CashFlowRE
Sign in Sign up
1426 Lincoln Ave
C+ Composite 60.06
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Schools +1.1/10.0
  • ARV discount +0.5/15.0
  • Appreciation +0.0/10.0

$30,000

1426 Lincoln Ave · Flint, MI 48507
2 bd · 1.0 ba · 702 sqft · SingleFamily public records · 33 Days on market
Built 1929 3,920 sqft lot Est $26k · 16% over

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

Listing remarks MLS

Discover the compelling potential of 1426 Lincoln Ave, a charming single family residence in Flint, MI, built in 1929. This bungalow-style home presents a significant opportunity, perfect for those with a vision for value. The kitchen, designed for both function and connection, features a convenient peninsula, ideal for casual dining or engaging with guests while preparing meals. With two bedrooms and a well-appointed bathroom, this property provides a comfortable foundation. A full basement offers additional space for storage or future customization, and the private yard provides an outdoor retreat. This is a great option for investors and handy homeowners alike, offering a fantastic investment opportunity. Unlock the possibilities and envision the future of this promising property. INVESTORS - this property is also being listed as part of a package with 5 other properties as follows: 1) 2618 Lester Ct - MLS #20261033179 2) 838 Clinton St - MLS #20261033188 3) 733 Vermilya Ave - MLS #20261033139 4) 920 Huron St - MLS #20261033550 5) 1410 Indiana Ave - MLS #20261035473 Contact listing agent to schedule a showing

Key facts

  • Full basement
  • Private yard
  • Kitchen peninsula

Tags

KITCHEN PENINSULAFULL BASEMENTPRIVATE YARD

Property features AI

Finance

  • Financial info: Annual tax listed (amount provided in source)
  • HOA & community: Subdivision: LINCOLN PARK SUB

Exterior

  • Parking: Detached garage (1.5 spaces)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two stories; Aluminum siding
  • Construction: Asphalt roof; Block foundation; Built with aluminum siding
  • Exterior features: Enclosed porch; Ground-level entry with steps; Paved road access; Lot approximately 0.09 acres (40 x 100)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heat (natural gas); No central cooling
  • Interior features: Gas water heater; Unfinished basement

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 $30k.

Deal economics

  • At list price, monthly cash flow is $428 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($904 rent vs $30k).
  • Recommended offer: $29k (3.0% below list) — sets the bar for market timing.
  • Cap rate 23.4% vs local median 11.6% in Flint — 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 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $207 of loan paydown is wiped out by about $900 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($29k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 18y ago; this cycle's ask has dropped $10k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $30k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.7% of price; built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $29,100 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 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 1929 — 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
3.01%
Cap rate
23.40%
Cash-on-cash
61.10%
DSCR
3.72
GRM
2.8

CMA / ARV

ARV (on-the-fly)
$25,974
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1101 Lincoln Ave 0.26mi 2/1.0 666 (-5%) 7mo $35,000 $53 74
842 Ossington Ave 0.65mi 2/1.0 704 (+0%) 7mo $15,000 $21 64
1015 Alvord Ave 0.50mi 2/1.0 750 (+7%) 3mo $35,500 $47 63
834 Remington Ave 0.69mi 2/1.0 726 (+3%) 2mo $10,000 $14 60
937 Barrie Ave 0.47mi 2/1.0 780 (+11%) 1mo $29,000 $37 59
4414 Brunswick Ave 0.66mi 2/1.0 722 (+3%) 9mo $64,900 $90 57
1125 Ingleside Ave 0.53mi 2/1.0 771 (+10%) 2mo $7,500 $10 57
908 Barrie Ave 0.54mi 2/2.0 660 (-6%) 8mo $9,250 $14 54
4418 Brunswick Ave 0.66mi 2/1.0 755 (+8%) 4mo $55,000 $73 53
3116 Camden Ave 0.61mi 2/1.0 766 (+9%) 5mo $29,000 $38 52
1039 Markham St 0.64mi 2/1.0 770 (+10%) 6mo $13,000 $17 49
820 Vermilya Ave 0.53mi 2/1.0 792 (+13%) 7mo $23,500 $30 48

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
56.1%
Equity multiple
3.36×
Total profit
$19,791
Equity at exit
$4,473
10-year hold
IRR
59.9%
Equity multiple
6.04×
Total profit
$42,324
Equity at exit
$2,594

Cash invested: $8,400 (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 48507

Rents YoY
-1.0%
Active inventory
207
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$904 medium interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$117 /mo · $1,399/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$190
Net cashflow
$428

Break-even live

Break-even rent $363
Max offer price $30,000
Occupancy floor 48%

Sensitivity live

Price -10% $527 -5% $436 +0% $428 +5% $419 +10% $411
Rent -10% $356 -5% $392 +0% $428 +5% $463 +10% $499
Rate -1.0pp $443 -0.5pp $435 base $428 +0.5pp $420 +1.0pp $412

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
$7,500
Closing costs
$900
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
1426 Pettibone Ave Flint, MI 2.0 1.0 750 $900 $1.20 22d 1 0.07mi
1023 Barrie Ave Flint, MI 2.0 1.0 660 $775 $1.17 22d 1 0.38mi
813 Alvord Ave Flint, MI 2.0 1.0 724 $850 $1.17 15d 1 0.68mi
4400 Kings Ln Burton, MI 1.0–2.0 1.0–2.0 666 $960 $1.44 15d 19 0.97mi

Listing history 36 events

  1. 2026-06-21
    days on market $30,000 Active 33 DOM
  2. 2026-06-18
    days on market $30,000 Active 30 DOM
  3. 2026-06-17
    days on market $30,000 Active 29 DOM
  4. 2026-06-16
    days on market $30,000 Active 28 DOM
  5. 2026-06-15
    days on market $30,000 Active 27 DOM
  6. 2026-06-14
    days on market $30,000 Active 25 DOM
  7. 2026-06-13
    pricedays on market $30,000 Active 24 DOM
  8. 2026-06-10
    days on market $40,000 Active 22 DOM
  9. 2026-06-09
    days on market $40,000 Active 21 DOM
  10. 2026-06-08
    days on market $40,000 Active 20 DOM
  11. 2026-06-07
    days on market $40,000 Active 19 DOM
  12. 2026-06-05
    days on market $40,000 Active 16 DOM
  13. 2026-06-03
    days on market $40,000 Active 15 DOM
  14. 2026-06-02
    days on market $40,000 Active 14 DOM
  15. 2026-06-01
    days on market $40,000 Active 13 DOM
  16. 2026-05-31
    days on market $40,000 Active 12 DOM
  17. 2026-05-30
    days on market $40,000 Active 11 DOM
  18. 2026-05-19
    listed $40,000 Active 1129-char remark
    Show marketing remark (1129 chars)

    Discover the compelling potential of 1426 Lincoln Ave, a charming single family residence in Flint, MI, built in 1929. This bungalow-style home presents a significant opportunity, perfect for those with a vision for value. The kitchen, designed for both function and connection, features a convenient peninsula, ideal for casual dining or engaging with guests while preparing meals. With two bedrooms and a well-appointed bathroom, this property provides a comfortable foundation. A full basement offers additional space for storage or future customization, and the private yard provides an outdoor retreat. This is a great option for investors and handy homeowners alike, offering a fantastic investment opportunity. Unlock the possibilities and envision the future of this promising property. INVESTORS - this property is also being listed as part of a package with 5 other properties as follows: 1) 2618 Lester Ct - MLS #20261033179 2) 838 Clinton St - MLS #20261033188 3) 733 Vermilya Ave - MLS #20261033139 4) 920 Huron St - MLS #20261033550 5) 1410 Indiana Ave - MLS #20261035473 Contact listing agent to schedule a showing

  19. 2026-05-19
    listed $40,000 Active
    Show marketing remark (1129 chars)

    Discover the compelling potential of 1426 Lincoln Ave, a charming single family residence in Flint, MI, built in 1929. This bungalow-style home presents a significant opportunity, perfect for those with a vision for value. The kitchen, designed for both function and connection, features a convenient peninsula, ideal for casual dining or engaging with guests while preparing meals. With two bedrooms and a well-appointed bathroom, this property provides a comfortable foundation. A full basement offers additional space for storage or future customization, and the private yard provides an outdoor retreat. This is a great option for investors and handy homeowners alike, offering a fantastic investment opportunity. Unlock the possibilities and envision the future of this promising property. INVESTORS - this property is also being listed as part of a package with 5 other properties as follows: 1) 2618 Lester Ct - MLS #20261033179 2) 838 Clinton St - MLS #20261033188 3) 733 Vermilya Ave - MLS #20261033139 4) 920 Huron St - MLS #20261033550 5) 1410 Indiana Ave - MLS #20261035473 Contact listing agent to schedule a showing

  20. 2018-11-15
    soldstatus $19,500 Sold 250-char remark
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  21. 2018-11-15
    soldstatus $19,500 Closed
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  22. 2018-10-24
    status Pending
  23. 2018-10-12
    status Active
  24. 2018-10-01
    historical 250-char remark
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  25. 2018-10-01
    historical
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  26. 2018-09-18
    status Active 250-char remark
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  27. 2018-09-14
    historical 250-char remark
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  28. 2018-06-16
    price $24,000
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  29. 2018-06-16
    price $24,000 250-char remark
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  30. 2018-03-15
    listed $28,000 Active 250-char remark
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  31. 2018-03-15
    listed $28,000 Active
    Show marketing remark (250 chars)

    Move in ready & well maintained home located near schools & shopping. Broome Park just around the corner. 2 B/R, 1 Bath; upstairs partially finished for possible 3rd B/R. Appliances include: stove, washer, dryer, freezer; no refrigerator.

  32. 2009-10-20
    soldstatus $25,000
  33. 2009-10-20
    soldstatus $25,000
  34. 2009-09-11
    historical
  35. 2008-10-05
    listed $31,000
  36. 2008-10-05
    listed $31,000

ⓘ 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
$1,399 · $117/mo
Projected year-2 tax
$1,399 · $117/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
$10,847
− Mortgage interest
−$1,680
− Property taxes
−$1,399
− Insurance
−$150
− Repairs & maintenance
−$868
− Management
−$868
− Depreciation
−$873
Taxable income
$5,009
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,202
After-tax cash flow
$3,930/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

+29.0% since first listed
19 events — show timeline
  • 2026-05-19 Listed $40,000 REALCOMP
  • 2026-05-19 Listed $40,000 MiRealSource-MiMLS
  • 2018-11-15 Sold (MLS) $19,500 MiRealSource-MiMLS
  • 2018-11-15 Sold (MLS) $19,500 REALCOMP
  • 2018-10-24 Pending MiRealSource-MiMLS
  • 2018-10-12 Relisted MiRealSource-MiMLS
  • 2018-10-01 Listing Removed REALCOMP
  • 2018-10-01 Listing Removed MiRealSource-MiMLS
  • 2018-09-18 Relisted REALCOMP
  • 2018-09-14 Listing Removed REALCOMP
  • 2018-06-16 Price Changed $24,000 MiRealSource-MiMLS
  • 2018-06-16 Price Changed $24,000 REALCOMP
  • 2018-03-15 Listed $28,000 MiRealSource-MiMLS
  • 2018-03-15 Listed $28,000 REALCOMP
  • 2009-10-20 Sold (MLS) $25,000 MiRealSource-MiMLS
  • 2009-10-20 Sold (MLS) $25,000 REALCOMP
  • 2009-09-11 Listing Removed MiRealSource-MiMLS
  • 2008-10-05 Listed $31,000 MiRealSource-MiMLS
  • 2008-10-05 Listed $31,000 REALCOMP

Property tax history

+4.1%/yr

Latest (2025): $1,399 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…