 (-1) 1,428 (+6%) 3mo $122,000 $85 57
1320 Glenrose Ave 0.20mi 3/1.0 (-1) 1,144 (-15%) 6mo $23,000 $20 56
1043 Ontario St 0.35mi 3/1.0 (-1) 1,152 (-14%) 2mo $54,900 $48 54
1023 Cleo St 0.34mi 3/1.5 (-1) 1,508 (+12%) 4mo $265,000 $176 54
1145 N Martin Luther King Junior Blvd 0.40mi 3/2.0 (-1) 1,235 (-8%) 7mo $160,000 $130 53
920 Clyde St 0.52mi 3/1.5 (-1) 1,204 (-10%) 2mo $170,000 $141 50
2341 N Grand River Ave 0.73mi 4/1.5 1,423 (+6%) 6mo $176,500 $124 48
1629 N Genesee Dr 0.72mi 3/2.0 (-1) 1,176 (-12%) 1mo $213,800 $182 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.70×
Total profit
$-11,809
Equity at exit
$20,873
10-year hold
IRR
1.4%
Equity multiple
1.10×
Total profit
$3,974
Equity at exit
$12,104

Cash invested: $39,197 (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 48915

Active inventory
68
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,578 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$285 /mo · $3,419/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$169

Break-even live

Break-even rent $1,364
Max offer price $139,990
Occupancy floor 84%

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
$34,998
Closing costs
$4,200
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1012 Ontario St Lansing, MI 4.0 2.0 1320 $1,600 $1.21 21d 1 0.39mi
919 Princeton Ave Lansing, MI 3.0 1.5 1119 $1,475 $1.32 21d 1 0.57mi
712 N Sycamore St Lansing, MI 3.0 1.0 1100 $1,650 $1.50 21d 1 0.87mi
433 Seymour Ave Unit 3 Lansing, MI 3.0 1.0 1250 $1,395 $1.12 44d 1 1.23mi

Listing history 22 events

  1. 2026-04-27
    status Pending 1303-char remark
    Show marketing remark (1303 chars)

    Welcome to 1422 Comfort Street in Lansing--a spacious 4-bedroom, 1.5-bath home offering over 1,300 square feet of finished living space on an oversized 0.79-acre lot. This property combines classic charm with key updates, making it an excellent opportunity for homeowners or investors alike. Recent improvements include a newer steel roof, low-maintenance vinyl siding, and energy-efficient vinyl windows. Inside, you'll find new flooring throughout and a functional, spacious layout featuring a large living room, dedicated dining area, and additional flex space ideal for a home office or mudroom. The kitchen is equipped with stainless steel appliances, offering both style and practicality. Laundry is conveniently located in the basement with an electric dryer setup. One of the standout features is the HUGE yard???just under 3/4 of an acre???providing ample outdoor space for entertaining, pets, or future expansion, with a portion already fenced. The property also includes a large detached 2-car garage, offering plenty of storage and parking. Additional highlights include central air, forced air heating, and a covered front porch perfect for relaxing. Conveniently located near shopping, dining, and major roadways, this home offers both space and accessibility at an attractive price point.

  2. 2026-04-27
    status Pending
    Show marketing remark (1303 chars)

    Welcome to 1422 Comfort Street in Lansing--a spacious 4-bedroom, 1.5-bath home offering over 1,300 square feet of finished living space on an oversized 0.79-acre lot. This property combines classic charm with key updates, making it an excellent opportunity for homeowners or investors alike. Recent improvements include a newer steel roof, low-maintenance vinyl siding, and energy-efficient vinyl windows. Inside, you'll find new flooring throughout and a functional, spacious layout featuring a large living room, dedicated dining area, and additional flex space ideal for a home office or mudroom. The kitchen is equipped with stainless steel appliances, offering both style and practicality. Laundry is conveniently located in the basement with an electric dryer setup. One of the standout features is the HUGE yard???just under 3/4 of an acre???providing ample outdoor space for entertaining, pets, or future expansion, with a portion already fenced. The property also includes a large detached 2-car garage, offering plenty of storage and parking. Additional highlights include central air, forced air heating, and a covered front porch perfect for relaxing. Conveniently located near shopping, dining, and major roadways, this home offers both space and accessibility at an attractive price point.

  3. 2026-04-25
    listed $139,990 Active 1303-char remark
    Show marketing remark (1303 chars)

    Welcome to 1422 Comfort Street in Lansing--a spacious 4-bedroom, 1.5-bath home offering over 1,300 square feet of finished living space on an oversized 0.79-acre lot. This property combines classic charm with key updates, making it an excellent opportunity for homeowners or investors alike. Recent improvements include a newer steel roof, low-maintenance vinyl siding, and energy-efficient vinyl windows. Inside, you'll find new flooring throughout and a functional, spacious layout featuring a large living room, dedicated dining area, and additional flex space ideal for a home office or mudroom. The kitchen is equipped with stainless steel appliances, offering both style and practicality. Laundry is conveniently located in the basement with an electric dryer setup. One of the standout features is the HUGE yard???just under 3/4 of an acre???providing ample outdoor space for entertaining, pets, or future expansion, with a portion already fenced. The property also includes a large detached 2-car garage, offering plenty of storage and parking. Additional highlights include central air, forced air heating, and a covered front porch perfect for relaxing. Conveniently located near shopping, dining, and major roadways, this home offers both space and accessibility at an attractive price point.

  4. 2026-04-25
    listed $139,990 Active
    Show marketing remark (1303 chars)

    Welcome to 1422 Comfort Street in Lansing--a spacious 4-bedroom, 1.5-bath home offering over 1,300 square feet of finished living space on an oversized 0.79-acre lot. This property combines classic charm with key updates, making it an excellent opportunity for homeowners or investors alike. Recent improvements include a newer steel roof, low-maintenance vinyl siding, and energy-efficient vinyl windows. Inside, you'll find new flooring throughout and a functional, spacious layout featuring a large living room, dedicated dining area, and additional flex space ideal for a home office or mudroom. The kitchen is equipped with stainless steel appliances, offering both style and practicality. Laundry is conveniently located in the basement with an electric dryer setup. One of the standout features is the HUGE yard???just under 3/4 of an acre???providing ample outdoor space for entertaining, pets, or future expansion, with a portion already fenced. The property also includes a large detached 2-car garage, offering plenty of storage and parking. Additional highlights include central air, forced air heating, and a covered front porch perfect for relaxing. Conveniently located near shopping, dining, and major roadways, this home offers both space and accessibility at an attractive price point.

  5. 2022-10-05
    soldstatus $91,000
  6. 2022-09-28
    soldstatus $91,000 Closed 164-char remark
    Show marketing remark (164 chars)

    Great price on 4 bedroom 1 1/2 bath home with detached garage and fenced in backyard. The home has a newer metal roof, fresh coat of paint and all appliances stay.

  7. 2022-09-28
    soldstatus $91,000
    Show marketing remark (164 chars)

    Great price on 4 bedroom 1 1/2 bath home with detached garage and fenced in backyard. The home has a newer metal roof, fresh coat of paint and all appliances stay.

  8. 2022-07-22
    price $89,000 164-char remark
    Show marketing remark (164 chars)

    Great price on 4 bedroom 1 1/2 bath home with detached garage and fenced in backyard. The home has a newer metal roof, fresh coat of paint and all appliances stay.

  9. 2022-06-28
    listed $99,900 Active 164-char remark
    Show marketing remark (164 chars)

    Great price on 4 bedroom 1 1/2 bath home with detached garage and fenced in backyard. The home has a newer metal roof, fresh coat of paint and all appliances stay.

  10. 2022-06-28
    listed $89,000
    Show marketing remark (164 chars)

    Great price on 4 bedroom 1 1/2 bath home with detached garage and fenced in backyard. The home has a newer metal roof, fresh coat of paint and all appliances stay.

  11. 2016-03-23
    soldstatus $65,000
  12. 2016-03-18
    soldstatus $65,000
  13. 2016-03-18
    soldstatus $65,000
  14. 2015-12-16
    listed $66,700
  15. 2015-12-16
    listed $66,700
  16. 2015-12-16
    historical
  17. 2015-12-16
    historical
  18. 2015-12-09
    listed $67,900
  19. 2015-12-09
    listed $67,900
  20. 2008-11-20
    historical
  21. 2008-08-11
    listed $24,500
  22. 2003-05-06
    soldstatus $65,500

ⓘ 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
$3,419 · $285/mo
Projected year-2 tax
$3,419 · $285/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
$18,938
− Mortgage interest
−$7,842
− Property taxes
−$3,419
− Insurance
−$700
− Repairs & maintenance
−$1,515
− Management
−$1,515
− Depreciation
−$4,072
Taxable loss
−$126
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$30
After-tax cash flow
$2,062/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)
9,428
Household income
$54,465
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
307.0

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 0.64)
Race & ethnicity
White 54% Black 24% Two or more races 13% Hispanic / Latino 13%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 7% Lithuanian 2% Iranian 2%
Foreign-born
5% · Canada, Philippines
Languages at home
90% English-only · Spanish 7% Other Asian/Pacific 1% German/W. Germanic 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
▼ -129.90%
Current HPI
177.0906
Rent YoY
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

+113.7% since first listed
22 events — show timeline
  • 2026-04-27 Pending REALCOMP
  • 2026-04-27 Pending Greater Lansing AoR
  • 2026-04-25 Listed $139,990 REALCOMP
  • 2026-04-25 Listed $139,990 Greater Lansing AoR
  • 2022-10-05 Sold (Public Records) $91,000 Public Records
  • 2022-09-28 Sold (MLS) $91,000 REALCOMP
  • 2022-09-28 Sold (MLS) $91,000 Greater Lansing AoR
  • 2022-07-22 Price Changed $89,000 Greater Lansing AoR
  • 2022-06-28 Listed $89,000 REALCOMP
  • 2022-06-28 Listed $99,900 Greater Lansing AoR
  • 2016-03-23 Sold (Public Records) $65,000 Public Records
  • 2016-03-18 Sold (MLS) $65,000 Greater Lansing AoR
  • 2016-03-18 Sold (MLS) $65,000 REALCOMP
  • 2015-12-16 Listing Removed REALCOMP
  • 2015-12-16 Listing Removed Greater Lansing AoR
  • 2015-12-16 Listed $66,700 Greater Lansing AoR
  • 2015-12-16 Listed $66,700 REALCOMP
  • 2015-12-09 Listed $67,900 REALCOMP
  • 2015-12-09 Listed $67,900 Greater Lansing AoR
  • 2008-11-20 Listing Removed Greater Lansing AoR
  • 2008-08-11 Listed $24,500 Greater Lansing AoR
  • 2003-05-06 Sold (Public Records) $65,500 Public Records

Property tax history

+4.7%/yr

Latest (2025): $3,419 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…