CashFlowRE
Sign in Sign up
4065 Pringle Ave
B Composite 74.49
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 +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$29,500

4065 Pringle Ave · Burton, MI 48529
1 bd · 1.0 ba · 504 sqft · SingleFamily · 5 Days on market
Built 1950 6,098 sqft lot Est $46k · 36% under ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special! Room for sweat equity, fix and flip or make an affordable rental. In great location close to schools on a quiet paved street. Has brand new electrical meter connection, and gas line/meter connection to the home.

Key facts

  • Great location
  • Quiet paved street
  • 6,098 sq ft lot

Tags

GREAT LOCATIONQUIET PAVED STREETGAS LINE METER CONNECTION

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
  • Construction: Asphalt roof; Block foundation; Built with wood siding
  • Exterior features: Paved road access

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Crawl space basement; 4 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 1-bed/1.0-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $428 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($800 rent vs $30k).
  • Cap rate 23.7% vs local median 3.8% in Burton — 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 61/100 on livability (#555 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, schools F, crime F.
  • Bendle Public Schools (suburban): math 6% / reading 29% proficiency, ranked #487 of 540 in MI (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 53 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $204 of loan paydown is wiped out by about $885 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 25y 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 $25k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $29,500

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.71%
Cap rate
23.71%
Cash-on-cash
62.20%
DSCR
3.77
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$45,864
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4065 Pringle Ave 0.00mi 1/1.0 504 (0%) 0mo $26,000 $52 100
4065 Pringle Ave 0.00mi 1/1.0 504 (0%) 13mo $25,000 $50 89
2207 E Boatfield Ave 0.28mi 2/1.0 (+1) 528 (+5%) 5mo $75,000 $142 70
2172 E Buder Ave 0.39mi 2/1.0 (+1) 520 (+3%) 14mo $44,900 $86 60
2117 E Buder Ave 0.48mi 2/1.0 (+1) 528 (+5%) 10mo $48,000 $91 57
2156 E Parkwood Ave 0.38mi 2/1.0 (+1) 572 (+14%) 3mo $68,000 $119 52
2143 E Scottwood Ave 0.41mi 2/1.0 (+1) 572 (+14%) 20mo $80,000 $140 37
2176 Red Arrow Rd 0.64mi 2/1.0 (+1) 529 (+5%) 24mo $47,500 $90 37
2116 Webber Ave 0.63mi 1/1.0 440 (-13%) 16mo $23,000 $52 36
2188 E Buder Ave 0.36mi 2/1.0 (+1) 576 (+14%) 23mo $83,000 $144 35
2157 E Williamson Ave 0.49mi 2/1.0 (+1) 575 (+14%) 24mo $75,000 $130 29

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
61.1%
Equity multiple
3.72×
Total profit
$22,500
Equity at exit
$4,399
10-year hold
IRR
65.7%
Equity multiple
7.63×
Total profit
$54,753
Equity at exit
$2,551

Cash invested: $8,260 (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 48529

Home prices YoY
-26.5%
Active inventory
53
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$800 medium interval (Pro) →
Mortgage (P&I)
$155
Tax est. 1.5%
$37 /mo · $442/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$168
Net cashflow
$428

Break-even live

Break-even rent $258
Max offer price $29,500
Occupancy floor 41%

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
$7,375
Closing costs
$885
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2266 Donovan St Burton, MI 2.0 1.0 700 $800 $1.14 13d 1 0.34mi

Listing history 16 events

  1. 2026-05-18
    listed $29,500 Active
    Show marketing remark (229 chars)

    Investor special! Room for sweat equity, fix and flip or make an affordable rental. In great location close to schools on a quiet paved street. Has brand new electrical meter connection, and gas line/meter connection to the home.

  2. 2026-05-18
    listed $29,500 Active 229-char remark
    Show marketing remark (229 chars)

    Investor special! Room for sweat equity, fix and flip or make an affordable rental. In great location close to schools on a quiet paved street. Has brand new electrical meter connection, and gas line/meter connection to the home.

  3. 2025-05-07
    soldstatus $25,000 Closed 348-char remark
    Show marketing remark (348 chars)

    Bring your tool belt and creativity! This Bendle ranch handyman special is a great opportunity with tons of equity on day one! This home is situated on a great lot within walking distance to Bendle Schools and features a large bedroom, large kitchen & family room, and shed. Don't miss out on the excellent investment opportunity that awaits!

  4. 2025-05-07
    soldstatus $25,000 Closed
    Show marketing remark (348 chars)

    Bring your tool belt and creativity! This Bendle ranch handyman special is a great opportunity with tons of equity on day one! This home is situated on a great lot within walking distance to Bendle Schools and features a large bedroom, large kitchen & family room, and shed. Don't miss out on the excellent investment opportunity that awaits!

  5. 2025-04-30
    historical Active Under Contract
    Show marketing remark (348 chars)

    Bring your tool belt and creativity! This Bendle ranch handyman special is a great opportunity with tons of equity on day one! This home is situated on a great lot within walking distance to Bendle Schools and features a large bedroom, large kitchen & family room, and shed. Don't miss out on the excellent investment opportunity that awaits!

  6. 2025-04-30
    historical Accepting Backup Offers 348-char remark
    Show marketing remark (348 chars)

    Bring your tool belt and creativity! This Bendle ranch handyman special is a great opportunity with tons of equity on day one! This home is situated on a great lot within walking distance to Bendle Schools and features a large bedroom, large kitchen & family room, and shed. Don't miss out on the excellent investment opportunity that awaits!

  7. 2025-02-04
    price $27,000 348-char remark
    Show marketing remark (348 chars)

    Bring your tool belt and creativity! This Bendle ranch handyman special is a great opportunity with tons of equity on day one! This home is situated on a great lot within walking distance to Bendle Schools and features a large bedroom, large kitchen & family room, and shed. Don't miss out on the excellent investment opportunity that awaits!

  8. 2025-02-03
    price $27,000
  9. 2025-01-18
    listed $30,000 Active
  10. 2025-01-17
    listed $30,000 Active 348-char remark
    Show marketing remark (348 chars)

    Bring your tool belt and creativity! This Bendle ranch handyman special is a great opportunity with tons of equity on day one! This home is situated on a great lot within walking distance to Bendle Schools and features a large bedroom, large kitchen & family room, and shed. Don't miss out on the excellent investment opportunity that awaits!

  11. 2001-07-10
    soldstatus $35,000
  12. 2001-06-20
    soldstatus $37,000
  13. 2001-06-20
    soldstatus $37,000
  14. 2001-06-06
    historical
  15. 2001-05-22
    listed $38,500
  16. 2001-05-22
    listed $38,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$9,600
− Mortgage interest
−$1,652
− Property taxes
−$442
− Insurance
−$148
− Repairs & maintenance
−$768
− Management
−$768
− Depreciation
−$858
Taxable income
$4,963
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,191
After-tax cash flow
$3,946/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
Bendle Public Schools
NCES district ID
2604740
Math proficiency
6% ▼ -7.00%
Reading proficiency
29% ▼ -1.00%
Median HH income
$35,492
Composite
14.36/100
National rank
#9438
State rank
#487 of 540 in MI

Livability — Burton

Score
61/100
State rank
#555
US rank
#17380

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burton, MI
City population
26,014
Population (ZIP)
8,959

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 White (82%)
Race & ethnicity
White 82% Black 9% Hispanic / Latino 6% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 4%
Foreign-born
1% · Canada
Languages at home
99% 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
▼ -82.30%
Current HPI
228.5338
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

-23.4% since first listed
16 events — show timeline
  • 2026-05-18 Listed $29,500 REALCOMP
  • 2026-05-18 Listed $29,500 MiRealSource-MiMLS
  • 2025-05-07 Sold (MLS) $25,000 REALCOMP
  • 2025-05-07 Sold (MLS) $25,000 MiRealSource-MiMLS
  • 2025-04-30 Contingent REALCOMP
  • 2025-04-30 Contingent MiRealSource-MiMLS
  • 2025-02-04 Price Changed $27,000 MiRealSource-MiMLS
  • 2025-02-03 Price Changed $27,000 REALCOMP
  • 2025-01-18 Listed $30,000 REALCOMP
  • 2025-01-17 Listed $30,000 MiRealSource-MiMLS
  • 2001-07-10 Sold (Public Records) $35,000 Public Records
  • 2001-06-20 Sold (MLS) $37,000 MiRealSource-MiMLS
  • 2001-06-20 Sold (MLS) $37,000 REALCOMP
  • 2001-06-06 Listing Removed MiRealSource-MiMLS
  • 2001-05-22 Listed $38,500 MiRealSource-MiMLS
  • 2001-05-22 Listed $38,500 REALCOMP

Property tax history

+10.2%/yr

Latest (2025): $2,204 · +32.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…