CashFlowRE
Sign in Sign up
701 Algonquin Ave
F Composite 34.42
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).

  • Cash flow +12.6/30.0
  • ARV discount +4.9/15.0
  • 1% rule +3.7/10.0
  • DSCR +3.7/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$149,000

701 Algonquin Ave · Flint, MI 48507
3 bd · 2.0 ba · 2,070 sqft · SingleFamily public records · 3 Days on market
Built 1953 0.42 ac lot Est $141k · 6% over

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

Listing remarks MLS

First time on the market in 15 years! This well-maintained 4 bedroom, 2 bath home offers comfortable living space, tasteful updates throughout the years, and pride of ownership you can feel. Featuring a warm and inviting interior with nicely updated paint and a functional layout, this home is move-in ready with room to make it your own. Enjoy the HUGE backyard - perfect for entertaining, outdoor activities, gardening, or simply relaxing. Conveniently located near local amenities, schools, and expressways. Property sold AS IS. Schedule your private showing today!

Key facts

  • Move-in ready
  • Near schools
  • Huge backyard

Tags

HUGE BACKYARDMOVE-IN READYNEAR SCHOOLSNEAR EXPRESSWAYS

Property features AI

Finance

  • Other: Pets allowed

Exterior

  • Parking: Attached 3‑car garage; Garage faces side; Garage door opener; Workshop area in garage
  • Utilities: Public water; Sewer available; Cable available
  • Home design: Single‑family residence; One and one‑half stories; Ground‑level entry with steps; Aluminum siding
  • Construction: Built with aluminum siding; Asphalt roof; Finished area above grade and below grade
  • Exterior features: Front porch; Fenced yard; Paved road access; Irregular lot shape (0.42 acres)

Interior

  • Kitchen: Gas cooktop; Free‑standing gas oven; Free‑standing refrigerator; Disposal
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Finished basement; Basement fireplace; 7 total rooms
  • Laundry & utility: Washer; Dryer; Gas water heater

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/2.0-bath single-family listed at $149k.

Deal economics

  • At list price, monthly cash flow is $-20 ($-243/yr) — negative.
  • To cash-flow at today's rent, offer at most $145k (2.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $130k (12.8% below list).
  • Recommended offer: $130k (12.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 11.5% in Flint — 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 74/100 on livability (#196 in MI, #4,946 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment F.
  • Flint School District (urban): math 7% / reading 13% proficiency, ranked #714 of 760 in MI (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Holmes Stem Middle School Academy (math 10% / reading 30%, grade F, #420 of 493 statewide, top 86%, 324 students, 90% FRL).
  • Market conditions: Rents soft (-1.0%/yr); 207 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($47k/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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Genesee County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 sale attempts since 27y 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 $29k; list at $149k implies a 414% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,972 (12.8% 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. Built in 1953 — 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. 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?
  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
0.87%
Cap rate
6.13%
Cash-on-cash
-0.58%
DSCR
0.97
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$140,760
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3610 Dearborn Ave 0.09mi 3/2.0 1,924 (-7%) 11mo $114,900 $60 75
3617 Circle Dr 0.08mi 3/2.0 2,365 (+14%) 2mo $160,000 $68 71
3614 Comanche Ave 0.15mi 3/1.0 1,854 (-10%) 5mo $124,000 $67 68
916 Buckingham Ave 0.28mi 3/1.5 1,853 (-10%) 1mo $140,000 $76 67
1111 Lochhead Ave 0.46mi 3/1.5 1,950 (-6%) 2mo $106,000 $54 65
713 Algonquin Ave 0.05mi 2/2.0 (-1) 2,352 (+14%) 8mo $113,800 $48 63
1815 Terrace Dr 0.45mi 3/2.5 2,196 (+6%) 10mo $192,500 $88 58
361 Buckingham Ave 0.40mi 3/2.0 1,772 (-14%) 2mo $135,000 $76 56
2841 Comanche Ave 0.38mi 4/2.0 (+1) 2,272 (+10%) 11mo $155,000 $68 52
4121 Menton St 0.39mi 3/1.0 2,332 (+13%) 7mo $95,000 $41 51
818 Dell Ave 0.50mi 3/1.0 1,774 (-14%) 3mo $95,000 $54 47
3914 Red Arrow Rd 0.55mi 4/2.0 (+1) 1,785 (-14%) 1mo $128,000 $72 45

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.7%
Equity multiple
0.30×
Total profit
$-29,214
Equity at exit
$22,216
10-year hold
IRR
-23.0%
Equity multiple
0.00×
Total profit
$-41,699
Equity at exit
$12,883

Cash invested: $41,720 (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 48507

Rents YoY
-1.0%
Active inventory
207
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$781
Tax from tax record
$204 /mo · $2,443/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$-20

Break-even live

Break-even rent $1,325
Max offer price $145,419
Occupancy floor 97%

Sensitivity live

Price -10% $64 -5% $22 +0% $-20 +5% $-62 +10% $-105
Rent -10% $-123 -5% $-72 +0% $-20 +5% $31 +10% $82
Rate -1.0pp $55 -0.5pp $18 base $-20 +0.5pp $-59 +1.0pp $-98

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
$37,250
Closing costs
$4,470
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
3908 Cherokee Ave Flint, MI 4.0 2.5 1824 $1,350 $0.74 15d 1 0.29mi

Listing history 30 events

  1. 2026-05-22
    status Pending 568-char remark
    Show marketing remark (568 chars)

    First time on the market in 15 years! This well-maintained 4 bedroom, 2 bath home offers comfortable living space, tasteful updates throughout the years, and pride of ownership you can feel. Featuring a warm and inviting interior with nicely updated paint and a functional layout, this home is move-in ready with room to make it your own. Enjoy the HUGE backyard - perfect for entertaining, outdoor activities, gardening, or simply relaxing. Conveniently located near local amenities, schools, and expressways. Property sold AS IS. Schedule your private showing today!

  2. 2026-05-22
    status Pending
    Show marketing remark (568 chars)

    First time on the market in 15 years! This well-maintained 4 bedroom, 2 bath home offers comfortable living space, tasteful updates throughout the years, and pride of ownership you can feel. Featuring a warm and inviting interior with nicely updated paint and a functional layout, this home is move-in ready with room to make it your own. Enjoy the HUGE backyard - perfect for entertaining, outdoor activities, gardening, or simply relaxing. Conveniently located near local amenities, schools, and expressways. Property sold AS IS. Schedule your private showing today!

  3. 2026-05-19
    listed $149,000 Active 568-char remark
    Show marketing remark (568 chars)

    First time on the market in 15 years! This well-maintained 4 bedroom, 2 bath home offers comfortable living space, tasteful updates throughout the years, and pride of ownership you can feel. Featuring a warm and inviting interior with nicely updated paint and a functional layout, this home is move-in ready with room to make it your own. Enjoy the HUGE backyard - perfect for entertaining, outdoor activities, gardening, or simply relaxing. Conveniently located near local amenities, schools, and expressways. Property sold AS IS. Schedule your private showing today!

  4. 2026-05-19
    listed $149,000 Active
    Show marketing remark (568 chars)

    First time on the market in 15 years! This well-maintained 4 bedroom, 2 bath home offers comfortable living space, tasteful updates throughout the years, and pride of ownership you can feel. Featuring a warm and inviting interior with nicely updated paint and a functional layout, this home is move-in ready with room to make it your own. Enjoy the HUGE backyard - perfect for entertaining, outdoor activities, gardening, or simply relaxing. Conveniently located near local amenities, schools, and expressways. Property sold AS IS. Schedule your private showing today!

  5. 2011-03-07
    listed $30,000
  6. 2011-03-07
    listed $30,000
  7. 2011-02-23
    soldstatus $29,000
  8. 2011-02-23
    soldstatus $29,000
  9. 2011-02-23
    soldstatus $15,350
  10. 2011-02-23
    soldstatus $15,350
  11. 2011-02-07
    historical
  12. 2011-01-24
    listed $15,000
  13. 2011-01-24
    listed $15,000
  14. 2010-12-05
    historical
  15. 2008-09-01
    historical
  16. 2008-09-01
    historical
  17. 2007-07-01
    listed $99,000
  18. 2007-07-01
    listed $99,000
  19. 2007-01-01
    listed $99,000
  20. 2002-11-22
    soldstatus $113,000
  21. 2002-11-04
    soldstatus $112,900
  22. 2002-11-04
    soldstatus $112,900
  23. 2002-10-04
    historical
  24. 2002-03-08
    listed $112,900
  25. 2002-03-08
    listed $112,900
  26. 1999-12-21
    soldstatus $94,000
  27. 1999-12-21
    soldstatus $94,000
  28. 1999-10-29
    historical
  29. 1999-10-18
    listed $95,000
  30. 1999-10-18
    listed $95,000

ⓘ 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
$2,443 · $204/mo
Projected year-2 tax
$2,443 · $204/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 · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$15,597
− Mortgage interest
−$8,346
− Property taxes
−$2,443
− Insurance
−$745
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$4,335
Taxable loss
−$2,768
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$664
After-tax cash flow
$421/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
Flint School District
NCES district ID
2614520
Math proficiency
7% ▬ 0.00%
Reading proficiency
13% ▲ 3.00%
Median HH income
$25,954
Composite
10.97/100
National rank
#14642
State rank
#714 of 760 in MI

Livability — Flint

Score
74/100
State rank
#196
US rank
#4946

Category grades

Amenities A- Commute A+ Cost of living A+ Crime F Employment F Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Flint, MI
County
Genesee County · 221,329 people
City population
93,814
Metro
Flint, MI
Population (ZIP)
28,723
Household income
$46,554
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1534.0

Population outlook (Genesee County) Hauer SSP2

Today (2025)
381,312 people
By 2030
362,731 · -4.9%
By 2040
321,550 · -15.7%
By 2050
279,212 · -26.8%
By 2075
193,336 · -49.3%
By 2100
128,118 · -66.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 28% Two or more races 10% Hispanic / Latino 5%
Common ancestry
Lithuanian 4% Romanian 3% Slovak 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Genesee

2024 margin
Toss-up / Even · D 51.4% · R 47.2% · Other 1.4%
2008→2024 swing
-28.3pp toward R · 2008: 32.5pp · 2024: 4.2pp
All cycles
2024: D+4.2 2020: D+9.3 2016: D+9.5 2012: D+28.2 2008: D+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -154.90%
Current HPI
132.3632
Rent YoY
▼ -1.04%
Metro
Flint, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+56.8% since first listed
30 events — show timeline
  • 2026-05-22 Pending MiRealSource-MiMLS
  • 2026-05-22 Pending REALCOMP
  • 2026-05-19 Listed $149,000 REALCOMP
  • 2026-05-19 Listed $149,000 MiRealSource-MiMLS
  • 2011-03-07 Listed $30,000 REALCOMP
  • 2011-03-07 Listed $30,000 MiRealSource-MiMLS
  • 2011-02-23 Sold (MLS) $15,350 MiRealSource-MiMLS
  • 2011-02-23 Sold (MLS) $15,350 REALCOMP
  • 2011-02-23 Sold (MLS) $29,000 REALCOMP
  • 2011-02-23 Sold (MLS) $29,000 MiRealSource-MiMLS
  • 2011-02-07 Listing Removed MiRealSource-MiMLS
  • 2011-01-24 Listed $15,000 MiRealSource-MiMLS
  • 2011-01-24 Listed $15,000 REALCOMP
  • 2010-12-05 Listing Removed REALCOMP
  • 2008-09-01 Listing Removed MiRealSource-MiMLS
  • 2008-09-01 Listing Removed REALCOMP
  • 2007-07-01 Listed $99,000 MiRealSource-MiMLS
  • 2007-07-01 Listed $99,000 REALCOMP
  • 2007-01-01 Listed $99,000 REALCOMP
  • 2002-11-22 Sold (Public Records) $113,000 Public Records
  • 2002-11-04 Sold (MLS) $112,900 MiRealSource-MiMLS
  • 2002-11-04 Sold (MLS) $112,900 REALCOMP
  • 2002-10-04 Listing Removed MiRealSource-MiMLS
  • 2002-03-08 Listed $112,900 MiRealSource-MiMLS
  • 2002-03-08 Listed $112,900 REALCOMP
  • 1999-12-21 Sold (MLS) $94,000 MiRealSource-MiMLS
  • 1999-12-21 Sold (MLS) $94,000 REALCOMP
  • 1999-10-29 Listing Removed MiRealSource-MiMLS
  • 1999-10-18 Listed $95,000 MiRealSource-MiMLS
  • 1999-10-18 Listed $95,000 REALCOMP

Property tax history

+6.8%/yr

Latest (2025): $2,443 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…