CashFlowRE
Sign in Sign up
1008 Dupont St St
C Composite 57.77
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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$99,950

1008 Dupont St St · Flint, MI 48504
3 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 74 Days on market
Built 1920 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to 1008 DuPont St! This charming property offers plenty of that original 1920s character along with some modern updates. . Enjoy relaxing on the inviting covered front porch before stepping into a bright, freshly updated interior. The spacious kitchen provides plenty of cabinet space and a sun-filled dining area. Upstairs, you’ll find comfortable bedrooms with brand new carpet, while the basement adds additional flexible space for a second living area, home office, or recreation room. Spacious backyard along with a shed for extra storage.

Key facts

  • Covered front porch
  • Flexible space
  • Spacious backyard

Tags

COVERED FRONT PORCHSPACIOUS KITCHENSUN-FILLED DINING AREAFLEXIBLE SPACESPACIOUS BACKYARDEXTRA STORAGE

Property features AI

Finance

  • Other: Lot dimensions approximately 40 x 150 (0.14 acre)
  • HOA & community: Homeowners association present

Exterior

  • Parking: Paved parking
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two-story
  • Construction: Brick construction; Brick/mortar foundation; Built area above grade: 1,317
  • Exterior features: Front porch; Shed(s); Paved road access; Publicly maintained road

Interior

  • Kitchen: Oven; Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Ceiling fans; Unfinished basement
  • 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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: 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: 131 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $692 of loan paydown is wiped out by about $3k 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

  • It's been on market 74 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 15y ago; this cycle's ask has dropped $15k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $93,953 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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 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
1.10%
Cap rate
9.22%
Cash-on-cash
10.47%
DSCR
1.47
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$41,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1900 Cadillac St 0.09mi 2/1.0 (-1) 994 (-1%) 4mo $49,900 $50 87
808 N Chevrolet Ave 0.16mi 3/1.0 1,053 (+5%) 2mo $42,900 $41 82
2023 Cadillac St 0.20mi 2/1.0 (-1) 968 (-3%) 1mo $26,900 $28 79
1914 Monteith St 0.28mi 2/1.0 (-1) 958 (-4%) 4mo $74,900 $78 71
1702 Stevenson St 0.31mi 3/1.0 1,120 (+12%) 5mo $17,500 $16 62
2602 Sloan St 0.63mi 3/1.0 955 (-4%) 2mo $25,000 $26 62
2448 Thomas St 0.61mi 3/1.0 956 (-4%) 5mo $107,000 $112 60
971 N Chevrolet Ave 0.37mi 3/1.0 1,122 (+12%) 4mo $79,900 $71 59
709 Cadillac St 0.20mi 3/2.0 1,138 (+14%) 7mo $65,000 $57 58
2101 Barth St 0.59mi 2/1.0 (-1) 905 (-10%) 4mo $33,000 $36 48
1930 Concord St 0.65mi 2/1.0 (-1) 900 (-10%) 2mo $30,000 $33 46
2551 Altoona St 0.74mi 2/1.0 (-1) 1,114 (+11%) 0mo $45,000 $40 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-672
Equity at exit
$14,903
10-year hold
IRR
9.0%
Equity multiple
1.69×
Total profit
$19,334
Equity at exit
$8,642

Cash invested: $27,986 (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 48504

Active inventory
131
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,096 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$56 /mo · $671/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$230
Net cashflow
$244

Break-even live

Break-even rent $787
Max offer price $99,950
Occupancy floor 73%

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
$24,988
Closing costs
$2,998
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2428 Norbert St Flint, MI 3.0 1.0 1200 $1,250 $1.04 21d 1 0.60mi
2544 Tyrone St Flint, MI 2.0 1.0 1440 $825 $0.57 13d 1 0.68mi
314 Sheffield Ave Flint, MI 2.0 1.0 896 $1,250 $1.40 21d 1 0.75mi
1540 Garland St Flint, MI 3.0 2.5 1344 $1,017 $0.76 21d 1 0.95mi
3713 Gratiot Ave Flint, MI 4.0 1.0 1400 $1,400 $1.00 21d 1 1.13mi
2610 Swayze St Flint, MI 3.0 1.5 1194 $950 $0.80 21d 1 1.14mi
806 Barney Ave Flint, MI 2.0 1.0 1000 $1,000 $1.00 21d 1 1.19mi
1410 Bradley Ave Flint, MI 3.0 1.5 1160 $995 $0.86 21d 1 1.31mi

Listing history 24 events

  1. 2026-06-05
    status $99,950 Pending 74 DOM
  2. 2026-06-03
    days on market $99,950 Active 74 DOM
  3. 2026-06-02
    days on market $99,950 Active 73 DOM
  4. 2026-06-01
    days on market $99,950 Active 72 DOM
  5. 2026-05-31
    days on market $99,950 Active 71 DOM
  6. 2026-05-30
    days on market $99,950 Active 70 DOM
  7. 2026-04-28
    price $99,950 564-char remark
    Show marketing remark (564 chars)

    Welcome home to 1008 DuPont St! This charming property offers plenty of that original 1920s character along with some modern updates. . Enjoy relaxing on the inviting covered front porch before stepping into a bright, freshly updated interior. The spacious kitchen provides plenty of cabinet space and a sun-filled dining area. Upstairs, you’ll find comfortable bedrooms with brand new carpet, while the basement adds additional flexible space for a second living area, home office, or recreation room. Spacious backyard along with a shed for extra storage.

  8. 2026-04-27
    price $99,950
  9. 2026-04-05
    price $105,000 564-char remark
    Show marketing remark (564 chars)

    Welcome home to 1008 DuPont St! This charming property offers plenty of that original 1920s character along with some modern updates. . Enjoy relaxing on the inviting covered front porch before stepping into a bright, freshly updated interior. The spacious kitchen provides plenty of cabinet space and a sun-filled dining area. Upstairs, you’ll find comfortable bedrooms with brand new carpet, while the basement adds additional flexible space for a second living area, home office, or recreation room. Spacious backyard along with a shed for extra storage.

  10. 2026-04-05
    price $105,000
    Show marketing remark (564 chars)

    Welcome home to 1008 DuPont St! This charming property offers plenty of that original 1920s character along with some modern updates. . Enjoy relaxing on the inviting covered front porch before stepping into a bright, freshly updated interior. The spacious kitchen provides plenty of cabinet space and a sun-filled dining area. Upstairs, you’ll find comfortable bedrooms with brand new carpet, while the basement adds additional flexible space for a second living area, home office, or recreation room. Spacious backyard along with a shed for extra storage.

  11. 2026-03-21
    listed $115,000 Active 564-char remark
    Show marketing remark (564 chars)

    Welcome home to 1008 DuPont St! This charming property offers plenty of that original 1920s character along with some modern updates. . Enjoy relaxing on the inviting covered front porch before stepping into a bright, freshly updated interior. The spacious kitchen provides plenty of cabinet space and a sun-filled dining area. Upstairs, you’ll find comfortable bedrooms with brand new carpet, while the basement adds additional flexible space for a second living area, home office, or recreation room. Spacious backyard along with a shed for extra storage.

  12. 2026-03-21
    listed $115,000 Active
    Show marketing remark (564 chars)

    Welcome home to 1008 DuPont St! This charming property offers plenty of that original 1920s character along with some modern updates. . Enjoy relaxing on the inviting covered front porch before stepping into a bright, freshly updated interior. The spacious kitchen provides plenty of cabinet space and a sun-filled dining area. Upstairs, you’ll find comfortable bedrooms with brand new carpet, while the basement adds additional flexible space for a second living area, home office, or recreation room. Spacious backyard along with a shed for extra storage.

  13. 2025-07-22
    soldstatus $89,000
  14. 2025-07-15
    soldstatus $89,000 Closed 85-char remark
    Show marketing remark (85 chars)

    Beautifully updated home. Too many new updates to list. New energy efficient windows.

  15. 2025-07-15
    soldstatus $89,000 Closed
    Show marketing remark (85 chars)

    Beautifully updated home. Too many new updates to list. New energy efficient windows.

  16. 2025-07-08
    status Pending
    Show marketing remark (85 chars)

    Beautifully updated home. Too many new updates to list. New energy efficient windows.

  17. 2025-07-08
    listed $91,000 Active
    Show marketing remark (85 chars)

    Beautifully updated home. Too many new updates to list. New energy efficient windows.

  18. 2025-07-08
    listed $91,000 85-char remark
    Show marketing remark (85 chars)

    Beautifully updated home. Too many new updates to list. New energy efficient windows.

  19. 2025-07-08
    historical 85-char remark
    Show marketing remark (85 chars)

    Beautifully updated home. Too many new updates to list. New energy efficient windows.

  20. 2013-12-20
    soldstatus $16,000
  21. 2013-12-20
    soldstatus $16,000
  22. 2013-10-18
    historical
  23. 2011-09-21
    listed $16,900
  24. 2011-09-21
    listed $16,900

ⓘ 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
$671 · $56/mo
Projected year-2 tax
$1,105 · $92/mo
Expected delta
+$434/yr (+$36/mo · 64.7%)

ⓘ 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
$13,152
− Mortgage interest
−$5,599
− Property taxes
−$671
− Insurance
−$500
− Repairs & maintenance
−$1,052
− Management
−$1,052
− Depreciation
−$2,908
Taxable income
$1,371
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$329
After-tax cash flow
$2,601/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
City population
93,814
Population (ZIP)
23,873

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
Predominantly Black (66%)
Race & ethnicity
Black 66% White 24% Two or more races 6% Hispanic / Latino 5% Asian 1%
Common ancestry
Romanian 2% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 2%

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
▼ -101.67%
Current HPI
94.3111
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+491.4% since first listed
18 events — show timeline
  • 2026-04-28 Price Changed $99,950 MiRealSource-MiMLS
  • 2026-04-27 Price Changed $99,950 REALCOMP
  • 2026-04-05 Price Changed $105,000 MiRealSource-MiMLS
  • 2026-04-05 Price Changed $105,000 REALCOMP
  • 2026-03-21 Listed $115,000 REALCOMP
  • 2026-03-21 Listed $115,000 MiRealSource-MiMLS
  • 2025-07-22 Sold (Public Records) $89,000 Public Records
  • 2025-07-15 Sold (MLS) $89,000 REALCOMP
  • 2025-07-15 Sold (MLS) $89,000 MiRealSource-MiMLS
  • 2025-07-08 Pending REALCOMP
  • 2025-07-08 Listed $91,000 REALCOMP
  • 2025-07-08 Listing Removed MiRealSource-MiMLS
  • 2025-07-08 Listed $91,000 MiRealSource-MiMLS
  • 2013-12-20 Sold (MLS) $16,000 MiRealSource-MiMLS
  • 2013-12-20 Sold (MLS) $16,000 REALCOMP
  • 2013-10-18 Listing Removed MiRealSource-MiMLS
  • 2011-09-21 Listed $16,900 MiRealSource-MiMLS
  • 2011-09-21 Listed $16,900 REALCOMP

Property tax history

+7.9%/yr

Latest (2025): $671 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…