CashFlowRE
Sign in Sign up
838 Clinton St
B- Composite 67.71
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.2/15.0
  • 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

$40,000

838 Clinton St · Flint, MI 48507
2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 30 Days on market
Built 1920 6,098 sqft lot Est $41k · at est.

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

Listing remarks MLS

Discover the potential at 838 Clinton ST, Flint, MI, a single-family residence built in 1920. This property presents a great option for investors and calls to handy homeowners seeking a rewarding project. The two bedrooms offer private spaces, while the single bathroom provides essential amenities. Beyond the main living areas, a basement offers additional space for storage or future development, and a welcoming porch extends the living area outdoors. This investment opportunity is ready for its next chapter; inquire today to explore its possibilities. 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) 733 Vermilya Ave - MLS #20261033139 3) 1426 Lincoln Ave - MLS #20261033513 4) 920 Huron St - MLS #20261033550 5) 1410 Indiana Ave - MLS #20261035473 Contact listing agent to schedule a showing

Key facts

  • Private spaces
  • Basement
  • Welcoming porch

Tags

WELCOMING PORCHBASEMENTPRIVATE SPACES

Property features AI

Finance

  • Other: Located in Atherton Park subdivision; Directions: Clinton Street runs east–west between Fenton Road and South Grand Traverse Street; 838 Clinton is east of Fenton Road and west of South Grand Traverse Street, between Brunswick Avenue and Camden Avenue.

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps; Vinyl siding
  • Construction: Asphalt roof; Brick/mortar foundation; Built with vinyl siding
  • Exterior features: Covered porch; Paved road access; Lot roughly 60 x 100 (about 0.14 acres)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Gas water heater; Unfinished basement; Six total rooms

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 $40k.

Deal economics

  • At list price, monthly cash flow is $347 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($895 rent vs $40k).
  • Recommended offer: $39k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.7% vs local median 11.5% 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: schools F, 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.
  • Market conditions: Rents soft (-1.0%/yr); 206 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 $277 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 29y ago; this cycle's ask has dropped $10k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $14k; list at $40k implies a 196% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,400 (1.5% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  7. 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.
  8. 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
2.24%
Cap rate
16.71%
Cash-on-cash
37.21%
DSCR
2.66
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$40,608
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
934 Campbell St 0.23mi 3/1.0 (+1) 924 (+7%) 1mo $89,000 $96 72
1105 Lincoln Ave 0.45mi 2/1.0 896 (+4%) 2mo $38,000 $42 72
3805 Brunswick Ave 0.23mi 3/1.0 (+1) 921 (+7%) 4mo $25,000 $27 70
4418 Brunswick Ave 0.12mi 2/1.0 755 (-13%) 4mo $55,000 $73 70
1015 Alvord Ave 0.22mi 2/1.0 750 (-13%) 3mo $35,500 $47 65
1125 Ingleside Ave 0.33mi 2/1.0 771 (-11%) 2mo $7,500 $10 65
1413 Waldman Ave 0.56mi 3/1.0 (+1) 903 (+4%) 4mo $99,900 $111 58
839 Barrie Ave 0.65mi 2/1.0 816 (-6%) 3mo $35,000 $43 58
1514 W Atherton Rd 0.60mi 3/1.0 (+1) 925 (+7%) 2mo $35,000 $38 53
937 Barrie Ave 0.67mi 2/1.0 780 (-10%) 1mo $29,000 $37 52
1514 Vermilya Ave 0.70mi 2/1.0 952 (+10%) 0mo $66,000 $69 50
1902 Crestbrook Ln 0.66mi 3/1.0 (+1) 969 (+12%) 1mo $111,000 $115 43

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
29.3%
Equity multiple
2.17×
Total profit
$13,076
Equity at exit
$5,964
10-year hold
IRR
34.6%
Equity multiple
3.68×
Total profit
$29,987
Equity at exit
$3,458

Cash invested: $11,200 (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
206
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$895 high interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$134 /mo · $1,605/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$188
Net cashflow
$347

Break-even live

Break-even rent $456
Max offer price $40,000
Occupancy floor 56%

Sensitivity live

Price -10% $370 -5% $359 +0% $347 +5% $336 +10% $325
Rent -10% $277 -5% $312 +0% $347 +5% $383 +10% $418
Rate -1.0pp $367 -0.5pp $357 base $347 +0.5pp $337 +1.0pp $326

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
$10,000
Closing costs
$1,200
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
813 Alvord Ave Flint, MI 2.0 1.0 724 $850 $1.17 14d 1 0.05mi
4400 Kings Ln Burton, MI 1.0–2.0 1.0–2.0 666 $960 $1.44 14d 19 0.38mi
1426 Pettibone Ave Flint, MI 2.0 1.0 750 $900 $1.20 21d 1 0.65mi
1023 Barrie Ave Flint, MI 2.0 1.0 660 $775 $1.17 21d 1 0.71mi
3291 Glengary St Burton, MI 2.0 1.0 972 $1,075 $1.11 44d 1 1.41mi
2266 Donovan St Burton, MI 2.0 1.0 700 $800 $1.14 14d 1 1.43mi
410 Lippincott Blvd Flint, MI 2.0 1.0 800 $695 $0.87 14d 1 1.47mi

Listing history 47 events

  1. 2026-06-18
    days on market $40,000 Active 30 DOM
  2. 2026-06-17
    days on market $40,000 Active 29 DOM
  3. 2026-06-16
    days on market $40,000 Active 28 DOM
  4. 2026-06-15
    days on market $40,000 Active 27 DOM
  5. 2026-06-14
    days on market $40,000 Active 25 DOM
  6. 2026-06-13
    pricedays on market $40,000 Active 24 DOM
  7. 2026-06-10
    days on market $50,000 Active 22 DOM
  8. 2026-06-09
    days on market $50,000 Active 21 DOM
  9. 2026-06-08
    days on market $50,000 Active 20 DOM
  10. 2026-06-07
    days on market $50,000 Active 19 DOM
  11. 2026-06-05
    days on market $50,000 Active 16 DOM
  12. 2026-06-03
    days on market $50,000 Active 15 DOM
  13. 2026-06-02
    days on market $50,000 Active 14 DOM
  14. 2026-06-01
    days on market $50,000 Active 13 DOM
  15. 2026-05-31
    days on market $50,000 Active 12 DOM
  16. 2026-05-30
    days on market $50,000 Active 11 DOM
  17. 2026-05-19
    listed $50,000 Active
    Show marketing remark (895 chars)

    Discover the potential at 838 Clinton ST, Flint, MI, a single-family residence built in 1920. This property presents a great option for investors and calls to handy homeowners seeking a rewarding project. The two bedrooms offer private spaces, while the single bathroom provides essential amenities. Beyond the main living areas, a basement offers additional space for storage or future development, and a welcoming porch extends the living area outdoors. This investment opportunity is ready for its next chapter; inquire today to explore its possibilities. 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) 733 Vermilya Ave - MLS #20261033139 3) 1426 Lincoln Ave - MLS #20261033513 4) 920 Huron St - MLS #20261033550 5) 1410 Indiana Ave - MLS #20261035473 Contact listing agent to schedule a showing

  18. 2026-05-19
    listed $50,000 Active 895-char remark
    Show marketing remark (895 chars)

    Discover the potential at 838 Clinton ST, Flint, MI, a single-family residence built in 1920. This property presents a great option for investors and calls to handy homeowners seeking a rewarding project. The two bedrooms offer private spaces, while the single bathroom provides essential amenities. Beyond the main living areas, a basement offers additional space for storage or future development, and a welcoming porch extends the living area outdoors. This investment opportunity is ready for its next chapter; inquire today to explore its possibilities. 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) 733 Vermilya Ave - MLS #20261033139 3) 1426 Lincoln Ave - MLS #20261033513 4) 920 Huron St - MLS #20261033550 5) 1410 Indiana Ave - MLS #20261035473 Contact listing agent to schedule a showing

  19. 2018-12-11
    soldstatus $13,500 Sold 108-char remark
    Show marketing remark (108 chars)

    Great investment property for 2 bedrooms, 1 bath, full unfinished basement, 1 car detached garage, new roof.

  20. 2018-12-11
    soldstatus $13,500 Closed
    Show marketing remark (108 chars)

    Great investment property for 2 bedrooms, 1 bath, full unfinished basement, 1 car detached garage, new roof.

  21. 2018-12-03
    status Pending
    Show marketing remark (108 chars)

    Great investment property for 2 bedrooms, 1 bath, full unfinished basement, 1 car detached garage, new roof.

  22. 2018-12-03
    status Pending 108-char remark
    Show marketing remark (108 chars)

    Great investment property for 2 bedrooms, 1 bath, full unfinished basement, 1 car detached garage, new roof.

  23. 2018-10-09
    price $16,900
  24. 2018-10-08
    price $16,900 108-char remark
    Show marketing remark (108 chars)

    Great investment property for 2 bedrooms, 1 bath, full unfinished basement, 1 car detached garage, new roof.

  25. 2018-08-28
    listed $18,000 Active 108-char remark
    Show marketing remark (108 chars)

    Great investment property for 2 bedrooms, 1 bath, full unfinished basement, 1 car detached garage, new roof.

  26. 2018-08-28
    listed $18,000 Active
    Show marketing remark (108 chars)

    Great investment property for 2 bedrooms, 1 bath, full unfinished basement, 1 car detached garage, new roof.

  27. 2015-05-06
    historical
  28. 2015-05-05
    historical
  29. 2014-05-06
    listed $21,000
  30. 2014-05-06
    listed $21,000
  31. 2010-12-06
    historical
  32. 2010-12-06
    historical
  33. 2007-09-25
    historical
  34. 2007-01-31
    listed $49,900
  35. 2007-01-31
    listed $49,900
  36. 2003-09-17
    soldstatus $43,023
  37. 2002-04-19
    soldstatus $64,000
  38. 2002-04-02
    soldstatus $58,400
  39. 2002-04-02
    soldstatus $58,400
  40. 2002-02-28
    listed $58,900
  41. 2002-02-28
    listed $58,900
  42. 2002-02-28
    historical
  43. 2000-10-13
    listed $50,000
  44. 2000-10-13
    historical
  45. 2000-10-13
    listed $50,000
  46. 1998-06-04
    soldstatus $49,900
  47. 1997-12-03
    listed $49,900

ⓘ 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
$1,605 · $134/mo
Projected year-2 tax
$1,605 · $134/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
$10,745
− Mortgage interest
−$2,241
− Property taxes
−$1,605
− Insurance
−$200
− Repairs & maintenance
−$860
− Management
−$860
− Depreciation
−$1,164
Taxable income
$3,817
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$916
After-tax cash flow
$3,251/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

+0.2% since first listed
31 events — show timeline
  • 2026-05-19 Listed $50,000 MiRealSource-MiMLS
  • 2026-05-19 Listed $50,000 REALCOMP
  • 2018-12-11 Sold (MLS) $13,500 MiRealSource-MiMLS
  • 2018-12-11 Sold (MLS) $13,500 REALCOMP
  • 2018-12-03 Pending MiRealSource-MiMLS
  • 2018-12-03 Pending REALCOMP
  • 2018-10-09 Price Changed $16,900 MiRealSource-MiMLS
  • 2018-10-08 Price Changed $16,900 REALCOMP
  • 2018-08-28 Listed $18,000 MiRealSource-MiMLS
  • 2018-08-28 Listed $18,000 REALCOMP
  • 2015-05-06 Listing Removed REALCOMP
  • 2015-05-05 Listing Removed MiRealSource-MiMLS
  • 2014-05-06 Listed $21,000 MiRealSource-MiMLS
  • 2014-05-06 Listed $21,000 REALCOMP
  • 2010-12-06 Listing Removed REALCOMP
  • 2010-12-06 Listing Removed REALCOMP
  • 2007-09-25 Listing Removed MiRealSource-MiMLS
  • 2007-01-31 Listed $49,900 MiRealSource-MiMLS
  • 2007-01-31 Listed $49,900 REALCOMP
  • 2003-09-17 Sold (Public Records) $43,023 Public Records
  • 2002-04-19 Sold (Public Records) $64,000 Public Records
  • 2002-04-02 Sold (MLS) $58,400 MiRealSource-MiMLS
  • 2002-04-02 Sold (MLS) $58,400 REALCOMP
  • 2002-02-28 Listing Removed MiRealSource-MiMLS
  • 2002-02-28 Listed $58,900 MiRealSource-MiMLS
  • 2002-02-28 Listed $58,900 REALCOMP
  • 2000-10-13 Listed $50,000 MiRealSource-MiMLS
  • 2000-10-13 Listing Removed MiRealSource-MiMLS
  • 2000-10-13 Listed $50,000 REALCOMP
  • 1998-06-04 Sold (MLS) $49,900 MiRealSource-MiMLS
  • 1997-12-03 Listed $49,900 MiRealSource-MiMLS

Property tax history

+5.2%/yr

Latest (2025): $1,605 · -3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…