CashFlowRE
Sign in Sign up
2403 Turner St
B Composite 70.83
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 +7.5/15.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$39,000

2403 Turner St · Lansing, MI 48906
2 bd · 1.5 ba · 1,068 sqft · SingleFamily public records · 105 Days on market
Built 1939 4,356 sqft lot $37/sqft · 60% below area ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits at 2403 Turner St in Lansing! This property needs a full rehab but offers great potential for investors or buyers looking to build equity. This home has newer siding within past few years and is on a corner lot. With strong rental demand in the area, it could make an excellent income-producing property after renovations. Conveniently located near downtown, shopping, and major highways. Sold as-is. Bring your vision!

Key facts

  • Strong rental demand
  • Newer siding
  • Corner lot

Tags

NEWER SIDINGCORNER LOTSTRONG RENTAL DEMANDCONVENIENTLY LOCATED

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/1.5-bath single-family listed at $39k.

Deal economics

  • At list price, monthly cash flow is $664 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $39k).
  • Recommended offer: $35k (9.0% below list) — sets the bar for market timing.
  • Cap rate 26.7% 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: Rents rising fast (+10.5%/yr); 138 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); 60% 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 $270 of loan paydown is wiped out by about $1k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $35,490 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 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 1939 — 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
3.03%
Cap rate
26.72%
Cash-on-cash
72.94%
DSCR
4.25
GRM
2.8

CMA / ARV

ARV (median comp)
$162,433
List price
$39,000
Delta
-75.99%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2309 Turner St 0.06mi 3/1.5 (+1) 1,098 (+3%) 6mo $133,000 $121 82
2610 Gary Ave 0.27mi 3/2.0 (+1) 998 (-7%) 1mo $160,000 $160 68
419 Filley St 0.25mi 3/1.5 (+1) 1,152 (+8%) 3mo $156,000 $135 68
205 E Thomas St 0.15mi 2/1.0 916 (-14%) 2mo $129,900 $142 65
3003 Creston Ave 0.34mi 3/1.0 (+1) 960 (-10%) 0mo $180,000 $188 60
135 W Howe Ave 0.31mi 3/1.0 (+1) 960 (-10%) 4mo $81,500 $85 58
3233 Turner St 0.53mi 2/1.0 1,169 (+10%) 1mo $85,000 $73 56
502 Carrier St 0.52mi 2/1.0 935 (-12%) 0mo $168,000 $180 53
1919 N East St 0.63mi 2/1.0 972 (-9%) 1mo $125,000 $129 52
717 E Bates St 0.67mi 2/1.5 912 (-15%) 7mo $160,000 $175 38
1506 James St 0.58mi 3/1.0 (+1) 1,228 (+15%) 6mo $195,000 $159 36
1441 Knollwood Ave 0.69mi 3/1.0 (+1) 910 (-15%) 2mo $46,000 $51 35

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
78.3%
Equity multiple
4.87×
Total profit
$42,215
Equity at exit
$5,815
10-year hold
IRR
83.2%
Equity multiple
11.96×
Total profit
$119,682
Equity at exit
$3,372

Cash invested: $10,920 (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 48906

Rents YoY
10.5%
Active inventory
138
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$1,181 high interval (Pro) →
Mortgage (P&I)
$205
Tax est. 1.5%
$49 /mo · $585/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$664

Break-even live

Break-even rent $341
Max offer price $39,000
Occupancy floor 39%

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
$9,750
Closing costs
$1,170
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
117 E North St Unit A Lansing, MI 2.0 1.0 812 $1,050 $1.29 14d 1 0.51mi
1216 N Chestnut St Lansing, MI 1.0 1.0 562 $900 $1.60 14d 1 0.79mi
1016 N Capitol Ave Unit 1 Lansing, MI 1.0 1.0 700 $850 $1.21 44d 1 0.94mi
1010 N Pine St Unit B Lansing, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.99mi
1561 Massachusetts Ave Lansing, MI 3.0 2.0 1100 $1,400 $1.27 44d 1 1.05mi
826 N Walnut St Lansing, MI 1.0 1.0 700 $700 $1.00 44d 2 1.10mi
919 Princeton Ave Lansing, MI 3.0 1.5 1119 $1,475 $1.32 21d 1 1.19mi
832 N Larch St Apt 3 Lansing, MI 2.0 1.0 890 $1,095 $1.23 44d 1 1.19mi
316 W Saginaw St Unit 318 Lansing, MI 1.0 1.0 750 $950 $1.27 44d 1 1.24mi
731 N Sycamore St Unit 1 Lansing, MI 2.0 1.0 950 $945 $0.99 44d 1 1.25mi
712 N Sycamore St Lansing, MI 3.0 1.0 1100 $1,650 $1.50 21d 1 1.27mi
323 W Saginaw St Unit 1 Lansing, MI 1.0 1.0 1000 $1,000 $1.00 44d 1 1.27mi
620 May St Lansing, MI 1.0–2.0 1.0–2.0 1126 $1,578 $1.40 14d 12 1.29mi
410 W Lapeer St Unit 1 Lansing, MI 2.0 1.0 800 $1,050 $1.31 21d 1 1.32mi
610 N Sycamore St Unit 1 Lansing, MI 1.0 1.0 900 $875 $0.97 14d 1 1.34mi
524 N Walnut St Lansing, MI 2.0 1.0 1000 $1,150 $1.15 44d 1 1.36mi
433 Seymour Ave Unit 3 Lansing, MI 3.0 1.0 1250 $1,395 $1.12 44d 1 1.43mi
1715 Peppertree Ln Lansing, MI 2.0–3.0 1.5 1120 $1,495 $1.33 44d 2 1.43mi
1102 Clark St Lansing, MI 3.0 1.0 1232 $1,550 $1.26 21d 1 1.45mi
730 Johnson Ave Lansing, MI 2.0 1.0 840 $1,225 $1.46 44d 1 1.50mi

Listing history 12 events

  1. 2026-06-08
    days on market $39,000 Active 105 DOM
  2. 2026-06-07
    days on market $39,000 Active 104 DOM
  3. 2026-06-05
    days on market $39,000 Active 101 DOM
  4. 2026-06-03
    days on market $39,000 Active 100 DOM
  5. 2026-06-02
    days on market $39,000 Active 99 DOM
  6. 2026-06-01
    days on market $39,000 Active 98 DOM
  7. 2026-05-31
    days on market $39,000 Active 97 DOM
  8. 2026-05-30
    days on market $39,000 Active 96 DOM
  9. 2026-03-03
    price $39,000 438-char remark
    Show marketing remark (438 chars)

    Opportunity awaits at 2403 Turner St in Lansing! This property needs a full rehab but offers great potential for investors or buyers looking to build equity. This home has newer siding within past few years and is on a corner lot. With strong rental demand in the area, it could make an excellent income-producing property after renovations. Conveniently located near downtown, shopping, and major highways. Sold as-is. Bring your vision!

  10. 2026-03-02
    price $39,000 438-char remark
    Show marketing remark (438 chars)

    Opportunity awaits at 2403 Turner St in Lansing! This property needs a full rehab but offers great potential for investors or buyers looking to build equity. This home has newer siding within past few years and is on a corner lot. With strong rental demand in the area, it could make an excellent income-producing property after renovations. Conveniently located near downtown, shopping, and major highways. Sold as-is. Bring your vision!

  11. 2026-02-23
    listed $49,000 Active 438-char remark
    Show marketing remark (438 chars)

    Opportunity awaits at 2403 Turner St in Lansing! This property needs a full rehab but offers great potential for investors or buyers looking to build equity. This home has newer siding within past few years and is on a corner lot. With strong rental demand in the area, it could make an excellent income-producing property after renovations. Conveniently located near downtown, shopping, and major highways. Sold as-is. Bring your vision!

  12. 2026-02-23
    listed $49,000 Active 438-char remark
    Show marketing remark (438 chars)

    Opportunity awaits at 2403 Turner St in Lansing! This property needs a full rehab but offers great potential for investors or buyers looking to build equity. This home has newer siding within past few years and is on a corner lot. With strong rental demand in the area, it could make an excellent income-producing property after renovations. Conveniently located near downtown, shopping, and major highways. Sold as-is. Bring your vision!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,176
− Mortgage interest
−$2,185
− Property taxes
−$585
− Insurance
−$195
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$1,135
Taxable income
$7,809
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,874
After-tax cash flow
$6,091/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)
25,901
Household income
$64,315
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
851.0

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 0.56)
Race & ethnicity
White 64% Black 15% Two or more races 12% Hispanic / Latino 12% Asian 2%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Romanian 3% Lithuanian 2% Iranian 2%
Foreign-born
6% · Canada, China
Languages at home
88% English-only · Spanish 5% Other Asian/Pacific 1% French/Haitian/Cajun 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
▼ -135.54%
Current HPI
228.7023
Rent YoY
▲ 10.50%
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

-20.4% since first listed
4 events — show timeline
  • 2026-03-03 Price Changed $39,000 MiRealSource-MiMLS
  • 2026-03-02 Price Changed $39,000 REALCOMP
  • 2026-02-23 Listed $49,000 REALCOMP
  • 2026-02-23 Listed $49,000 MiRealSource-MiMLS

Property tax history

-3.2%/yr

Latest (2019): $2,450 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…