CashFlowRE
Sign in Sign up
416 S Lansing St
C- Composite 52.13
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.0/30.0
  • Rent growth +5.0/5.0
  • DSCR +4.3/10.0
  • Livability +4.1/5.0
  • 1% rule +3.9/10.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$138,500

416 S Lansing St · Mount Pleasant, MI 48858
3 bd · 1.0 ba · 1,458 sqft · SingleFamily · 99 Days on market
Built 1889 4,356 sqft lot Est $166k · 17% under

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

Listing remarks MLS

Welcome to this Mount Pleasant Gem! This historic home offers three bedrooms, one bathroom and a large kitchen / dining area. This home features plenty of room for storage with a 6 X 14 flex space added on main floor and a large fenced in backyard. You will be conveniently located near downtown where you will be within walking distance of local parks, shopping, and restaurants.

Key facts

  • Near dining
  • Fenced yard
  • Near shopping

Tags

FENCED YARDCLOSE TO DOWNTOWNNEAR PARKSNEAR DININGNEAR SHOPPING

Property features AI

Exterior

  • Utilities: Public water; Shared septic
  • Home design: Single-family residence; One-and-one-half story
  • Construction: Aluminum siding
  • Exterior features: Fenced yard; Lot approximately 43 x 105 (about 0.1 acre)

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bedrooms: Total of 8 rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Exhaust fan cooling
  • Interior features: Exhaust fan for cooling; Forced air natural gas heating; Crawl space basement
  • Laundry & utility: Washer; Dryer

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/1.0-bath single-family listed at $138k.

Deal economics

  • At list price, monthly cash flow is $19 ($228/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (11.0% below list).
  • Recommended offer: $123k (11.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.3% in Mount Pleasant — 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 82/100 on livability (#55 in MI, #1,063 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, health & safety A+; Watch: crime C-, employment F.
  • Mt. Pleasant City School District (town): math 33% / reading 48% proficiency, ranked #229 of 540 in MI (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pullen Elementary School (327 students, 68% FRL); Fancher School (math 44% / reading 56%, grade D+, #371 of 1,397 statewide, top 27%, 406 students, 47% FRL); Mt Pleasant Senior High School (math 42% / reading 57%, grade D, #154 of 713 statewide, top 25%, 1,058 students, 42% FRL) — zoned schools average 53% FRL vs 36% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+16.9%/yr); 249 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 72 units permitted in Isabella County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $958 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Isabella County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y 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 $80k; list at $138k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1889 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,241 (11.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1889 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.89%
Cap rate
6.46%
Cash-on-cash
0.59%
DSCR
1.03
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$166,212
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
320 E Wisconsin St 0.05mi 3/2.0 1,412 (-3%) 2mo $151,000 $107 87
634 S Oak St 0.40mi 4/1.0 (+1) 1,458 (0%) 2mo $155,000 $106 75
310 N Kinney Ave 0.43mi 4/2.0 (+1) 1,461 (+0%) 1mo $134,000 $92 69
507 S Kinney 0.18mi 3/1.5 1,624 (+11%) 5mo $190,000 $117 67
801 S Fancher Ave Lot : 1 0.28mi 4/2.0 (+1) 1,565 (+7%) 2mo $92,500 $59 64
801 S Fancher Ave 0.28mi 4/2.0 (+1) 1,565 (+7%) 2mo $92,500 $59 64
1201 North Dr 0.55mi 3/1.0 1,368 (-6%) 8mo $190,000 $139 58
1029 Taylor St 0.68mi 3/1.5 1,565 (+7%) 3mo $210,000 $134 52
921 W Broadway 0.75mi 3/1.0 1,393 (-4%) 8mo $158,500 $114 51
921 W Broadway Lot : 4 0.75mi 3/1.0 1,393 (-4%) 8mo $158,500 $114 51
907 E Lincoln St 0.59mi 4/2.0 (+1) 1,320 (-10%) 2mo $162,500 $123 46
515 Thomas St 0.72mi 2/1.0 (-1) 1,296 (-11%) 2mo $172,000 $133 41

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
-9.9%
Equity multiple
0.62×
Total profit
$-14,702
Equity at exit
$20,651
10-year hold
IRR
5.3%
Equity multiple
1.48×
Total profit
$18,470
Equity at exit
$11,975

Cash invested: $38,780 (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 48858

Home prices YoY
-31.9%
Rents YoY
16.9%
Active inventory
249
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,232 medium interval (Pro) →
Mortgage (P&I)
$726
Tax from tax record
$171 /mo · $2,047/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$19

Break-even live

Break-even rent $1,208
Max offer price $138,500
Occupancy floor 93%

Sensitivity live

Price -10% $97 -5% $58 +0% $19 +5% $-20 +10% $-59
Rent -10% $-78 -5% $-30 +0% $19 +5% $68 +10% $116
Rate -1.0pp $89 -0.5pp $54 base $19 +0.5pp $-17 +1.0pp $-53

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
$34,625
Closing costs
$4,155
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
1815 Deming Dr Mt Pleasant, MI 2.0–6.0 1.0–2.0 1319 $672 $0.51 45d 1 1.33mi

Listing history 28 events

  1. 2026-06-17
    days on market $138,500 Active 99 DOM
  2. 2026-06-16
    days on market $138,500 Active 98 DOM
  3. 2026-06-15
    days on market $138,500 Active 97 DOM
  4. 2026-06-14
    days on market $138,500 Active 95 DOM
  5. 2026-06-12
    days on market $138,500 Active 94 DOM
  6. 2026-06-09
    days on market $138,500 Active 91 DOM
  7. 2026-06-08
    days on market $138,500 Active 90 DOM
  8. 2026-06-07
    days on market $138,500 Active 89 DOM
  9. 2026-06-05
    days on market $138,500 Active 86 DOM
  10. 2026-06-03
    days on market $138,500 Active 85 DOM
  11. 2026-06-02
    days on market $138,500 Active 84 DOM
  12. 2026-06-01
    days on market $138,500 Active 83 DOM
  13. 2026-05-31
    days on market $138,500 Active 82 DOM
  14. 2026-05-30
    days on market $138,500 Active 81 DOM
  15. 2026-03-10
    listed $138,500 Active
  16. 2025-11-13
    soldstatus $80,000
  17. 2024-06-24
    soldstatus $110,000 Sold 380-char remark
    Show marketing remark (380 chars)

    Welcome to this Mount Pleasant Gem! This historic home offers three bedrooms, one bathroom and a large kitchen / dining area. This home features plenty of room for storage with a 6 X 14 flex space added on main floor and a large fenced in backyard. You will be conveniently located near downtown where you will be within walking distance of local parks, shopping, and restaurants.

  18. 2024-06-24
    soldstatus $110,000 Closed 380-char remark
    Show marketing remark (380 chars)

    Welcome to this Mount Pleasant Gem! This historic home offers three bedrooms, one bathroom and a large kitchen / dining area. This home features plenty of room for storage with a 6 X 14 flex space added on main floor and a large fenced in backyard. You will be conveniently located near downtown where you will be within walking distance of local parks, shopping, and restaurants.

  19. 2024-06-24
    soldstatus $110,000
    Show marketing remark (380 chars)

    Welcome to this Mount Pleasant Gem! This historic home offers three bedrooms, one bathroom and a large kitchen / dining area. This home features plenty of room for storage with a 6 X 14 flex space added on main floor and a large fenced in backyard. You will be conveniently located near downtown where you will be within walking distance of local parks, shopping, and restaurants.

  20. 2024-05-02
    historical Accepting Backup Offers 380-char remark
    Show marketing remark (380 chars)

    Welcome to this Mount Pleasant Gem! This historic home offers three bedrooms, one bathroom and a large kitchen / dining area. This home features plenty of room for storage with a 6 X 14 flex space added on main floor and a large fenced in backyard. You will be conveniently located near downtown where you will be within walking distance of local parks, shopping, and restaurants.

  21. 2024-05-02
    historical Accepting Backup Offers 380-char remark
    Show marketing remark (380 chars)

    Welcome to this Mount Pleasant Gem! This historic home offers three bedrooms, one bathroom and a large kitchen / dining area. This home features plenty of room for storage with a 6 X 14 flex space added on main floor and a large fenced in backyard. You will be conveniently located near downtown where you will be within walking distance of local parks, shopping, and restaurants.

  22. 2024-04-25
    listed $115,000 Active 380-char remark
    Show marketing remark (380 chars)

    Welcome to this Mount Pleasant Gem! This historic home offers three bedrooms, one bathroom and a large kitchen / dining area. This home features plenty of room for storage with a 6 X 14 flex space added on main floor and a large fenced in backyard. You will be conveniently located near downtown where you will be within walking distance of local parks, shopping, and restaurants.

  23. 2024-04-25
    listed $115,000 Active 380-char remark
    Show marketing remark (380 chars)

    Welcome to this Mount Pleasant Gem! This historic home offers three bedrooms, one bathroom and a large kitchen / dining area. This home features plenty of room for storage with a 6 X 14 flex space added on main floor and a large fenced in backyard. You will be conveniently located near downtown where you will be within walking distance of local parks, shopping, and restaurants.

  24. 2018-10-26
    soldstatus $62,000
  25. 2018-10-26
    soldstatus $62,000
  26. 2018-10-26
    soldstatus $62,000
  27. 2016-10-24
    listed $69,900
  28. 2016-10-24
    listed $69,900

ⓘ 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
$2,047 · $171/mo
Projected year-2 tax
$2,090 · $174/mo
Expected delta
+$43/yr (+$4/mo · 2.1%)

ⓘ 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 6 d/yr ≥97°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$14,789
− Mortgage interest
−$7,758
− Property taxes
−$2,047
− Insurance
−$692
− Repairs & maintenance
−$1,183
− Management
−$1,183
− Depreciation
−$4,029
Taxable loss
−$2,104
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$505
After-tax cash flow
$733/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
Mt. Pleasant City School District
NCES district ID
2624750
Math proficiency
33% ▼ -5.00%
Reading proficiency
48% ▼ -3.00%
Median HH income
$32,344
Composite
33.16/100
National rank
#5548
State rank
#229 of 540 in MI

Livability — Mount Pleasant

Score
82/100
State rank
#55
US rank
#1063

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Pleasant, MI
County
Isabella County · 42,226 people
City population
42,226
Metro
Mount Pleasant, MI
Population (ZIP)
42,226
Household income
$51,267
Rent vs Own
50.2% rent · 49.8% own
Severe rent burden
2381.0

Population outlook (Isabella County) Hauer SSP2

Today (2025)
75,111 people
By 2030
77,600 · +3.3%
By 2040
79,890 · +6.4%
By 2050
81,568 · +8.6%
By 2075
86,602 · +15.3%
By 2100
92,201 · +22.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 6% Hispanic / Latino 5% Native American 4% Black 3% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 6% Slovak 3% Iranian 3%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 0%

Political lean MEDSL · Isabella

2024 margin
Lean R (+7.5) · D 45.5% · R 53.0% · Other 1.6%
2008→2024 swing
-26.7pp toward R · 2008: 19.2pp · 2024: -7.5pp
All cycles
2024: R+7.5 2020: R+2.5 2016: R+3.7 2012: D+9.3 2008: D+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -96.75%
Current HPI
206.1153
Rent YoY
▲ 16.89%
Metro
Mount Pleasant, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+98.1% since first listed
14 events — show timeline
  • 2026-03-10 Listed $138,500 REALCOMP
  • 2025-11-13 Sold (Public Records) $80,000 Public Records
  • 2024-06-24 Sold (Public Records) $110,000 Public Records
  • 2024-06-24 Sold (MLS) $110,000 MiRealSource-MiMLS
  • 2024-06-24 Sold (MLS) $110,000 REALCOMP
  • 2024-05-02 Contingent REALCOMP
  • 2024-05-02 Contingent MiRealSource-MiMLS
  • 2024-04-25 Listed $115,000 MiRealSource-MiMLS
  • 2024-04-25 Listed $115,000 REALCOMP
  • 2018-10-26 Sold (Public Records) $62,000 Public Records
  • 2018-10-26 Sold (MLS) $62,000 REALCOMP
  • 2018-10-26 Sold (MLS) $62,000 MiRealSource-MiMLS
  • 2016-10-24 Listed $69,900 REALCOMP
  • 2016-10-24 Listed $69,900 MiRealSource-MiMLS

Property tax history

+1.9%/yr

Latest (2023): $2,047 · +639.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…