CashFlowRE
Sign in Sign up
1527 Robertson Ave
B+ Composite 77.18
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$64,900

1527 Robertson Ave · Lansing, MI 48915
3 bd · 1.0 ba · 1,012 sqft · SingleFamily public records · 29 Days on market
Built 1928 Good condition 9,148 sqft lot 2-car garage $64/sqft · 33% below area Est $96k · 33% under ↓ 28% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Older ranch home has spacious livingroom and kitchen are, perfect for entertaining. Three (3) bedrooms and 1 full bath, full basement for extra storage. Large garage, perfect for workshop area.

Key facts

  • 9,148 sq ft lot
  • 2 garage spots
  • Built 1928

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $65k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $434 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $64k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.3% vs local median 5.9% 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, 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.
  • Zoned schools: Pattengill School (600 students, 88% FRL) — zoned schools average 88% FRL vs 68% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 133 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals lingering (median 109d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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 $449 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 6y 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 4.9% of price; built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,926 (1.5% below list)

Questions for the listing agent

  1. Built in 1928 — 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
2.08%
Cap rate
14.32%
Cash-on-cash
28.66%
DSCR
2.28
GRM
4.0

CMA / ARV

ARV (median comp)
$96,412
List price
$64,900
Delta
-32.69%
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
1420 Owen St 0.19mi 3/2.0 999 (-1%) 2mo $199,000 $199 84
1418 Keeney Ct 0.22mi 3/1.0 990 (-2%) 4mo $140,000 $141 83
1435 Lansing Ave 0.20mi 3/1.0 1,058 (+4%) 1mo $124,000 $117 82
2029 Culver Ave 0.45mi 3/1.0 1,031 (+2%) 0mo $105,000 $102 76
1522 Robertson Ave 0.03mi 3/1.0 866 (-14%) 4mo $45,000 $52 71
1015 N Verlinden Ave 0.63mi 2/1.0 (-1) 1,022 (+1%) 2mo $180,000 $176 62
1808 W Oakland Ave 0.72mi 2/1.0 (-1) 999 (-1%) 2mo $104,900 $105 57
3021 N Grand River Ave 0.68mi 3/1.0 1,070 (+6%) 2mo $153,000 $143 57
1624 W Willow St 0.37mi 2/1.0 (-1) 900 (-11%) 4mo $87,000 $97 56
2104 Melvin Ct 0.53mi 3/1.0 1,150 (+14%) 0mo $42,000 $37 52
916 Cleo St 0.66mi 3/1.5 1,124 (+11%) 3mo $172,000 $153 46
2832 Mildred St 0.71mi 2/1.5 (-1) 944 (-7%) 4mo $153,000 $162 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
23.1%
Equity multiple
1.95×
Total profit
$17,255
Equity at exit
$9,677
10-year hold
IRR
31.1%
Equity multiple
3.81×
Total profit
$51,152
Equity at exit
$5,611

Cash invested: $18,172 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
29 active · 31 under contract
Months of supply
4.1 mo (24%/mo absorbed)
Median asking
$99,900 ($93/sqft)
Median days on market
49 d
This list price
21% of active listings are priced below it
ARV vs active asking
+2.6% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 48915

Active inventory
133
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,348 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$263 /mo · $3,159/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$434

Break-even live

Break-even rent $798
Max offer price $64,900
Occupancy floor 63%

Sensitivity live

Price -10% $661 -5% $639 +0% $434 +5% $416 +10% $397
Rent -10% $327 -5% $381 +0% $434 +5% $487 +10% $540
Rate -1.0pp $467 -0.5pp $450 base $434 +0.5pp $417 +1.0pp $400

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
$16,225
Closing costs
$1,947
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1012 Ontario St Lansing, MI 4.0 2.0 1320 $1,600 $1.21 116d 1 0.19mi
1527 Owen St Lansing, MI 3.0 1.0 796 $1,399 $1.76 3d 1 0.30mi
1235 Glenn St Lansing, MI 3.0 1.0 875 $1,150 $1.31 5d 1 0.38mi
919 Princeton Ave Lansing, MI 3.0 1.5 1119 $1,475 $1.32 116d 1 0.55mi
919 Princeton Ave Lansing, MI 3.0 2.0 1119 $1,299 $1.16 5d 1 0.55mi
1010 N Pine St Unit B Lansing, MI 2.0 1.0 750 $1,100 $1.47 139d 1 0.67mi
731 N Sycamore St Unit 1 Lansing, MI 2.0 1.0 950 $945 $0.99 139d 1 0.78mi
712 N Sycamore St Lansing, MI 3.0 1.0 1100 $1,650 $1.50 116d 1 0.82mi
117 E North St Unit A Lansing, MI 2.0 1.0 812 $1,050 $1.29 109d 1 0.88mi
506 N Sycamore St Lansing, MI 3.0 1.0 1114 $1,345 $1.21 5d 1 0.98mi
410 W Lapeer St Unit 1 Lansing, MI 2.0 1.0 800 $1,050 $1.31 116d 1 1.01mi
820 W Shiawassee St Unit B Lansing, MI 3.0 1.0 1232 $1,550 $1.26 5d 1 1.03mi
524 N Walnut St Lansing, MI 2.0 1.0 1000 $1,150 $1.15 139d 1 1.07mi
533 Seymour Ave Unit 533N Lansing, MI 2.0 1.0 700 $1,095 $1.56 5d 1 1.08mi
220 W Lapeer St Unit 1 Lansing, MI 3.0 1.0 1100 $1,100 $1.00 5d 1 1.09mi
433 Seymour Ave Unit 3 Lansing, MI 3.0 1.0 1250 $1,395 $1.12 139d 1 1.16mi
832 N Larch St Apt 3 Lansing, MI 2.0 1.0 890 $1,095 $1.23 139d 1 1.39mi
1109 W Washtenaw St Unit 5 Lansing, MI 2.0 1.0 755 $795 $1.05 139d 1 1.44mi
400 N Catherine St Lansing, MI 3.0 1.0 760 $1,395 $1.84 109d 1 1.45mi
620 May St Lansing, MI 1.0–2.0 1.0–2.0 994 $2,017 $2.03 0d 4 1.47mi
3006 Alfred Ave Lansing, MI 3.0 1.0 1032 $1,595 $1.55 0d 1 1.49mi

Property features AI

Exterior

Parking
Detached 2-car garage
Utilities
Public waterNatural gas for water heaterPublic sewer (assumed from public water and typical connections)
Home design
Ranch-style single-family homeBuilt in 1928
Construction
Aluminum siding constructionAsphalt roof1928 construction year
Exterior features
Yard on a 0.21-acre lotAsphalt roofAluminum siding

Interior

Kitchen
Kitchen (20 x 15) — flooring noted
Bedrooms
Primary bedroom (14 x 14) with carpetingBedroom 2 (12 x 12) with carpetingBedroom 3 (12 x 12) with carpeting
Flooring
Carpeting in bedrooms and bathroomFlooring noted in living room and kitchen
Bathrooms
One full bathroom (10 x 9) with carpeting
Heating & cooling
Forced air heating
Interior features
Six total roomsFull basement
Laundry & utility
Natural gas water heater

Listing history 50 events

  1. 2026-09-24
    days on market $64,900 Active 29 DOM
  2. 2026-09-22
    days on market $64,900 Active 28 DOM
  3. 2026-09-21
    days on market $64,900 Active 27 DOM
  4. 2026-09-20
    days on market $64,900 Active 26 DOM
  5. 2026-09-19
    days on market $64,900 Active 25 DOM
  6. 2026-09-18
    days on market $64,900 Active 24 DOM
  7. 2026-09-17
    days on market $64,900 Active 23 DOM
  8. 2026-09-16
    days on market $64,900 Active 22 DOM
  9. 2026-09-15
    days on market $64,900 Active 21 DOM
  10. 2026-09-14
    days on market $64,900 Active 20 DOM
  11. 2026-09-13
    days on market $64,900 Active 19 DOM
  12. 2026-09-12
    days on market $64,900 Active 18 DOM
  13. 2026-09-11
    days on market $64,900 Active 17 DOM
  14. 2026-09-05
    days on market $64,900 Active 11 DOM
  15. 2026-09-04
    days on market $64,900 Active 10 DOM
  16. 2026-09-03
    days on market $64,900 Active 9 DOM
  17. 2026-08-31
    days on market $64,900 Active 6 DOM
  18. 2026-08-30
    days on market $64,900 Active 5 DOM
  19. 2026-08-29
    days on market $64,900 Active 4 DOM
  20. 2026-08-28
    days on market $64,900 Active 3 DOM
  21. 2026-08-27
    days on marketlisting id $64,900 Active 2 DOM
  22. 2026-07-18
    days on market $64,900 Active 138 DOM
  23. 2026-07-16
    days on market $64,900 Active 136 DOM
  24. 2026-07-16
    days on market $64,900 Active 135 DOM
  25. 2026-07-14
    days on market $64,900 Active 134 DOM
  26. 2026-07-14
    days on market $64,900 Active 133 DOM
  27. 2026-07-12
    days on market $64,900 Active 132 DOM
  28. 2026-07-11
    days on market $64,900 Active 131 DOM
  29. 2026-07-10
    days on market $64,900 Active 130 DOM
  30. 2026-07-09
    days on market $64,900 Active 129 DOM
  31. 2026-07-08
    days on market $64,900 Active 128 DOM
  32. 2026-07-07
    days on market $64,900 Active 127 DOM
  33. 2026-07-06
    days on market $64,900 Active 126 DOM
  34. 2026-07-05
    days on market $64,900 Active 125 DOM
  35. 2026-07-04
    days on market $64,900 Active 124 DOM
  36. 2026-07-03
    days on market $64,900 Active 123 DOM
  37. 2026-07-02
    days on market $64,900 Active 122 DOM
  38. 2026-07-01
    days on market $64,900 Active 121 DOM
  39. 2026-07-01
    listing id $64,900 Active 120 DOM
  40. 2026-06-30
    days on marketlisting id $64,900 Active 120 DOM
  41. 2026-06-23
    days on market $64,900 Active 119 DOM
  42. 2026-06-21
    days on market $64,900 Active 118 DOM
  43. 2026-06-18
    days on market $64,900 Active 115 DOM
  44. 2026-06-17
    days on market $64,900 Active 114 DOM
  45. 2026-06-16
    days on market $64,900 Active 113 DOM
  46. 2026-06-15
    days on market $64,900 Active 112 DOM
  47. 2026-06-14
    days on market $64,900 Active 110 DOM
  48. 2026-06-13
    pricedays on market $64,900 Active 109 DOM
  49. 2026-06-10
    days on market $74,900 Active 107 DOM
  50. 2026-06-09
    days on market $74,900 Active 106 DOM

ⓘ 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
$3,159 · $263/mo
Projected year-2 tax
$3,159 · $263/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 · 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
$16,171
− Mortgage interest
−$3,635
− Property taxes
−$3,159
− Insurance
−$324
− Repairs & maintenance
−$1,294
− Management
−$1,294
− Depreciation
−$1,888
Taxable income
$4,577
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,098
After-tax cash flow
$4,109/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.

Condition & rehab AI · 10 photos

Good 75/100 Cosmetic rehab Est. rehab $5,060–$15,180 screening

This single-family home is in good condition with recent updates and a good curb appeal. It is ready for a new owner and would benefit from a fresh coat of paint and new windows to further enhance its value.

Deferred maintenance Est. $50,000–$150,000 screening

  • Major Roof (roof) — The roof appears to be missing shingles and has visible damage.
  • Major Windows (windows) — The windows appear to be broken or missing.
  • Major Electrical (electrical) — The electrical panel appears to be exposed and in poor condition.
  • Major Plumbing (plumbing) — The plumbing in the basement appears to be old and in poor condition.
  • Major Exterior (exterior) — The exterior of the house appears to be in poor condition and in need of repair.

Value-add opportunities

  • Resale Paint the exterior siding — A fresh coat of paint can significantly enhance the curb appeal and value of the home.
  • Resale Replace any damaged windows — New windows can improve energy efficiency and increase the home's market value.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 20/100

Zoned Schools

Elementary Willow School High Jw Sexton High School F MI #611/713 Nat'l #14,291/17,239

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
B Composite livability gradescore 79/100

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 · 300,362 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
4% of renters

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

Price history

-28.3% since first listed
26 events — show timeline
  • 2026-08-25 Listed $64,900 SW Michigan MLS
  • 2026-08-25 Listed $64,900 REALCOMP
  • 2026-08-25 Listed $64,900 MiRealSource-MiMLS
  • 2026-07-18 Listing Removed Greater Lansing AoR
  • 2026-07-18 Listing Removed REALCOMP
  • 2026-06-30 Relisted Greater Lansing AoR
  • 2026-06-30 Listing Removed Greater Lansing AoR
  • 2026-06-30 Listing Removed Greater Lansing AoR
  • 2026-06-30 Listing Removed Greater Lansing AoR
  • 2026-06-29 Price Changed Greater Lansing AoR
  • 2026-06-29 Relisted REALCOMP
  • 2026-06-29 Price Changed Greater Lansing AoR
  • 2026-06-29 Relisted Greater Lansing AoR
  • 2026-06-22 Listing Removed Greater Lansing AoR
  • 2026-06-22 Listing Removed REALCOMP
  • 2026-06-10 Price Changed $64,900 REALCOMP
  • 2026-06-10 Price Changed Greater Lansing AoR
  • 2026-05-13 Price Changed $74,900 REALCOMP
  • 2026-05-13 Price Changed Greater Lansing AoR
  • 2026-04-01 Price Changed $79,900 REALCOMP
  • 2026-04-01 Price Changed Greater Lansing AoR
  • 2026-02-23 Listed $89,900 REALCOMP
  • 2026-02-22 Listed Greater Lansing AoR
  • 2021-04-05 Listing Removed Greater Lansing AoR
  • 2020-05-25 Listing Removed REALCOMP
  • 2020-04-30 Listed $90,500 REALCOMP

Property tax history

+8.0%/yr

Latest (2025): $3,159 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…