CashFlowRE
Sign in Sign up
717 Huron St
C Composite 55.65
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 +24.8/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.3/15.0
  • 1% rule +6.0/10.0
  • 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

$99,900

717 Huron St · Flint, MI 48507
3 bd · 1.0 ba · 1,292 sqft · SingleFamily public records · 71 Days on market
Built 1947 4,356 sqft lot Est $99k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 3-bedroom, 1-bath home in great condition and truly move-in ready! This well-maintained property offers the perfect blend of comfort and convenience, making it ideal for first-time homebuyers or a fantastic investment opportunity. Enjoy additional living space in the finished basement—perfect for a family room, home office, or entertaining area. The bright and inviting sunroom provides a cozy spot to relax year-round. Outside, you'll find a detached one-car garage and a nicely kept yard with plenty of potential. Don’t miss your chance to own this inviting home with so much to offer!

Key facts

  • 4,356 sq ft lot
  • Garage
  • Built 1947

Property features AI

Finance

  • Other: No additional financial amenities provided
  • Financial info: No investor or income/expense details provided
  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 1-car garage
  • Security: No security details provided
  • Utilities: Water available; Public sewer
  • Home design: Single-family residential; One and one-half story
  • Construction: Aluminum siding
  • Exterior features: Lot approximately 100 x 45 (0.1 acre); Subdivision: NEWCOMBE PLACE; Cross streets: Camden Avenue / Euston Street

Interior

  • Kitchen: No kitchen appliance list provided
  • Bedrooms: Total of 8 rooms (bedroom count not specified)
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Gas water heater; Basement
  • Laundry & utility: No laundry details provided

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 $210 ($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 8.8% 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: Rents soft (-1.0%/yr); 206 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 13d 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 $691 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 71 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 22y ago; this cycle's ask has dropped $15k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $13k; list at $100k implies a 668% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 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 1947 — 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
8.82%
Cash-on-cash
9.03%
DSCR
1.40
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$99,484
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
652 Huron St 0.06mi 3/2.0 1,245 (-4%) 7mo $116,000 $93 82
1212 Crawford St 0.53mi 3/1.5 1,281 (-1%) 5mo $50,000 $39 68
515 Leland St 0.33mi 3/1.0 1,209 (-6%) 8mo $93,000 $77 67
939 Ingleside Ave 0.28mi 3/1.0 1,144 (-12%) 1mo $74,999 $66 67
4602 Camden Ave 0.13mi 2/2.0 (-1) 1,456 (+13%) 1mo $31,000 $21 63
1465 Norton St 0.63mi 3/1.5 1,260 (-2%) 5mo $119,999 $95 60
1374 Kenneth St 0.71mi 3/1.0 1,284 (-1%) 7mo $115,000 $90 60
3902 Brunswick Ave 0.33mi 3/2.0 1,128 (-13%) 2mo $123,000 $109 57
1186 E Decamp St 0.31mi 3/1.0 1,100 (-15%) 4mo $84,000 $76 57
1427 Blackberry Ln 0.64mi 2/1.0 (-1) 1,310 (+1%) 10mo $62,900 $48 54
825 Pettibone Ave 0.43mi 2/1.5 (-1) 1,401 (+8%) 8mo $70,000 $50 53
1193 Carman St 0.43mi 3/2.0 1,452 (+12%) 8mo $154,900 $107 48

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
-6.0%
Equity multiple
0.78×
Total profit
$-6,017
Equity at exit
$14,895
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-462
Equity at exit
$8,638

Cash invested: $27,972 (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
7.6×

Monthly cashflow live

Estimated rent
$1,101 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$94 /mo · $1,124/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$210

Break-even live

Break-even rent $834
Max offer price $99,900
Occupancy floor 76%

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
$24,975
Closing costs
$2,997
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
912 Waldman Ave Flint, MI 3.0 2.0 1223 $675 $0.55 13d 1 0.47mi
4428 Pengelly Rd Flint, MI 4.0 2.0 1275 $900 $0.71 43d 1 0.90mi
4411 Red Arrow Rd Flint, MI 3.0 1.5 1200 $1,400 $1.17 13d 1 1.03mi
1935 Carmanbrook Pkwy Flint, MI 4.0 1.5 1800 $1,200 $0.67 13d 1 1.24mi
3291 Glengary St Burton, MI 2.0 1.0 972 $1,075 $1.11 43d 1 1.25mi
4070 Greenbriar Blvd Burton, MI 3.0–4.0 2.0 1512 $1,399 $0.93 13d 1 1.32mi
805 E Hemphill Rd Flint, MI 3.0 1.5 1200 $1,000 $0.83 13d 1 1.36mi
3908 Cherokee Ave Flint, MI 4.0 2.5 1824 $1,350 $0.74 13d 1 1.43mi
1034 McKeighan Ave Flint, MI 3.0 1.0 1040 $1,250 $1.20 20d 1 1.50mi

Listing history 44 events

  1. 2026-06-18
    days on market $99,900 Active 71 DOM
  2. 2026-06-17
    days on market $99,900 Active 70 DOM
  3. 2026-06-16
    days on market $99,900 Active 69 DOM
  4. 2026-06-15
    days on market $99,900 Active 68 DOM
  5. 2026-06-14
    days on market $99,900 Active 66 DOM
  6. 2026-06-13
    days on market $99,900 Active 65 DOM
  7. 2026-06-10
    days on market $99,900 Active 63 DOM
  8. 2026-06-09
    days on market $99,900 Active 62 DOM
  9. 2026-06-08
    days on market $99,900 Active 61 DOM
  10. 2026-06-07
    days on market $99,900 Active 60 DOM
  11. 2026-06-05
    days on market $99,900 Active 57 DOM
  12. 2026-06-03
    days on market $99,900 Active 56 DOM
  13. 2026-06-02
    days on market $99,900 Active 55 DOM
  14. 2026-06-01
    days on market $99,900 Active 54 DOM
  15. 2026-05-31
    days on market $99,900 Active 53 DOM
  16. 2026-05-30
    pricedays on market $99,900 Active 52 DOM
  17. 2026-05-12
    price $104,900 610-char remark
    Show marketing remark (610 chars)

    Charming 3-bedroom, 1-bath home in great condition and truly move-in ready! This well-maintained property offers the perfect blend of comfort and convenience, making it ideal for first-time homebuyers or a fantastic investment opportunity. Enjoy additional living space in the finished basement—perfect for a family room, home office, or entertaining area. The bright and inviting sunroom provides a cozy spot to relax year-round. Outside, you'll find a detached one-car garage and a nicely kept yard with plenty of potential. Don’t miss your chance to own this inviting home with so much to offer!

  18. 2026-05-11
    price $104,900
  19. 2026-04-27
    price $109,900 610-char remark
    Show marketing remark (610 chars)

    Charming 3-bedroom, 1-bath home in great condition and truly move-in ready! This well-maintained property offers the perfect blend of comfort and convenience, making it ideal for first-time homebuyers or a fantastic investment opportunity. Enjoy additional living space in the finished basement—perfect for a family room, home office, or entertaining area. The bright and inviting sunroom provides a cozy spot to relax year-round. Outside, you'll find a detached one-car garage and a nicely kept yard with plenty of potential. Don’t miss your chance to own this inviting home with so much to offer!

  20. 2026-04-27
    price $109,900
    Show marketing remark (610 chars)

    Charming 3-bedroom, 1-bath home in great condition and truly move-in ready! This well-maintained property offers the perfect blend of comfort and convenience, making it ideal for first-time homebuyers or a fantastic investment opportunity. Enjoy additional living space in the finished basement—perfect for a family room, home office, or entertaining area. The bright and inviting sunroom provides a cozy spot to relax year-round. Outside, you'll find a detached one-car garage and a nicely kept yard with plenty of potential. Don’t miss your chance to own this inviting home with so much to offer!

  21. 2026-04-08
    listed $114,900 Active
    Show marketing remark (610 chars)

    Charming 3-bedroom, 1-bath home in great condition and truly move-in ready! This well-maintained property offers the perfect blend of comfort and convenience, making it ideal for first-time homebuyers or a fantastic investment opportunity. Enjoy additional living space in the finished basement—perfect for a family room, home office, or entertaining area. The bright and inviting sunroom provides a cozy spot to relax year-round. Outside, you'll find a detached one-car garage and a nicely kept yard with plenty of potential. Don’t miss your chance to own this inviting home with so much to offer!

  22. 2026-04-08
    listed $114,900 Active 610-char remark
    Show marketing remark (610 chars)

    Charming 3-bedroom, 1-bath home in great condition and truly move-in ready! This well-maintained property offers the perfect blend of comfort and convenience, making it ideal for first-time homebuyers or a fantastic investment opportunity. Enjoy additional living space in the finished basement—perfect for a family room, home office, or entertaining area. The bright and inviting sunroom provides a cozy spot to relax year-round. Outside, you'll find a detached one-car garage and a nicely kept yard with plenty of potential. Don’t miss your chance to own this inviting home with so much to offer!

  23. 2020-05-08
    historical
  24. 2020-05-08
    historical
  25. 2020-03-15
    listed $55,000 Active
  26. 2020-03-15
    listed $55,000 Active
  27. 2014-11-25
    soldstatus $13,000
  28. 2014-11-25
    soldstatus $13,000
  29. 2014-11-19
    historical
  30. 2014-09-30
    listed $15,900
  31. 2014-09-30
    listed $15,900
  32. 2013-05-22
    soldstatus $9,155
  33. 2013-05-22
    soldstatus $9,155
  34. 2013-04-01
    historical
  35. 2013-03-27
    listed $9,000
  36. 2013-03-27
    listed $9,000
  37. 2007-07-26
    historical
  38. 2007-06-02
    listed $93,900
  39. 2005-02-18
    soldstatus $72,500
  40. 2005-02-04
    soldstatus $72,500
  41. 2005-02-04
    soldstatus $72,500
  42. 2005-01-07
    historical
  43. 2004-07-09
    listed $72,500
  44. 2004-07-09
    listed $72,500

ⓘ 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
$1,124 · $94/mo
Projected year-2 tax
$1,331 · $111/mo
Expected delta
+$207/yr (+$17/mo · 18.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 70% 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
$13,208
− Mortgage interest
−$5,596
− Property taxes
−$1,124
− Insurance
−$500
− Repairs & maintenance
−$1,057
− Management
−$1,057
− Depreciation
−$2,906
Taxable income
$969
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$233
After-tax cash flow
$2,292/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

+44.7% since first listed
28 events — show timeline
  • 2026-05-12 Price Changed $104,900 MiRealSource-MiMLS
  • 2026-05-11 Price Changed $104,900 REALCOMP
  • 2026-04-27 Price Changed $109,900 MiRealSource-MiMLS
  • 2026-04-27 Price Changed $109,900 REALCOMP
  • 2026-04-08 Listed $114,900 REALCOMP
  • 2026-04-08 Listed $114,900 MiRealSource-MiMLS
  • 2020-05-08 Listing Removed REALCOMP
  • 2020-05-08 Listing Removed MiRealSource-MiMLS
  • 2020-03-15 Listed $55,000 MiRealSource-MiMLS
  • 2020-03-15 Listed $55,000 REALCOMP
  • 2014-11-25 Sold (MLS) $13,000 REALCOMP
  • 2014-11-25 Sold (MLS) $13,000 MiRealSource-MiMLS
  • 2014-11-19 Listing Removed MiRealSource-MiMLS
  • 2014-09-30 Listed $15,900 REALCOMP
  • 2014-09-30 Listed $15,900 MiRealSource-MiMLS
  • 2013-05-22 Sold (MLS) $9,155 REALCOMP
  • 2013-05-22 Sold (MLS) $9,155 MiRealSource-MiMLS
  • 2013-04-01 Listing Removed MiRealSource-MiMLS
  • 2013-03-27 Listed $9,000 REALCOMP
  • 2013-03-27 Listed $9,000 MiRealSource-MiMLS
  • 2007-07-26 Listing Removed REALCOMP
  • 2007-06-02 Listed $93,900 REALCOMP
  • 2005-02-18 Sold (Public Records) $72,500 Public Records
  • 2005-02-04 Sold (MLS) $72,500 MiRealSource-MiMLS
  • 2005-02-04 Sold (MLS) $72,500 REALCOMP
  • 2005-01-07 Listing Removed MiRealSource-MiMLS
  • 2004-07-09 Listed $72,500 MiRealSource-MiMLS
  • 2004-07-09 Listed $72,500 REALCOMP

Property tax history

+3.4%/yr

Latest (2025): $1,124 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…