CashFlowRE
Sign in Sign up
1209 W Mount Hope Ave
B- Composite 69.5
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
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$44,900

1209 W Mount Hope Ave · Lansing, MI 48910
2 bd · 1.0 ba · 900 sqft · SingleFamily public records · 16 Days on market
Built 1924 5,227 sqft lot $50/sqft · 73% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Seller has received multiple offers, H & B due 5/19/2026 * . Bungalow home located in the city of Lansing offering a great opportunity for investors or homeowners alike. This home features 2 bedrooms, 1 bath, with a 20x23 walk-up attic that provides the potential to be finished for additional living space. Property has a fenced yard with a detached garage. Property is being sold As Is.

Key facts

  • Fenced yard
  • Walk-up attic
  • 5,227 sq ft lot

Tags

WALK-UP ATTICFENCED YARD

Property features AI

Exterior

  • Parking: Detached parking; Driveway
  • Utilities: Public sewer
  • Home design: Built in 1924; One-and-a-half story
  • Construction: Wood siding
  • Exterior features: Back yard fencing; City lot

Interior

  • Kitchen: Kitchen
  • Bedrooms: 2 bedrooms (Primary bedroom and one additional bedroom)
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; No central cooling
  • Interior features: Vinyl flooring; Block basement
  • Laundry & utility: No laundry hookups listed

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 $45k.

Deal economics

  • At list price, monthly cash flow is $485 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $44k (1.5% below list) — sets the bar for market timing.
  • Cap rate 19.3% 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 (+4.7%/yr); 177 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% 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 $310 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 + 4.7% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 4.8% of price; built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $44,226 (1.5% below list)

Questions for the listing agent

  1. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.59%
Cap rate
19.26%
Cash-on-cash
46.29%
DSCR
3.06
GRM
3.2

CMA / ARV

ARV (median comp)
$134,765
List price
$44,900
Delta
-66.68%
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
1824 S Rundle Ave 0.31mi 3/1.0 (+1) 915 (+2%) 0mo $176,000 $192 78
1315 Goodrich St 0.09mi 2/1.0 797 (-11%) 2mo $145,400 $182 74
1500 Park Ave 0.39mi 3/1.0 (+1) 864 (-4%) 2mo $155,000 $179 68
1303 Kelsey Ave 0.33mi 3/1.0 (+1) 870 (-3%) 8mo $178,500 $205 68
2104 S Rundle Ave 0.32mi 3/2.0 (+1) 939 (+4%) 1mo $135,500 $144 68
1618 Loraine Ave Lot : 192 0.44mi 3/1.0 (+1) 932 (+4%) 2mo $175,000 $188 67
1032 Kelsey Ave 0.33mi 3/1.0 (+1) 840 (-7%) 5mo $105,000 $125 64
1723 Osband Ave 0.50mi 3/1.5 (+1) 882 (-2%) 4mo $145,000 $164 63
1323 Cooper Ave 0.14mi 3/1.0 (+1) 1,027 (+14%) 4mo $186,000 $181 62
1424 Hess Ave 0.46mi 3/2.0 (+1) 912 (+1%) 7mo $142,400 $156 61
1733 Victor Ave 0.60mi 3/1.5 (+1) 920 (+2%) 7mo $179,900 $196 55
725 Dunlap St 0.72mi 2/1.0 1,029 (+14%) 3mo $125,000 $121 40

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 · 4.71% rent growth · sell at horizon

5-year hold
IRR
45.9%
Equity multiple
3.05×
Total profit
$25,740
Equity at exit
$6,695
10-year hold
IRR
52.6%
Equity multiple
6.66×
Total profit
$71,203
Equity at exit
$3,882

Cash invested: $12,572 (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 48910

Rents YoY
4.7%
Active inventory
177
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,162 high interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$178 /mo · $2,141/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$485

Break-even live

Break-even rent $548
Max offer price $44,900
Occupancy floor 53%

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
$11,225
Closing costs
$1,347
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1913 Stirling Ave Unit 1 Lansing, MI 2.0 2.0 1100 $1,200 $1.09 43d 1 0.20mi
1815 Potomac Cir Lansing, MI 2.0 1.0 1002 $1,200 $1.20 13d 1 0.40mi
1828 Davis Ave Lansing, MI 2.0 1.0 700 $1,150 $1.64 43d 1 0.60mi
915 Loa St Lansing, MI 2.0 1.0 674 $999 $1.48 43d 1 0.76mi
430 Dunlap St Lansing, MI 2.0 1.0 940 $1,450 $1.54 21d 1 0.86mi
3031 S Washington Ave Lansing, MI 1.0–2.0 1.0 725 $1,100 $1.52 43d 1 0.89mi
1330 W Hillsdale St Lansing, MI 3.0 1.0 1008 $1,550 $1.54 43d 1 1.09mi
2009 W Holmes Rd Unit 11 Lansing, MI 2.0 1.0 800 $925 $1.16 13d 1 1.14mi
401 E Willard Ave Unit 19 Lansing, MI 2.0 1.0 775 $1,000 $1.29 43d 1 1.15mi
920 S Washington Ave Lansing, MI 1.0–2.0 1.0–2.0 900 $1,250 $1.39 13d 1 1.15mi
3334 Pleasant Grove Rd Unit 19 Lansing, MI 2.0 1.0 700 $999 $1.43 13d 1 1.18mi
3334 Pleasant Grove Rd Apt 10 Lansing, MI 2.0 1.0 800 $900 $1.12 43d 1 1.18mi
3334 Pleasant Grove Rd Apt 15 Lansing, MI 2.0 1.0 800 $950 $1.19 43d 1 1.18mi
2711 Dunlap St Lansing, MI 3.0 1.0 1020 $1,350 $1.32 44d 1 1.18mi
3501 Simken Dr Lansing, MI 2.0 1.0 900 $950 $1.06 43d 1 1.19mi
855 S Washington Ave Lansing, MI 1.0 1.0 576 $1,245 $2.16 21d 3 1.24mi
855 S Washington Ave Lansing, MI 1.0 1.0 576 $1,245 $2.16 43d 9 1.24mi
515 S Chestnut St Lansing, MI 1.0 1.0 646 $942 $1.46 13d 8 1.24mi
420 S Walnut St Lansing, MI 1.0 1.0 525 $875 $1.67 43d 1 1.32mi
1109 W Washtenaw St Unit 5 Lansing, MI 2.0 1.0 755 $795 $1.05 43d 1 1.33mi
2114 Ferrol St Unit 1 Lansing, MI 2.0 1.0 700 $950 $1.36 21d 1 1.33mi
3313 W Mt Hope Ave Lansing, MI 2.0 1.0–2.0 869 $1,296 $1.49 13d 6 1.34mi
3518 Davidson Dr Lansing, MI 2.0 2.0 850 $1,115 $1.31 43d 3 1.35mi
3606 Pleasant Grove Rd Lansing, MI 1.0–2.0 1.0 812 $1,100 $1.35 43d 1 1.35mi
3407 W Mount Hope Ave Lansing, MI 2.0 2.0 1000 $995 $0.99 13d 1 1.40mi
313 E Saint Joseph St Lansing, MI 2.0 1.0 475 $1,150 $2.42 13d 7 1.45mi
1001 W Cavanaugh Rd Lansing, MI 1.0–2.0 1.0 775 $850 $1.10 13d 4 1.47mi
335 E Saint Joseph St Unit 6 Lansing, MI 2.0 1.0 700 $949 $1.36 43d 1 1.48mi
3515 Bergman Ave Lansing, MI 2.0 1.0 640 $1,195 $1.87 21d 1 1.48mi
911 W Cavanaugh Rd Lansing, MI 1.0–2.0 1.0 775 $1,000 $1.29 21d 1 1.50mi
401 S Washington Sq Unit 212 Lansing, MI 1.0 1.0 827 $1,330 $1.61 43d 1 1.50mi
401 S Washington Sq Unit 205 Lansing, MI 2.0 1.0 968 $1,355 $1.40 43d 1 1.50mi

Listing history 2 events

  1. 2026-05-11
    listed $44,900 Active 327-char remark
    Show marketing remark (394 chars)

    * Seller has received multiple offers, H & B due 5/19/2026 * . Bungalow home located in the city of Lansing offering a great opportunity for investors or homeowners alike. This home features 2 bedrooms, 1 bath, with a 20x23 walk-up attic that provides the potential to be finished for additional living space. Property has a fenced yard with a detached garage. Property is being sold As Is.

  2. 2026-05-11
    listed $44,900 Active 327-char remark
    Show marketing remark (394 chars)

    * Seller has received multiple offers, H & B due 5/19/2026 * . Bungalow home located in the city of Lansing offering a great opportunity for investors or homeowners alike. This home features 2 bedrooms, 1 bath, with a 20x23 walk-up attic that provides the potential to be finished for additional living space. Property has a fenced yard with a detached garage. Property is being sold As Is.

ⓘ 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
$2,141 · $178/mo
Projected year-2 tax
$2,141 · $178/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 ≥96°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
$13,938
− Mortgage interest
−$2,515
− Property taxes
−$2,141
− Insurance
−$224
− Repairs & maintenance
−$1,115
− Management
−$1,115
− Depreciation
−$1,306
Taxable income
$5,521
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,325
After-tax cash flow
$4,495/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)
32,800
Household income
$54,712
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1305.0

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 0.62)
Race & ethnicity
White 58% Black 16% Hispanic / Latino 12% Two or more races 12% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 9% Cuban 2%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
9% · Canada, China, Vietnam
Languages at home
87% English-only · Spanish 6% Chinese 1% Other Indo-European 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
▼ -211.82%
Current HPI
196.8087
Rent YoY
▲ 4.71%
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

+0.0% since first listed
6 events — show timeline
  • 2026-06-05 Sold (MLS) $44,900 REALCOMP
  • 2026-06-05 Sold (MLS) $44,900 Greater Lansing AoR
  • 2026-05-27 Pending REALCOMP
  • 2026-05-27 Pending Greater Lansing AoR
  • 2026-05-11 Listed $44,900 REALCOMP
  • 2026-05-11 Listed $44,900 Greater Lansing AoR

Property tax history

+3.9%/yr

Latest (2025): $2,141 · -12.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…