CashFlowRE
Sign in Sign up
345 E Austin Ave
C Composite 56.13
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.3/10.0
  • 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

$8,500

345 E Austin Ave · Flint, MI 48505
3 bd · 1.0 ba · 640 sqft · SingleFamily public records · 234 Days on market
Built 1924 4,356 sqft lot Est $12k · 30% under

🖨 Deal sheet (PDF) 📄 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

  • 4,356 sq ft lot
  • Built 1924
  • Listed 234 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps; Wood siding exterior
  • Construction: Brick/mortar foundation
  • Exterior features: Paved road access; Lot approximately 0.1 acre (40 x 109)

Interior

  • Bedrooms: 3 total rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; Natural gas heating; No central air conditioning
  • Interior features: Unfinished basement

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 $8k.

Deal economics

  • At list price, monthly cash flow is $717 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $8k).
  • Recommended offer: $7k (12.0% below list) — sets the bar for market timing.
  • Cap rate 107.6% 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: 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.
  • Zoned schools: Holmes Stem Middle School Academy (math 10% / reading 30%, grade F, #420 of 493 statewide, top 86%, 324 students, 90% FRL).
  • Market conditions: 100 active listings in the ZIP; lower-income renter base — watch delinquency; 419 units permitted in Genesee County in 2024 (68 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($33k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $286 of equity ($59 loan paydown + $227 appreciation (2.7% local appreciation)).
  • Genesee County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.7% 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 234 days — a 12% lower offer ($7k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 32y ago; this cycle's ask has dropped $1k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $4k; list at $8k implies a 107% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.7% of price; built in 1924 — 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 234 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 1924 — 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. 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.
  9. 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.
  10. 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
11.90%
Cap rate
107.56%
Cash-on-cash
361.65%
DSCR
17.09
GRM
0.7

CMA / ARV

ARV (on-the-fly)
$12,160
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
242 E Foss Ave 0.18mi 2/1.0 (-1) 692 (+8%) 6mo $14,900 $22 68
421 E Home Ave 0.17mi 2/1.0 (-1) 674 (+5%) 12mo $13,000 $19 68
409 E Lyndon Ave 0.42mi 2/1.0 (-1) 672 (+5%) 6mo $4,500 $7 62
414 E Lorado Ave 0.10mi 2/1.0 (-1) 700 (+9%) 16mo $12,700 $18 61
726 E Parkway Ave 0.61mi 2/1.0 (-1) 641 (+0%) 7mo $44,000 $69 60
738 E York Ave 0.46mi 2/1.0 (-1) 680 (+6%) 4mo $24,500 $36 60
522 Austin St 0.14mi 2/1.0 (-1) 677 (+6%) 22mo $4,000 $6 60
514 W Alma St 0.62mi 3/1.0 594 (-7%) 2mo $29,500 $50 57
257 E Piper Ave 0.15mi 2/1.0 (-1) 720 (+12%) 13mo $7,000 $10 57
774 E Carpenter Rd 0.59mi 2/1.0 (-1) 726 (+13%) 8mo $30,000 $41 38
414 W Russell Ave St 0.52mi 2/1.0 (-1) 735 (+15%) 21mo $3,200 $4 29

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.67% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
20.58×
Total profit
$46,591
Equity at exit
$3,667
10-year hold
IRR
Equity multiple
43.88×
Total profit
$102,061
Equity at exit
$5,534

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 48505

Home prices YoY
1.3%
Active inventory
100
Price-to-rent
0.7×

Monthly cashflow live

Estimated rent
$1,011 medium interval (Pro) →
Mortgage (P&I)
$45
Tax from tax record
$33 /mo · $401/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$717

Break-even live

Break-even rent $103
Max offer price $8,500
Occupancy floor 24%

Sensitivity live

Price -10% $746 -5% $720 +0% $717 +5% $715 +10% $712
Rent -10% $637 -5% $677 +0% $717 +5% $757 +10% $797
Rate -1.0pp $722 -0.5pp $719 base $717 +0.5pp $715 +1.0pp $713

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.

Listing history 26 events

  1. 2026-06-21
    days on market $8,500 Active 234 DOM
  2. 2026-06-18
    days on market $8,500 Active 231 DOM
  3. 2026-06-17
    days on market $8,500 Active 230 DOM
  4. 2026-06-16
    days on market $8,500 Active 229 DOM
  5. 2026-06-15
    days on market $8,500 Active 228 DOM
  6. 2026-06-14
    days on market $8,500 Active 226 DOM
  7. 2026-06-13
    days on market $8,500 Active 225 DOM
  8. 2026-06-10
    days on market $8,500 Active 223 DOM
  9. 2026-06-09
    days on market $8,500 Active 222 DOM
  10. 2026-06-08
    days on market $8,500 Active 221 DOM
  11. 2026-06-07
    days on market $8,500 Active 220 DOM
  12. 2026-06-05
    days on market $8,500 Active 217 DOM
  13. 2026-06-03
    days on market $8,500 Active 216 DOM
  14. 2026-06-02
    days on market $8,500 Active 215 DOM
  15. 2026-06-01
    days on market $8,500 Active 214 DOM
  16. 2026-05-31
    days on market $8,500 Active 213 DOM
  17. 2026-05-30
    days on market $8,500 Active 212 DOM
  18. 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.

  19. 2025-12-15
    price $8,500
  20. 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.

  21. 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.

  22. 1994-10-05
    historical 125-char remark
    Show marketing remark (125 chars)

    Investors' Look At Price! Good Shape. Excellent Rental. Seller Motivated. Land Contract. Price Is $8,900.00 Make Offer -20mls

  23. 1994-09-26
    soldstatus $4,100 125-char remark
    Show marketing remark (125 chars)

    Investors' Look At Price! Good Shape. Excellent Rental. Seller Motivated. Land Contract. Price Is $8,900.00 Make Offer -20mls

  24. 1994-09-26
    soldstatus $4,100
    Show marketing remark (125 chars)

    Investors' Look At Price! Good Shape. Excellent Rental. Seller Motivated. Land Contract. Price Is $8,900.00 Make Offer -20mls

  25. 1994-07-22
    listed $5,900 125-char remark
    Show marketing remark (125 chars)

    Investors' Look At Price! Good Shape. Excellent Rental. Seller Motivated. Land Contract. Price Is $8,900.00 Make Offer -20mls

  26. 1994-07-22
    listed $5,900
    Show marketing remark (125 chars)

    Investors' Look At Price! Good Shape. Excellent Rental. Seller Motivated. Land Contract. Price Is $8,900.00 Make Offer -20mls

ⓘ 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
$401 · $33/mo
Projected year-2 tax
$401 · $33/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 · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$12,134
− Mortgage interest
−$476
− Property taxes
−$401
− Insurance
−$42
− Repairs & maintenance
−$971
− Management
−$971
− Depreciation
−$247
Taxable income
$9,025
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,166
After-tax cash flow
$6,441/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)
18,032
Household income
$33,283
Rent vs Own
51.7% rent · 48.3% own
Severe rent burden
960.0

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
Predominantly Black (79%)
Race & ethnicity
Black 79% White 11% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 1% Iranian 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▲ 2.67%
Current HPI
202.4878
Rent YoY
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

+44.1% since first listed
9 events — show timeline
  • 2025-12-16 Price Changed $8,500 MiRealSource-MiMLS
  • 2025-12-15 Price Changed $8,500 REALCOMP
  • 2025-10-30 Listed $9,900 REALCOMP
  • 2025-10-30 Listed $9,900 MiRealSource-MiMLS
  • 1994-10-05 Listing Removed MiRealSource-MiMLS
  • 1994-09-26 Sold (MLS) $4,100 REALCOMP
  • 1994-09-26 Sold (MLS) $4,100 MiRealSource-MiMLS
  • 1994-07-22 Listed $5,900 REALCOMP
  • 1994-07-22 Listed $5,900 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…