CashFlowRE
Sign in Sign up
3009 Menominee Ave
B- Composite 68.39
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 +8.9/15.0
  • 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

$69,900

3009 Menominee Ave · Flint, MI 48507
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 106 Days on market
Built 1952 6,970 sqft lot Est $72k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 1 bath brick ranch in Flint with 1 car detached garage. Buyers agent to verify all information in this listing.

Key facts

  • 6,970 sq ft lot
  • Garage
  • Built 1952

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level
  • Construction: Brick construction; Slab foundation
  • Exterior features: Lot dimensions approximately 55 x 129 x 56 x 129; 0.16 acre lot

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: 3 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 3-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.

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; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 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 $483 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 9y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
1.60%
Cap rate
11.56%
Cash-on-cash
18.82%
DSCR
1.84
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$72,072
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3110 Menominee Ave 0.06mi 3/1.0 1,092 (0%) 2mo $35,000 $32 96
3005 Cherokee Ave 0.16mi 3/1.0 1,092 (0%) 3mo $45,000 $41 91
3110 Shawnee Ave 0.14mi 3/1.0 1,092 (0%) 8mo $75,000 $69 87
3205 Cheyenne Ave 0.10mi 3/1.0 1,092 (0%) 12mo $60,000 $55 86
3017 Cherokee Ave 0.16mi 3/1.0 1,092 (0%) 9mo $61,000 $56 85
3210 Cherokee Ave 0.21mi 3/1.0 1,092 (0%) 11mo $85,000 $78 81
3705 Cherokee Ave 0.38mi 3/1.0 1,092 (0%) 10mo $72,500 $66 74
3202 Cherokee Ave 0.20mi 3/1.0 1,192 (+9%) 10mo $70,000 $59 67
2307 S Term St 0.66mi 2/1.5 (-1) 1,046 (-4%) 6mo $139,000 $133 51
630 Buckingham Ave Ave 0.60mi 3/1.0 936 (-14%) 1mo $89,999 $96 48
3037 Shaw St 0.51mi 2/1.0 (-1) 982 (-10%) 10mo $94,900 $97 46
601 Buckingham Ave 0.62mi 2/1.0 (-1) 942 (-14%) 9mo $45,000 $48 36

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
6.8%
Equity multiple
1.26×
Total profit
$5,011
Equity at exit
$10,422
10-year hold
IRR
13.0%
Equity multiple
1.88×
Total profit
$17,147
Equity at exit
$6,044

Cash invested: $19,572 (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
5.2×

Monthly cashflow live

Estimated rent
$1,121 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$183 /mo · $2,194/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$307

Break-even live

Break-even rent $732
Max offer price $69,900
Occupancy floor 68%

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
$17,475
Closing costs
$2,097
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
132 Pine Blf Flint, MI 3.0 2.0 960 $953 $0.99 44d 1 0.33mi
1034 McKeighan Ave Flint, MI 3.0 1.0 1040 $1,250 $1.20 21d 1 0.78mi
4509 Cheyenne Ave Flint, MI 3.0 1.5 1200 $1,400 $1.17 13d 1 0.81mi
805 E Hemphill Rd Flint, MI 3.0 1.5 1200 $1,000 $0.83 13d 1 0.92mi
4411 Red Arrow Rd Flint, MI 3.0 1.5 1200 $1,400 $1.17 13d 1 0.94mi
3291 Glengary St Burton, MI 2.0 1.0 972 $1,075 $1.11 44d 1 1.02mi
4428 Pengelly Rd Flint, MI 4.0 2.0 1275 $900 $0.71 44d 1 1.05mi
410 Lippincott Blvd Flint, MI 2.0 1.0 800 $695 $0.87 13d 1 1.11mi
2266 Donovan St Burton, MI 2.0 1.0 700 $800 $1.14 13d 1 1.32mi

Listing history 32 events

  1. 2026-06-18
    days on market $69,900 Active 106 DOM
  2. 2026-06-17
    days on market $69,900 Active 105 DOM
  3. 2026-06-16
    days on market $69,900 Active 104 DOM
  4. 2026-06-15
    days on market $69,900 Active 103 DOM
  5. 2026-06-14
    days on market $69,900 Active 101 DOM
  6. 2026-06-13
    days on market $69,900 Active 100 DOM
  7. 2026-06-10
    days on market $69,900 Active 98 DOM
  8. 2026-06-09
    days on market $69,900 Active 97 DOM
  9. 2026-06-08
    days on market $69,900 Active 96 DOM
  10. 2026-06-07
    days on market $69,900 Active 95 DOM
  11. 2026-06-05
    days on market $69,900 Active 92 DOM
  12. 2026-06-03
    days on market $69,900 Active 91 DOM
  13. 2026-06-02
    days on market $69,900 Active 90 DOM
  14. 2026-06-01
    days on market $69,900 Active 89 DOM
  15. 2026-05-31
    days on market $69,900 Active 88 DOM
  16. 2026-05-30
    days on market $69,900 Active 87 DOM
  17. 2026-03-04
    listed $69,900 Active 122-char remark
    Show marketing remark (122 chars)

    3 bedroom, 1 bath brick ranch in Flint with 1 car detached garage. Buyers agent to verify all information in this listing.

  18. 2026-03-04
    listed $69,900 Active
    Show marketing remark (122 chars)

    3 bedroom, 1 bath brick ranch in Flint with 1 car detached garage. Buyers agent to verify all information in this listing.

  19. 2022-08-09
    price $800
  20. 2020-02-27
    historical
  21. 2020-02-27
    historical
  22. 2020-01-30
    price $41,500
  23. 2020-01-29
    price $41,500
  24. 2020-01-28
    price $43,000
  25. 2020-01-27
    price $43,000
  26. 2019-12-31
    price $43,500
  27. 2019-12-30
    price $43,500
  28. 2019-11-21
    listed $45,900 Active
  29. 2019-11-21
    listed $45,900 Active
  30. 2017-03-18
    status Pending
  31. 2017-02-27
    listed $14,000 Active
  32. 2017-02-26
    listed $14,000

ⓘ 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
$2,194 · $183/mo
Projected year-2 tax
$2,194 · $183/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
$13,450
− Mortgage interest
−$3,915
− Property taxes
−$2,194
− Insurance
−$350
− Repairs & maintenance
−$1,076
− Management
−$1,076
− Depreciation
−$2,033
Taxable income
$2,805
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$673
After-tax cash flow
$3,010/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

+399.3% since first listed
16 events — show timeline
  • 2026-03-04 Listed $69,900 REALCOMP
  • 2026-03-04 Listed $69,900 MiRealSource-MiMLS
  • 2022-08-09 Price Changed $800 RENT.
  • 2020-02-27 Listing Removed REALCOMP
  • 2020-02-27 Listing Removed MiRealSource-MiMLS
  • 2020-01-30 Price Changed $41,500 MiRealSource-MiMLS
  • 2020-01-29 Price Changed $41,500 REALCOMP
  • 2020-01-28 Price Changed $43,000 MiRealSource-MiMLS
  • 2020-01-27 Price Changed $43,000 REALCOMP
  • 2019-12-31 Price Changed $43,500 MiRealSource-MiMLS
  • 2019-12-30 Price Changed $43,500 REALCOMP
  • 2019-11-21 Listed $45,900 MiRealSource-MiMLS
  • 2019-11-21 Listed $45,900 REALCOMP
  • 2017-03-18 Pending MiRealSource-MiMLS
  • 2017-02-27 Listed $14,000 MiRealSource-MiMLS
  • 2017-02-26 Listed $14,000 REALCOMP

Property tax history

+7.7%/yr

Latest (2025): $2,194 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…