CashFlowRE
Sign in Sign up
2718 N Chevrolet Ave
D Composite 42.3
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$8,500

2718 N Chevrolet Ave · Flint, MI 48504
3 bd · 1.5 ba · 1,316 sqft · SingleFamily public records · 216 Days on market
Built 1929 6,534 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A property with great potential, ready for renovation or updates to bring it to its full value. Ideal for investors or buyers looking to customize a home to their taste. Homes must be complete with remodeling withing twelve months.

Key facts

  • 6,534 sq ft lot
  • Built 1929
  • Listed 216 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Sewer available
  • Home design: Single-family residence; Two stories; Ground-level entry with steps; Above-grade living area about 1,316
  • Construction: Wood siding exterior; Block foundation
  • Exterior features: Paved road access; Lot approximately 0.15 acre (41 x 156)

Interior

  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished basement; Six 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/1.5-bath single-family listed at $8k.

Deal economics

  • At list price, monthly cash flow is $702 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($973 rent vs $8k).
  • Recommended offer: $7k (12.0% below list) — sets the bar for market timing.
  • Cap rate 105.4% vs local median 11.5% in Flint — 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 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: 131 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 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 $59 of loan paydown is wiped out by about $255 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 + 3.0% rent growth), your $2k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 216 days — a 12% lower offer ($7k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 18y ago; this cycle's ask has dropped $1k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $7,480 (12.0% below list)

Questions for the listing agent

  1. It's been on market 216 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1929 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
11.44%
Cap rate
105.38%
Cash-on-cash
353.87%
DSCR
16.75
GRM
0.7

CMA / ARV

ARV (on-the-fly)
$32,900
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
506 Green St 0.36mi 3/1.0 1,312 (-0%) 1mo $52,000 $40 80
617 W Witherbee St 0.43mi 3/1.0 1,330 (+1%) 4mo $15,525 $12 73
501 W Witherbee St 0.47mi 3/1.0 1,274 (-3%) 3mo $39,000 $31 69
2217 Francis Ave 0.73mi 3/1.5 1,257 (-4%) 0mo $31,500 $25 58
115 W Baker St 0.54mi 3/1.0 1,200 (-9%) 3mo $32,000 $27 55
325 W Dewey St 0.45mi 4/1.0 (+1) 1,224 (-7%) 7mo $25,000 $20 54
317 W Witherbee St 0.54mi 3/1.0 1,196 (-9%) 6mo $125,000 $105 53
3101 Brynmawr Pl 0.53mi 3/1.0 1,478 (+12%) 1mo $50,000 $34 52
1909 Welch Blvd 0.71mi 3/1.5 1,435 (+9%) 4mo $28,600 $20 49
115 E Genesee St 0.63mi 3/1.0 1,160 (-12%) 2mo $9,500 $8 47
523 Grace St 0.63mi 3/1.0 1,144 (-13%) 9mo $24,500 $21 39
2525 Begole St 0.74mi 3/1.5 1,134 (-14%) 6mo $24,000 $21 37

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
Equity multiple
19.21×
Total profit
$43,342
Equity at exit
$1,267
10-year hold
IRR
Equity multiple
41.08×
Total profit
$95,379
Equity at exit
$735

Cash invested: $2,380 (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 48504

Active inventory
131
Price-to-rent
0.7×

Monthly cashflow live

Estimated rent
$973 medium interval (Pro) →
Mortgage (P&I)
$45
Tax from tax record
$18 /mo · $221/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$702

Break-even live

Break-even rent $84
Max offer price $8,500
Occupancy floor 23%

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
$2,125
Closing costs
$255
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
711 W Dewey St Flint, MI 3.0 1.0 1011 $925 $0.91 20d 1 0.31mi
1540 Garland St Flint, MI 3.0 2.5 1344 $1,017 $0.76 20d 1 0.98mi
411 W Marengo Ave Flint, MI 3.0 1.0 1350 $1,072 $0.79 13d 1 1.31mi

Listing history 38 events

  1. 2026-06-18
    days on market $8,500 Active 216 DOM
  2. 2026-06-17
    days on market $8,500 Active 215 DOM
  3. 2026-06-16
    days on market $8,500 Active 214 DOM
  4. 2026-06-15
    days on market $8,500 Active 213 DOM
  5. 2026-06-14
    days on market $8,500 Active 211 DOM
  6. 2026-06-13
    days on market $8,500 Active 210 DOM
  7. 2026-06-10
    days on market $8,500 Active 208 DOM
  8. 2026-06-09
    days on market $8,500 Active 207 DOM
  9. 2026-06-08
    days on market $8,500 Active 206 DOM
  10. 2026-06-07
    days on market $8,500 Active 205 DOM
  11. 2026-06-05
    days on market $8,500 Active 202 DOM
  12. 2026-06-03
    days on market $8,500 Active 201 DOM
  13. 2026-06-02
    days on market $8,500 Active 200 DOM
  14. 2026-06-01
    days on market $8,500 Active 199 DOM
  15. 2026-05-31
    days on market $8,500 Active 198 DOM
  16. 2026-05-30
    days on market $8,500 Active 197 DOM
  17. 2025-12-16
    price $8,500 231-char remark
    Show marketing remark (231 chars)

    A property with great potential, ready for renovation or updates to bring it to its full value. Ideal for investors or buyers looking to customize a home to their taste. Homes must be complete with remodeling withing twelve months.

  18. 2025-12-15
    price $8,500
  19. 2025-12-02
    status Active 231-char remark
    Show marketing remark (231 chars)

    A property with great potential, ready for renovation or updates to bring it to its full value. Ideal for investors or buyers looking to customize a home to their taste. Homes must be complete with remodeling withing twelve months.

  20. 2025-12-02
    status Active
    Show marketing remark (231 chars)

    A property with great potential, ready for renovation or updates to bring it to its full value. Ideal for investors or buyers looking to customize a home to their taste. Homes must be complete with remodeling withing twelve months.

  21. 2025-11-17
    status Pending 231-char remark
    Show marketing remark (231 chars)

    A property with great potential, ready for renovation or updates to bring it to its full value. Ideal for investors or buyers looking to customize a home to their taste. Homes must be complete with remodeling withing twelve months.

  22. 2025-11-17
    status Pending
    Show marketing remark (231 chars)

    A property with great potential, ready for renovation or updates to bring it to its full value. Ideal for investors or buyers looking to customize a home to their taste. Homes must be complete with remodeling withing twelve months.

  23. 2025-10-30
    listed $9,900 Active 231-char remark
    Show marketing remark (231 chars)

    A property with great potential, ready for renovation or updates to bring it to its full value. Ideal for investors or buyers looking to customize a home to their taste. Homes must be complete with remodeling withing twelve months.

  24. 2025-10-30
    listed $9,900 Active
    Show marketing remark (231 chars)

    A property with great potential, ready for renovation or updates to bring it to its full value. Ideal for investors or buyers looking to customize a home to their taste. Homes must be complete with remodeling withing twelve months.

  25. 2010-12-06
    historical
  26. 2010-07-16
    historical
  27. 2010-07-16
    historical
  28. 2010-05-03
    listed $5,600
  29. 2010-05-03
    listed $5,600
  30. 2010-04-12
    historical
  31. 2010-04-02
    historical
  32. 2010-04-02
    historical
  33. 2010-01-28
    listed $7,000
  34. 2010-01-28
    listed $7,000
  35. 2010-01-28
    listed $7,000
  36. 2008-11-13
    historical
  37. 2008-05-14
    listed $65,000
  38. 2008-05-14
    listed $65,000

ⓘ 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
$221 · $18/mo
Projected year-2 tax
$221 · $18/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 · 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
$11,672
− Mortgage interest
−$476
− Property taxes
−$221
− Insurance
−$42
− Repairs & maintenance
−$934
− Management
−$934
− Depreciation
−$247
Taxable income
$8,817
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,116
After-tax cash flow
$6,306/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
City population
93,814
Population (ZIP)
23,873

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
Predominantly Black (66%)
Race & ethnicity
Black 66% White 24% Two or more races 6% Hispanic / Latino 5% Asian 1%
Common ancestry
Romanian 2% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 2%

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
▼ -101.67%
Current HPI
94.3111
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-86.9% since first listed
22 events — show timeline
  • 2025-12-16 Price Changed $8,500 MiRealSource-MiMLS
  • 2025-12-15 Price Changed $8,500 REALCOMP
  • 2025-12-02 Relisted MiRealSource-MiMLS
  • 2025-12-02 Relisted REALCOMP
  • 2025-11-17 Pending MiRealSource-MiMLS
  • 2025-11-17 Pending REALCOMP
  • 2025-10-30 Listed $9,900 REALCOMP
  • 2025-10-30 Listed $9,900 MiRealSource-MiMLS
  • 2010-12-06 Listing Removed REALCOMP
  • 2010-07-16 Listing Removed MiRealSource-MiMLS
  • 2010-07-16 Listing Removed REALCOMP
  • 2010-05-03 Listed $5,600 MiRealSource-MiMLS
  • 2010-05-03 Listed $5,600 REALCOMP
  • 2010-04-12 Listing Removed REALCOMP
  • 2010-04-02 Listing Removed MiRealSource-MiMLS
  • 2010-04-02 Listing Removed REALCOMP
  • 2010-01-28 Listed $7,000 MiRealSource-MiMLS
  • 2010-01-28 Listed $7,000 REALCOMP
  • 2010-01-28 Listed $7,000 REALCOMP
  • 2008-11-13 Listing Removed MiRealSource-MiMLS
  • 2008-05-14 Listed $65,000 MiRealSource-MiMLS
  • 2008-05-14 Listed $65,000 REALCOMP

Property tax history

-28.8%/yr

Latest (2018): $221 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…