CashFlowRE
Sign in Sign up
1335 N Martin Luther King Junior Blvd
D+ Composite 47.61
Why this score? — see what drove the D+ 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 +22.7/30.0
  • DSCR +7.3/10.0
  • 1% rule +6.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$79,900

1335 N Martin Luther King Junior Blvd · Lansing, MI 48915
2 bd · 1.0 ba · 671 sqft · SingleFamily public records · 49 Days on market
Built 1922 4,748 sqft lot $119/sqft · 27% above area Est $66k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to 1335 N. Martin Luther King Blvd! This adorable Ranch home features two bedrooms with new carpet, a large living room, a nice sized kitchen, a full dry basement, a large partially fenced yard, and large front and rear covered porches! Many updates throughout including paint, flooring, and more! Immediate occupancy available so why rent when you can own for less money each month! This won't last long so schedule your private showing today!

Key facts

  • Ranch home
  • Covered porches
  • Large living room

Tags

RANCH HOMELARGE LIVING ROOMFULL DRY BASEMENTPARTIALLY FENCED YARDCOVERED PORCHES

Property features AI

Finance

  • Financial info: Current use listed as investment

Exterior

  • Parking: Driveway
  • Utilities: 100 amp electric service; Public sewer; High-speed internet available; Cable available
  • Home design: One-story property; Built in 1922; Updated/remodeled condition; City street frontage
  • Construction: Vinyl siding; Shingle roof; Block foundation; Full block basement with sump pump
  • Exterior features: Covered front porch; Covered rear porch; Rain gutters; Partial backyard fencing; Back yard and front yard; Rectangular lot; Curbs, sidewalks and street lights in the community; Double pane windows with screens

Interior

  • Kitchen: Disposal; Microwave; Oven; Range; Refrigerator
  • Bedrooms: 2 bedrooms (primary bedroom described as nice-sized; second bedroom described as roomy)
  • Flooring: Carpet; Combination flooring; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Window unit(s) for cooling
  • Interior features: Laminate counters; Pantry; Storage
  • Laundry & utility: Laundry located on lower level

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 $80k.

Deal economics

  • At list price, monthly cash flow is $82 ($978/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($946 rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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: 68 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 85% of comp listings sitting > 30 days — soft ceiling on asking rent; 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k 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.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 16y ago; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $17k; list at $80k implies a 373% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1922 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 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 1922 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
1.18%
Cap rate
8.35%
Cash-on-cash
7.35%
DSCR
1.33
GRM
7.0

CMA / ARV

ARV (median comp)
$65,590
List price
$79,900
Delta
21.82%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1348 N Jenison Ave 0.21mi 2/1.0 672 (+0%) 3mo $68,900 $103 87
1616 Roseneath Ave 0.30mi 2/1.0 660 (-2%) 4mo $73,000 $111 80
812 Cypress St 0.30mi 2/1.0 648 (-3%) 4mo $96,000 $148 77
1544 Lansing Ave 0.27mi 3/1.0 (+1) 616 (-8%) 2mo $78,950 $128 67
1430 N Martin Luther King Jr Blvd 0.12mi 3/1.0 (+1) 768 (+14%) 6mo $62,000 $81 61
924 N Pine St 0.55mi 1/1.0 (-1) 656 (-2%) 8mo $55,000 $84 59
1555 Roosevelt Ave 0.35mi 2/1.0 740 (+10%) 10mo $92,100 $124 58
819 Cawood St 0.56mi 2/1.0 726 (+8%) 4mo $55,000 $76 57
2014 Hyland St 0.63mi 2/1.0 744 (+11%) 0mo $152,500 $205 52
751 Westmoreland Ave 0.51mi 2/1.0 757 (+13%) 6mo $45,000 $59 50
906 Stanley St 0.68mi 2/1.0 728 (+8%) 9mo $161,000 $221 47
925 Cleo St 0.56mi 2/1.0 750 (+12%) 10mo $71,000 $95 46

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
-9.4%
Equity multiple
0.66×
Total profit
$-7,671
Equity at exit
$11,913
10-year hold
IRR
0.2%
Equity multiple
1.02×
Total profit
$348
Equity at exit
$6,908

Cash invested: $22,372 (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 48915

Active inventory
68
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$946 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$158 /mo · $1,900/yr
Insurance
$33
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$82

Break-even live

Break-even rent $843
Max offer price $79,900
Occupancy floor 86%

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
$19,975
Closing costs
$2,397
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1443 Roselawn Ave Lansing, MI 2.0 1.0 656 $750 $1.14 43d 1 0.20mi
1010 N Pine St Unit B Lansing, MI 2.0 1.0 750 $1,100 $1.47 43d 1 0.50mi
1216 N Chestnut St Lansing, MI 1.0 1.0 562 $900 $1.60 13d 1 0.52mi
826 N Walnut St Lansing, MI 1.0 1.0 700 $700 $1.00 43d 2 0.71mi
917 Seymour Ave Unit 3 Lansing, MI 1.0 1.0 475 $800 $1.68 43d 1 0.71mi
504 W Lapeer St Apt A Lansing, MI 2.0 1.0 600 $895 $1.49 43d 1 0.77mi
1016 N Capitol Ave Unit 3 Lansing, MI 1.0 1.0 500 $800 $1.60 43d 1 0.78mi
1016 N Capitol Ave Unit 1 Lansing, MI 1.0 1.0 700 $850 $1.21 43d 1 0.78mi
316 W Saginaw St Unit 318 Lansing, MI 1.0 1.0 750 $950 $1.27 43d 1 0.81mi
1025 N Washington Ave Unit 9 Lansing, MI 1.0 1.0 670 $1,000 $1.49 43d 1 0.82mi
927 W Shiawassee St Unit 10 Lansing, MI 1.0 1.0 700 $845 $1.21 43d 1 0.83mi
801 N Capitol Ave Unit 1 Lansing, MI 1.0 1.0 550 $950 $1.73 43d 1 0.84mi
801 N Capitol Ave Unit 4 Lansing, MI 1.0 1.0 600 $1,000 $1.67 43d 1 0.84mi
220 W Lapeer St Unit 3 Lansing, MI 1.0 1.0 450 $850 $1.89 43d 1 0.91mi
427 Seymour Ave Unit 315 Lansing, MI 2.0 1.0 550 $1,300 $2.36 21d 1 0.97mi
427 Seymour Ave Unit 315 Lansing, MI 2.0 1.0 550 $1,300 $2.36 43d 1 0.97mi
427 Seymour Ave Unit 102 Lansing, MI 1.0 1.0 540 $850 $1.57 21d 1 0.97mi
427 Seymour Ave Unit 205 Lansing, MI 1.0 1.0 570 $1,100 $1.93 43d 1 0.97mi
307 N Walnut St Unit 307 Lansing, MI 1.0 1.0 550 $1,100 $2.00 43d 1 1.03mi
420 S Walnut St Lansing, MI 1.0 1.0 525 $875 $1.67 43d 1 1.46mi

Listing history 30 events

  1. 2026-06-18
    days on market $79,900 Active 49 DOM
  2. 2026-06-17
    days on market $79,900 Active 48 DOM
  3. 2026-06-16
    days on market $79,900 Active 47 DOM
  4. 2026-06-15
    days on market $79,900 Active 46 DOM
  5. 2026-06-14
    days on market $79,900 Active 44 DOM
  6. 2026-06-13
    days on market $79,900 Active 43 DOM
  7. 2026-06-10
    days on market $79,900 Active 41 DOM
  8. 2026-06-09
    days on market $79,900 Active 40 DOM
  9. 2026-06-08
    days on market $79,900 Active 39 DOM
  10. 2026-06-07
    days on market $79,900 Active 38 DOM
  11. 2026-06-05
    days on market $79,900 Active 35 DOM
  12. 2026-06-03
    days on market $79,900 Active 34 DOM
  13. 2026-06-02
    days on market $79,900 Active 33 DOM
  14. 2026-06-01
    days on market $79,900 Active 32 DOM
  15. 2026-05-31
    days on market $79,900 Active 31 DOM
  16. 2026-05-30
    days on market $79,900 Active 30 DOM
  17. 2026-05-01
    listed $89,900 Active 457-char remark
    Show marketing remark (457 chars)

    Welcome home to 1335 N. Martin Luther King Blvd! This adorable Ranch home features two bedrooms with new carpet, a large living room, a nice sized kitchen, a full dry basement, a large partially fenced yard, and large front and rear covered porches! Many updates throughout including paint, flooring, and more! Immediate occupancy available so why rent when you can own for less money each month! This won't last long so schedule your private showing today!

  18. 2026-05-01
    listed $89,900 Active 457-char remark
    Show marketing remark (457 chars)

    Welcome home to 1335 N. Martin Luther King Blvd! This adorable Ranch home features two bedrooms with new carpet, a large living room, a nice sized kitchen, a full dry basement, a large partially fenced yard, and large front and rear covered porches! Many updates throughout including paint, flooring, and more! Immediate occupancy available so why rent when you can own for less money each month! This won't last long so schedule your private showing today!

  19. 2026-04-17
    historical
  20. 2026-04-17
    historical
  21. 2026-01-13
    price $89,900
  22. 2026-01-13
    price $89,900
  23. 2025-12-19
    listed $99,900 Active
  24. 2025-12-19
    listed $99,900 Active
  25. 2016-02-04
    soldstatus $16,900
  26. 2015-11-23
    listed $19,500
  27. 2011-09-22
    historical
  28. 2011-06-20
    listed $44,900
  29. 2010-06-15
    historical
  30. 2010-03-22
    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
$1,900 · $158/mo
Projected year-2 tax
$1,900 · $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 7/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 16 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
$11,357
− Mortgage interest
−$4,476
− Property taxes
−$1,900
− Insurance
−$1,066
− Repairs & maintenance
−$909
− Management
−$909
− Depreciation
−$2,324
Taxable loss
−$226
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$54
After-tax cash flow
$1,032/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)
9,428
Household income
$54,465
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
307.0

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 0.64)
Race & ethnicity
White 54% Black 24% Two or more races 13% Hispanic / Latino 13%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 7% Lithuanian 2% Iranian 2%
Foreign-born
5% · Canada, Philippines
Languages at home
90% English-only · Spanish 7% Other Asian/Pacific 1% German/W. Germanic 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
▼ -129.90%
Current HPI
177.0906
Rent YoY
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

+60.1% since first listed
16 events — show timeline
  • 2026-05-29 Price Changed $79,900 REALCOMP
  • 2026-05-29 Price Changed $79,900 Greater Lansing AoR
  • 2026-05-01 Listed $89,900 Greater Lansing AoR
  • 2026-05-01 Listed $89,900 REALCOMP
  • 2026-04-17 Listing Removed REALCOMP
  • 2026-04-17 Listing Removed Greater Lansing AoR
  • 2026-01-13 Price Changed $89,900 REALCOMP
  • 2026-01-13 Price Changed $89,900 Greater Lansing AoR
  • 2025-12-19 Listed $99,900 REALCOMP
  • 2025-12-19 Listed $99,900 Greater Lansing AoR
  • 2016-02-04 Sold (MLS) $16,900 Greater Lansing AoR
  • 2015-11-23 Listed $19,500 Greater Lansing AoR
  • 2011-09-22 Listing Removed Greater Lansing AoR
  • 2011-06-20 Listed $44,900 Greater Lansing AoR
  • 2010-06-15 Listing Removed Greater Lansing AoR
  • 2010-03-22 Listed $49,900 Greater Lansing AoR

Property tax history

+5.8%/yr

Latest (2025): $1,900 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…