CashFlowRE
Sign in Sign up
3233 Turner St
C Composite 59.12
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 +21.1/30.0
  • ARV discount +11.7/15.0
  • DSCR +6.7/10.0
  • 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
  • Appreciation +0.0/10.0

$85,000

3233 Turner St · Lansing, MI 48906
2 bd · 1.0 ba · 669 sqft · SingleFamily public records · 18 Days on market
Built 1924 3,920 sqft lot Est $94k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully maintained and move-in ready 2-bedroom, 1-bath home in Lansing! Offering 669 sq ft of thoughtfully designed living space, this home stands out with its bright, open feel and stylish updates throughout. Step inside to a spacious living area filled with natural light, complemented by updated flooring and a seamless flow into the kitchen - perfect for both everyday living and entertaining. The kitchen features abundant cabinetry, generous counter space, and a convenient breakfast bar that opens to the living area, creating a functional and inviting layout. Both bedrooms offer comfortable living space, while the full bathroom has been tastefully updated with modern finishes. The home's efficient layout maximizes every square foot, making it feel larger than expected. Outside, enjoy a low-maintenance yard with room to relax or personalize to your liking. Whether you're a first-time buyer, downsizing, or looking for a strong rental investment, this property checks all the boxes. Located just minutes from shopping, dining, and major roadways, this home combines convenience with affordability.

Key facts

  • 3,920 sq ft lot
  • Garage
  • Built 1924

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 2-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $121 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($963 rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($64k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 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 + 8.0% rent growth), your $24k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 2 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 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,725 (1.5% below list)

Questions for the listing agent

  1. Built in 1924 — 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
8.00%
Cash-on-cash
6.11%
DSCR
1.27
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$93,660
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
314 Hylewood Ave 0.16mi 2/1.0 638 (-5%) 16mo $13,500 $21 71
16653 Jerry Rd 0.60mi 2/1.0 676 (+1%) 7mo $105,000 $155 65
600 E Howe Ave 0.63mi 2/1.0 718 (+7%) 10mo $80,000 $111 51
540 Community St 0.58mi 2/1.0 696 (+4%) 23mo $97,500 $140 47
208 E Gier St 0.60mi 2/1.0 704 (+5%) 20mo $93,000 $132 46
2624 Taylor St 0.42mi 2/1.0 768 (+15%) 21mo $131,000 $171 38
530 E Frederick Ave 0.56mi 2/1.0 768 (+15%) 23mo $141,000 $184 30

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
-1.0%
Equity multiple
0.96×
Total profit
$-924
Equity at exit
$12,674
10-year hold
IRR
13.7%
Equity multiple
2.36×
Total profit
$32,472
Equity at exit
$7,349

Cash invested: $23,800 (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
$963 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$158 /mo · $1,897/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$202
Net cashflow
$121

Break-even live

Break-even rent $809
Max offer price $85,000
Occupancy floor 82%

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
$21,250
Closing costs
$2,550
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1443 Roselawn Ave Lansing, MI 2.0 1.0 656 $750 $1.14 43d 1 1.30mi
1216 N Chestnut St Lansing, MI 1.0 1.0 562 $900 $1.60 13d 1 1.32mi
1025 N Washington Ave Unit 9 Lansing, MI 1.0 1.0 670 $1,000 $1.49 43d 1 1.49mi
1016 N Capitol Ave Unit 1 Lansing, MI 1.0 1.0 700 $850 $1.21 43d 1 1.50mi
1016 N Capitol Ave Unit 3 Lansing, MI 1.0 1.0 500 $800 $1.60 43d 1 1.50mi

Listing history 5 events

  1. 2026-04-20
    status Pending 1130-char remark
    Show marketing remark (1130 chars)

    Welcome to this beautifully maintained and move-in ready 2-bedroom, 1-bath home in Lansing! Offering 669 sq ft of thoughtfully designed living space, this home stands out with its bright, open feel and stylish updates throughout. Step inside to a spacious living area filled with natural light, complemented by updated flooring and a seamless flow into the kitchen - perfect for both everyday living and entertaining. The kitchen features abundant cabinetry, generous counter space, and a convenient breakfast bar that opens to the living area, creating a functional and inviting layout. Both bedrooms offer comfortable living space, while the full bathroom has been tastefully updated with modern finishes. The home's efficient layout maximizes every square foot, making it feel larger than expected. Outside, enjoy a low-maintenance yard with room to relax or personalize to your liking. Whether you're a first-time buyer, downsizing, or looking for a strong rental investment, this property checks all the boxes. Located just minutes from shopping, dining, and major roadways, this home combines convenience with affordability.

  2. 2026-04-20
    status Pending
    Show marketing remark (1130 chars)

    Welcome to this beautifully maintained and move-in ready 2-bedroom, 1-bath home in Lansing! Offering 669 sq ft of thoughtfully designed living space, this home stands out with its bright, open feel and stylish updates throughout. Step inside to a spacious living area filled with natural light, complemented by updated flooring and a seamless flow into the kitchen - perfect for both everyday living and entertaining. The kitchen features abundant cabinetry, generous counter space, and a convenient breakfast bar that opens to the living area, creating a functional and inviting layout. Both bedrooms offer comfortable living space, while the full bathroom has been tastefully updated with modern finishes. The home's efficient layout maximizes every square foot, making it feel larger than expected. Outside, enjoy a low-maintenance yard with room to relax or personalize to your liking. Whether you're a first-time buyer, downsizing, or looking for a strong rental investment, this property checks all the boxes. Located just minutes from shopping, dining, and major roadways, this home combines convenience with affordability.

  3. 2026-04-03
    listed $85,000 Active 1130-char remark
    Show marketing remark (1130 chars)

    Welcome to this beautifully maintained and move-in ready 2-bedroom, 1-bath home in Lansing! Offering 669 sq ft of thoughtfully designed living space, this home stands out with its bright, open feel and stylish updates throughout. Step inside to a spacious living area filled with natural light, complemented by updated flooring and a seamless flow into the kitchen - perfect for both everyday living and entertaining. The kitchen features abundant cabinetry, generous counter space, and a convenient breakfast bar that opens to the living area, creating a functional and inviting layout. Both bedrooms offer comfortable living space, while the full bathroom has been tastefully updated with modern finishes. The home's efficient layout maximizes every square foot, making it feel larger than expected. Outside, enjoy a low-maintenance yard with room to relax or personalize to your liking. Whether you're a first-time buyer, downsizing, or looking for a strong rental investment, this property checks all the boxes. Located just minutes from shopping, dining, and major roadways, this home combines convenience with affordability.

  4. 2026-04-03
    listed $85,000 Active
    Show marketing remark (1130 chars)

    Welcome to this beautifully maintained and move-in ready 2-bedroom, 1-bath home in Lansing! Offering 669 sq ft of thoughtfully designed living space, this home stands out with its bright, open feel and stylish updates throughout. Step inside to a spacious living area filled with natural light, complemented by updated flooring and a seamless flow into the kitchen - perfect for both everyday living and entertaining. The kitchen features abundant cabinetry, generous counter space, and a convenient breakfast bar that opens to the living area, creating a functional and inviting layout. Both bedrooms offer comfortable living space, while the full bathroom has been tastefully updated with modern finishes. The home's efficient layout maximizes every square foot, making it feel larger than expected. Outside, enjoy a low-maintenance yard with room to relax or personalize to your liking. Whether you're a first-time buyer, downsizing, or looking for a strong rental investment, this property checks all the boxes. Located just minutes from shopping, dining, and major roadways, this home combines convenience with affordability.

  5. 2026-04-01
    historical $85,000 1130-char remark
    Show marketing remark (1130 chars)

    Welcome to this beautifully maintained and move-in ready 2-bedroom, 1-bath home in Lansing! Offering 669 sq ft of thoughtfully designed living space, this home stands out with its bright, open feel and stylish updates throughout. Step inside to a spacious living area filled with natural light, complemented by updated flooring and a seamless flow into the kitchen - perfect for both everyday living and entertaining. The kitchen features abundant cabinetry, generous counter space, and a convenient breakfast bar that opens to the living area, creating a functional and inviting layout. Both bedrooms offer comfortable living space, while the full bathroom has been tastefully updated with modern finishes. The home's efficient layout maximizes every square foot, making it feel larger than expected. Outside, enjoy a low-maintenance yard with room to relax or personalize to your liking. Whether you're a first-time buyer, downsizing, or looking for a strong rental investment, this property checks all the boxes. Located just minutes from shopping, dining, and major roadways, this home combines convenience with affordability.

ⓘ 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
$1,897 · $158/mo
Projected year-2 tax
$1,897 · $158/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 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
$11,550
− Mortgage interest
−$4,761
− Property taxes
−$1,897
− Insurance
−$425
− Repairs & maintenance
−$924
− Management
−$924
− Depreciation
−$2,473
Taxable income
$146
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$35
After-tax cash flow
$1,419/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

+0.0% since first listed
5 events — show timeline
  • 2026-04-20 Pending MiRealSource-MiMLS
  • 2026-04-20 Pending REALCOMP
  • 2026-04-03 Listed $85,000 MiRealSource-MiMLS
  • 2026-04-03 Listed $85,000 REALCOMP
  • 2026-04-01 Coming Soon $85,000 MiRealSource-MiMLS

Property tax history

+7.4%/yr

Latest (2025): $1,897 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…