CashFlowRE
Sign in Sign up
6934 Lansing Ave Triplex
C Composite 59.63
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 +24.2/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Rent growth +5.0/5.0
  • Livability +3.7/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

6934 Lansing Ave · Jackson, MI 49201
9 bd · 5.1 ba · 990 sqft · MultiFamily · 123 Days on market
Built 1960 1.24 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Welcome to this wonderful rental, business opportunity in Jackson County. This is a mobile home park that currently has 4 mobile homes present. There are a total of 8 mobile homes that are able to occupy the property. There is a home that is also rented that sits on the front of the property. The gross income per year is currently 42,039. Operating expenses per year is 10K (Insurance 3K, Electric 1K, Property taxes 4K, Trash 800, Septic Maintenance 1200). The property has a 2 car garage that is on site. Please see listing for details.

Key facts

  • 1.24 acre lot
  • 5 parking spots
  • Built 1960

Property features AI

Finance

  • Financial info: Multiple rented units with current rents: $800, $520, $400 (furnished), $610, $630

Exterior

  • Parking: Total of 5 parking spaces
  • Utilities: Private well water; Septic tank sewer
  • Home design: Residential income property; Multi-family building; One level
  • Construction: Aluminum siding; Block construction; Vinyl siding
  • Exterior features: Paved road access; Lot dimensions approximately 300 x 247 x 267 x 200; Lot is about 1.24 acres; Zoned commercial

Interior

  • Bedrooms: Multiple 2-bedroom units (several units are 2-bedroom)
  • Bathrooms: Five full bathrooms total across the property
  • Heating & cooling: Baseboard heating; Electric heating; Natural gas heating; Wall unit cooling; Window unit cooling
  • Interior features: Basement present; Pets allowed

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 × 3-bed/1.7-bath units multifamily listed at $280k.

Deal economics

  • At list price, monthly cash flow is $560 ($7k/yr) — positive. Per door: $187/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $280k).
  • Recommended offer: $246k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 5.4% in Jackson — 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 (#197 in MI, #4,970 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, employment F.
  • Northwest Community Schools (suburban): math 19% / reading 41% proficiency, ranked #360 of 540 in MI (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.3%/yr); 362 active listings in the ZIP; 317 units permitted in Jackson County in 2024 (103 in 5+ unit buildings).
  • At $3,158/mo this rent would consume 51% of the median local household income ($74k/yr) (locally 840% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Jackson County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $78k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 11y 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.
  • Current owner paid $240k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $246,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 123 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.13%
Cap rate
8.70%
Cash-on-cash
8.58%
DSCR
1.38
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
2.2%
Equity multiple
1.09×
Total profit
$7,079
Equity at exit
$41,734
10-year hold
IRR
16.2%
Equity multiple
2.64×
Total profit
$128,285
Equity at exit
$24,201

Cash invested: $78,372 (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 49201

Rents YoY
10.3%
Active inventory
362
Price-to-rent
22.2×

Monthly cashflow live

Estimated rent
$3,158 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax est. 1.5%
$350 /mo · $4,198/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$663
Net cashflow
$560

Break-even live

Break-even rent $2,449
Max offer price $279,900
Occupancy floor 77%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,158

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
$69,975
Closing costs
$8,397
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 45 events

  1. 2026-06-19
    days on market $279,900 Active 123 DOM
  2. 2026-06-18
    days on market $279,900 Active 122 DOM
  3. 2026-06-17
    days on market $279,900 Active 121 DOM
  4. 2026-06-16
    days on market $279,900 Active 120 DOM
  5. 2026-06-15
    days on market $279,900 Active 119 DOM
  6. 2026-06-14
    days on market $279,900 Active 117 DOM
  7. 2026-06-13
    days on market $279,900 Active 116 DOM
  8. 2026-06-10
    days on market $279,900 Active 114 DOM
  9. 2026-06-09
    days on market $279,900 Active 113 DOM
  10. 2026-06-08
    days on market $279,900 Active 112 DOM
  11. 2026-06-07
    days on market $279,900 Active 111 DOM
  12. 2026-06-05
    days on market $279,900 Active 108 DOM
  13. 2026-06-03
    days on market $279,900 Active 107 DOM
  14. 2026-06-02
    days on market $279,900 Active 106 DOM
  15. 2026-06-01
    days on market $279,900 Active 105 DOM
  16. 2026-05-31
    days on market $279,900 Active 104 DOM
  17. 2026-05-30
    days on market $279,900 Active 103 DOM
  18. 2026-02-16
    listed $279,900 Active
  19. 2026-02-15
    listed $279,900 Active 540-char remark
    Show marketing remark (540 chars)

    Welcome to this wonderful rental, business opportunity in Jackson County. This is a mobile home park that currently has 4 mobile homes present. There are a total of 8 mobile homes that are able to occupy the property. There is a home that is also rented that sits on the front of the property. The gross income per year is currently 42,039. Operating expenses per year is 10K (Insurance 3K, Electric 1K, Property taxes 4K, Trash 800, Septic Maintenance 1200). The property has a 2 car garage that is on site. Please see listing for details.

  20. 2026-01-31
    historical
  21. 2026-01-31
    historical
  22. 2025-10-16
    price $279,900
  23. 2025-10-16
    price $279,900
  24. 2025-08-19
    price $284,900
  25. 2025-08-19
    price $284,900
  26. 2025-01-31
    listed $290,000 Active
  27. 2025-01-30
    listed $290,000 Active
  28. 2023-08-31
    soldstatus $240,000 Closed
  29. 2023-08-31
    soldstatus $240,000
  30. 2023-05-22
    status Pending
  31. 2023-04-17
    listed $250,000 Active
  32. 2023-04-17
    listed $250,000
  33. 2017-09-19
    soldstatus $85,000
  34. 2017-09-19
    soldstatus $85,000
  35. 2017-09-19
    soldstatus $85,000 Closed
  36. 2017-07-29
    status Pending
  37. 2017-07-18
    status Active
  38. 2017-07-08
    status Pending
  39. 2017-07-04
    listed $84,900 Active
  40. 2017-07-03
    listed $84,900
  41. 2017-07-03
    listed $84,900
  42. 2015-10-20
    historical
  43. 2015-10-20
    historical
  44. 2015-07-20
    listed $84,500
  45. 2015-07-20
    listed $84,500

ⓘ 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
$37,896
− Mortgage interest
−$15,679
− Property taxes
−$4,198
− Insurance
−$1,400
− Repairs & maintenance
−$3,032
− Management
−$3,032
− Depreciation
−$8,143
Taxable income
$2,413
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$579
After-tax cash flow
$6,147/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
Northwest Community Schools
NCES district ID
2626010
Math proficiency
19% ▼ -8.00%
Reading proficiency
41% ▼ -1.00%
Median HH income
$47,509
Composite
25.88/100
National rank
#7342
State rank
#360 of 540 in MI

Livability — Jackson

Score
74/100
State rank
#197
US rank
#4970

Category grades

Amenities C Commute A- Cost of living A+ Crime F Employment F Housing A+ Health & safety A+ User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jackson County · 85,581 people
City population
85,581
Metro
Jackson, MI
Population (ZIP)
49,107
Household income
$74,484
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
840.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
156,365 people
By 2030
153,123 · -2.1%
By 2040
144,981 · -7.3%
By 2050
135,671 · -13.2%
By 2075
113,833 · -27.2%
By 2100
86,592 · -44.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 9% Two or more races 6% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 7% Lithuanian 3% Slovak 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Jackson

2024 margin
Strong R (+21.3) · D 38.6% · R 59.9% · Other 1.5%
2008→2024 swing
-23.7pp toward R · 2008: 2.4pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+19.0 2016: R+20.1 2012: R+5.8 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -198.89%
Current HPI
185.3773
Rent YoY
▲ 10.32%
Metro
Jackson, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+231.2% since first listed
28 events — show timeline
  • 2026-02-16 Listed $279,900 REALCOMP
  • 2026-02-15 Listed $279,900 MiRealSource-MiMLS
  • 2026-01-31 Listing Removed REALCOMP
  • 2026-01-31 Listing Removed MiRealSource-MiMLS
  • 2025-10-16 Price Changed $279,900 MiRealSource-MiMLS
  • 2025-10-16 Price Changed $279,900 REALCOMP
  • 2025-08-19 Price Changed $284,900 MiRealSource-MiMLS
  • 2025-08-19 Price Changed $284,900 REALCOMP
  • 2025-01-31 Listed $290,000 MiRealSource-MiMLS
  • 2025-01-30 Listed $290,000 REALCOMP
  • 2023-08-31 Sold (MLS) $240,000 REALCOMP
  • 2023-08-31 Sold (MLS) $240,000 Greater Lansing AoR
  • 2023-05-22 Pending Greater Lansing AoR
  • 2023-04-17 Listed $250,000 REALCOMP
  • 2023-04-17 Listed $250,000 Greater Lansing AoR
  • 2017-09-19 Sold (MLS) $85,000 MiRealSource-MiMLS
  • 2017-09-19 Sold (MLS) $85,000 SW Michigan MLS
  • 2017-09-19 Sold (MLS) $85,000 REALCOMP
  • 2017-07-29 Pending MiRealSource-MiMLS
  • 2017-07-18 Relisted MiRealSource-MiMLS
  • 2017-07-08 Pending MiRealSource-MiMLS
  • 2017-07-04 Listed $84,900 MiRealSource-MiMLS
  • 2017-07-03 Listed $84,900 SW Michigan MLS
  • 2017-07-03 Listed $84,900 REALCOMP
  • 2015-10-20 Listing Removed MiRealSource-MiMLS
  • 2015-10-20 Listing Removed REALCOMP
  • 2015-07-20 Listed $84,500 MiRealSource-MiMLS
  • 2015-07-20 Listed $84,500 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…