CashFlowRE
Sign in Sign up
730 Alvord Ave
B- Composite 69.24
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 +9.7/15.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$31,900

730 Alvord Ave · Flint, MI 48507
2 bd · 1.0 ba · 780 sqft · SingleFamily public records · 64 Days on market
Built 1936 4,356 sqft lot Est $34k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment or first time home near to 475. Be sure to check out this cozy home with great living space and unique nook area. Current tenant is on a month to month contract.

Key facts

  • 4,356 sq ft lot
  • Built 1936
  • Listed 64 days

Property features AI

Finance

  • Other: Directions: Fenton Rd North, turn right on Alvord. House on north side of road.; Cross streets: Alvord and Camden
  • Financial info: No investor or income/expense information provided
  • HOA & community: Subdivision: NEWCOMBE PLACE

Exterior

  • Parking: No garage
  • Security: No security features provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps; Vinyl siding exterior
  • Construction: Block foundation
  • Exterior features: Asphalt roof; Paved road access; Lot roughly 0.1 acre (45 x 100)

Interior

  • Kitchen: No specific kitchen appliance list provided
  • Bedrooms: 4 total rooms (includes bedrooms and living spaces)
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No cooling
  • Interior features: Gas water heater; Unfinished basement; Basement present
  • Laundry & utility: No laundry details provided

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 $32k.

Deal economics

  • At list price, monthly cash flow is $446 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($892 rent vs $32k).
  • Recommended offer: $30k (6.0% below list) — sets the bar for market timing.
  • Cap rate 23.1% 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: Rents soft (-1.0%/yr); 206 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 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 $221 of loan paydown is wiped out by about $957 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 + 0.0% rent growth), your $9k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($30k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 17y ago; this cycle's ask has dropped $8k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $6k; list at $32k implies a 391% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1936 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $29,986 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1936 — 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
2.80%
Cap rate
23.07%
Cash-on-cash
59.90%
DSCR
3.67
GRM
3.0

CMA / ARV

ARV (on-the-fly)
$33,540
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4418 Brunswick Ave 0.24mi 2/1.0 755 (-3%) 4mo $55,000 $73 80
1015 Alvord Ave 0.34mi 2/1.0 750 (-4%) 3mo $35,500 $47 75
1125 Ingleside Ave 0.46mi 2/1.0 771 (-1%) 2mo $7,500 $10 75
3116 Camden Ave 0.49mi 2/1.0 766 (-2%) 5mo $29,000 $38 70
937 Barrie Ave 0.66mi 2/1.0 780 (0%) 1mo $29,000 $37 69
839 Barrie Ave 0.62mi 2/1.0 816 (+5%) 3mo $35,000 $43 61
730 Freeman Ave 0.49mi 2/1.0 836 (+7%) 5mo $27,000 $32 61
1233 Carman St 0.57mi 2/1.0 720 (-8%) 2mo $82,500 $115 59
1225 Vermilya Ave 0.63mi 2/1.0 831 (+6%) 5mo $15,000 $18 55
1388 Carman St 0.72mi 2/1.0 723 (-7%) 3mo $84,650 $117 52
1105 Lincoln Ave 0.50mi 2/1.0 896 (+15%) 2mo $38,000 $42 51
1169 Carman St 0.56mi 3/1.0 (+1) 680 (-13%) 5mo $85,900 $126 43

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
55.0%
Equity multiple
3.31×
Total profit
$20,650
Equity at exit
$4,756
10-year hold
IRR
58.9%
Equity multiple
5.99×
Total profit
$44,593
Equity at exit
$2,758

Cash invested: $8,932 (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 48507

Rents YoY
-1.0%
Active inventory
206
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$892 high interval (Pro) →
Mortgage (P&I)
$167
Tax from tax record
$79 /mo · $942/yr
Insurance
$13
HOA
$0
Vacancy / Maint / Mgmt
$187
Net cashflow
$446

Break-even live

Break-even rent $328
Max offer price $31,900
Occupancy floor 45%

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
$7,975
Closing costs
$957
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
813 Alvord Ave Flint, MI 2.0 1.0 724 $850 $1.17 13d 1 0.09mi
4400 Kings Ln Burton, MI 1.0–2.0 1.0–2.0 666 $960 $1.44 13d 19 0.46mi
1023 Barrie Ave Flint, MI 2.0 1.0 660 $775 $1.17 21d 1 0.69mi
1426 Pettibone Ave Flint, MI 2.0 1.0 750 $900 $1.20 21d 1 0.70mi
3291 Glengary St Burton, MI 2.0 1.0 972 $1,075 $1.11 43d 1 1.33mi
410 Lippincott Blvd Flint, MI 2.0 1.0 800 $695 $0.87 13d 1 1.36mi
2266 Donovan St Burton, MI 2.0 1.0 700 $800 $1.14 13d 1 1.37mi

Listing history 23 events

  1. 2026-06-05
    days on market $31,900 Active 64 DOM
  2. 2026-06-03
    days on market $31,900 Active 63 DOM
  3. 2026-06-02
    days on market $31,900 Active 62 DOM
  4. 2026-06-01
    days on market $31,900 Active 61 DOM
  5. 2026-05-31
    days on market $31,900 Active 60 DOM
  6. 2026-05-30
    days on market $31,900 Active 59 DOM
  7. 2026-04-25
    price $31,900 178-char remark
    Show marketing remark (178 chars)

    Great investment or first time home near to 475. Be sure to check out this cozy home with great living space and unique nook area. Current tenant is on a month to month contract.

  8. 2026-04-24
    price $31,900
  9. 2026-04-01
    listed $39,900 Active 178-char remark
    Show marketing remark (178 chars)

    Great investment or first time home near to 475. Be sure to check out this cozy home with great living space and unique nook area. Current tenant is on a month to month contract.

  10. 2026-04-01
    listed $39,900 Active
    Show marketing remark (178 chars)

    Great investment or first time home near to 475. Be sure to check out this cozy home with great living space and unique nook area. Current tenant is on a month to month contract.

  11. 2014-08-15
    soldstatus $6,500 55-char remark
    Show marketing remark (55 chars)

    Great Investment Or First Time Buyer, Lot's Of Updates.

  12. 2014-08-15
    soldstatus $6,500
    Show marketing remark (55 chars)

    Great Investment Or First Time Buyer, Lot's Of Updates.

  13. 2014-07-23
    historical
  14. 2013-12-23
    listed $7,900 55-char remark
    Show marketing remark (55 chars)

    Great Investment Or First Time Buyer, Lot's Of Updates.

  15. 2013-12-23
    listed $7,900
    Show marketing remark (55 chars)

    Great Investment Or First Time Buyer, Lot's Of Updates.

  16. 2010-06-30
    historical
  17. 2010-06-30
    historical
  18. 2010-05-20
    listed $19,900
  19. 2010-05-20
    listed $19,900
  20. 2010-02-01
    historical
  21. 2010-02-01
    historical
  22. 2009-11-23
    listed $12,500
  23. 2009-11-23
    listed $12,500

ⓘ 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
$942 · $79/mo
Projected year-2 tax
$942 · $79/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 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
$10,709
− Mortgage interest
−$1,787
− Property taxes
−$942
− Insurance
−$160
− Repairs & maintenance
−$857
− Management
−$857
− Depreciation
−$928
Taxable income
$5,178
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,243
After-tax cash flow
$4,108/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)
28,723
Household income
$46,554
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1534.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 59% Black 28% Two or more races 10% Hispanic / Latino 5%
Common ancestry
Lithuanian 4% Romanian 3% Slovak 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 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
▼ -154.90%
Current HPI
132.3632
Rent YoY
▼ -1.04%
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

+155.2% since first listed
17 events — show timeline
  • 2026-04-25 Price Changed $31,900 MiRealSource-MiMLS
  • 2026-04-24 Price Changed $31,900 REALCOMP
  • 2026-04-01 Listed $39,900 REALCOMP
  • 2026-04-01 Listed $39,900 MiRealSource-MiMLS
  • 2014-08-15 Sold (MLS) $6,500 MiRealSource-MiMLS
  • 2014-08-15 Sold (MLS) $6,500 REALCOMP
  • 2014-07-23 Listing Removed MiRealSource-MiMLS
  • 2013-12-23 Listed $7,900 MiRealSource-MiMLS
  • 2013-12-23 Listed $7,900 REALCOMP
  • 2010-06-30 Listing Removed REALCOMP
  • 2010-06-30 Listing Removed MiRealSource-MiMLS
  • 2010-05-20 Listed $19,900 REALCOMP
  • 2010-05-20 Listed $19,900 MiRealSource-MiMLS
  • 2010-02-01 Listing Removed REALCOMP
  • 2010-02-01 Listing Removed MiRealSource-MiMLS
  • 2009-11-23 Listed $12,500 REALCOMP
  • 2009-11-23 Listed $12,500 MiRealSource-MiMLS

Property tax history

+2.0%/yr

Latest (2025): $942 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…