CashFlowRE
Sign in Sign up
1808 W Oakland Ave
F Composite 34.31
Why this score? — see what drove the F 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 +14.8/30.0
  • DSCR +4.5/10.0
  • 1% rule +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$104,900

1808 W Oakland Ave · Lansing, MI 48915
2 bd · 1.0 ba · 660 sqft · SingleFamily public records · 9 Days on market
Built 1950 4,356 sqft lot Est $77k · 36% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1808 W. Oakland! Nestled in Lansing's desirable Old Oakland neighborhood, this charming 2-bedroom, 1-bath home blends character, comfort, and convenience. Hardwood floors flow throughout the main level, creating a warm and inviting atmosphere, while the beautifully tiled shower adds a stylish touch. The attached carport provides covered parking, and the finished basement offers valuable extra living spacea"perfect for entertaining, a home office, workout room, or rec area. Outside, you'll love the surprisingly large backyard, offering plenty of room for pets, gardening, summer bonfires, or simply relaxing outdoors. Major updates include a 2015 roof with a transferable lifetime warranty for added peace of mind. Enjoy a fantastic central location just minutes from downtown, shopping, dining, and only two blocks from the neighborhood Irish pub. Affordable, adorable, and move-in ready???this is one you won't want to miss!

Key facts

  • 2015 roof
  • Attached carport
  • Large backyard

Tags

HARDWOOD FLOORSTILED SHOWERATTACHED CARPORTFINISHED BASEMENTLARGE BACKYARD2015 ROOF

Property features AI

Exterior

  • Parking: Attached carport (covered, no enclosed garage)
  • Security: Security system; Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Ranch-style single-story home; Built in 1950; Faces city street
  • Construction: Aluminum siding; Aluminum roof; One level
  • Exterior features: Covered patio/porch; Fenced yard; Curbs and sidewalks; Paved road frontage

Interior

  • Kitchen: Oven; Refrigerator
  • Bedrooms: 2 bedrooms (Primary bedroom 12.5 x 9.3; Bedroom 2 9.8 x 9.5)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Full, partially finished basement; Security system; Smoke detector(s)
  • Laundry & utility: Washer and dryer; Laundry located in basement; Gas water heater

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 $105k.

Deal economics

  • At list price, monthly cash flow is $29 ($342/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $96k (8.2% below list).
  • Recommended offer: $96k (8.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#94 in MI, #2,182 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D, schools F, crime F.
  • Lansing Public School District (urban): math 14% / reading 23% proficiency, ranked #650 of 760 in MI (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 68 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 82% of comp listings sitting > 30 days — soft ceiling on asking rent; 350 units permitted in Ingham County in 2024 (186 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $725 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Ingham County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 9y 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 $58k; list at $105k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $96,281 (8.2% below list)

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. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
6.62%
Cash-on-cash
1.17%
DSCR
1.05
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$77,220
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
914 Comfort St 0.11mi 2/1.0 660 (0%) 13mo $100,000 $152 84
819 Cawood St 0.04mi 2/1.0 726 (+10%) 4mo $55,000 $76 79
1348 N Jenison Ave 0.50mi 2/1.0 672 (+2%) 3mo $68,900 $103 71
2014 Hyland St 0.23mi 2/1.0 744 (+13%) 0mo $152,500 $205 68
906 Stanley St 0.18mi 2/1.0 728 (+10%) 9mo $161,000 $221 67
925 Cleo St 0.11mi 2/1.0 750 (+14%) 10mo $71,000 $95 64
1218 Linwood St 0.50mi 2/1.0 672 (+2%) 16mo $78,000 $116 61
751 Westmoreland Ave 0.21mi 2/1.0 757 (+15%) 6mo $45,000 $59 60
515 N Grace St 0.72mi 2/1.0 640 (-3%) 6mo $85,000 $133 57
1141 Cleo St 0.30mi 2/1.0 750 (+14%) 13mo $124,000 $165 53
827 N Martin Luther King Jr Blvd 0.43mi 3/1.0 (+1) 720 (+9%) 13mo $80,000 $111 49
517 N Rosemary St 0.66mi 2/1.0 600 (-9%) 14mo $70,000 $117 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.4%
Equity multiple
0.48×
Total profit
$-15,163
Equity at exit
$15,641
10-year hold
IRR
-5.7%
Equity multiple
0.63×
Total profit
$-10,787
Equity at exit
$9,070

Cash invested: $29,372 (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 48915

Active inventory
68
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$963 high interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$138 /mo · $1,659/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$202
Net cashflow
$29

Break-even live

Break-even rent $927
Max offer price $104,900
Occupancy floor 92%

Sensitivity live

Price -10% $88 -5% $58 +0% $29 +5% $-1 +10% $-31
Rent -10% $-48 -5% $-10 +0% $29 +5% $67 +10% $105
Rate -1.0pp $81 -0.5pp $55 base $29 +0.5pp $1 +1.0pp $-26

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
$26,225
Closing costs
$3,147
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1443 Roselawn Ave Lansing, MI 2.0 1.0 656 $750 $1.14 44d 1 0.65mi
927 W Shiawassee St Unit 10 Lansing, MI 1.0 1.0 700 $845 $1.21 44d 1 0.66mi
1010 N Pine St Unit B Lansing, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.85mi
504 W Lapeer St Apt A Lansing, MI 2.0 1.0 600 $895 $1.49 44d 1 0.90mi
1216 N Chestnut St Lansing, MI 1.0 1.0 562 $900 $1.60 14d 1 0.98mi
826 N Walnut St Lansing, MI 1.0 1.0 700 $700 $1.00 44d 2 0.99mi
316 W Saginaw St Unit 318 Lansing, MI 1.0 1.0 750 $950 $1.27 44d 1 1.01mi
917 Seymour Ave Unit 3 Lansing, MI 1.0 1.0 475 $800 $1.68 44d 1 1.04mi
307 N Walnut St Unit 307 Lansing, MI 1.0 1.0 550 $1,100 $2.00 44d 1 1.06mi
427 Seymour Ave Unit 315 Lansing, MI 2.0 1.0 550 $1,300 $2.36 21d 1 1.08mi
427 Seymour Ave Unit 315 Lansing, MI 2.0 1.0 550 $1,300 $2.36 44d 1 1.08mi
427 Seymour Ave Unit 102 Lansing, MI 1.0 1.0 540 $850 $1.57 21d 1 1.08mi
427 Seymour Ave Unit 205 Lansing, MI 1.0 1.0 570 $1,100 $1.93 44d 1 1.08mi
220 W Lapeer St Unit 3 Lansing, MI 1.0 1.0 450 $850 $1.89 44d 1 1.10mi
801 N Capitol Ave Unit 1 Lansing, MI 1.0 1.0 550 $950 $1.73 44d 1 1.12mi
801 N Capitol Ave Unit 4 Lansing, MI 1.0 1.0 600 $1,000 $1.67 44d 1 1.12mi
3322 W Michigan Ave Unit 3 Lansing, MI 1.0 1.0 600 $850 $1.42 44d 1 1.15mi
1016 N Capitol Ave Unit 3 Lansing, MI 1.0 1.0 500 $800 $1.60 44d 1 1.16mi
1016 N Capitol Ave Unit 1 Lansing, MI 1.0 1.0 700 $850 $1.21 44d 1 1.16mi
1025 N Washington Ave Unit 9 Lansing, MI 1.0 1.0 670 $1,000 $1.49 44d 1 1.20mi
420 S Walnut St Lansing, MI 1.0 1.0 525 $875 $1.67 44d 1 1.33mi
515 S Chestnut St Lansing, MI 1.0 1.0 646 $942 $1.46 14d 8 1.37mi

Listing history 9 events

  1. 2026-06-15
    status $104,900 Pending 9 DOM
  2. 2026-06-15
    days on market $104,900 Active 9 DOM
  3. 2026-06-14
    days on market $104,900 Active 7 DOM
  4. 2026-06-13
    days on market $104,900 Active 6 DOM
  5. 2026-06-10
    days on market $104,900 Active 4 DOM
  6. 2026-06-09
    days on market $104,900 Active 3 DOM
  7. 2026-06-08
    days on market $104,900 Active 2 DOM
  8. 2026-06-07
    remarks 682-char remark
  9. 2026-06-07
    listed $104,900 Active 1 DOM

ⓘ 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
$1,659 · $138/mo
Projected year-2 tax
$1,659 · $138/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 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$11,554
− Mortgage interest
−$5,876
− Property taxes
−$1,659
− Insurance
−$524
− Repairs & maintenance
−$924
− Management
−$924
− Depreciation
−$3,052
Taxable loss
−$1,406
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$338
After-tax cash flow
$680/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
Lansing Public School District
NCES district ID
2621150
Math proficiency
14% ▲ 1.00%
Reading proficiency
23% ▲ 3.00%
Median HH income
$37,453
Composite
18.76/100
National rank
#14002
State rank
#650 of 760 in MI

Livability — Lansing

Score
79/100
State rank
#94
US rank
#2182

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lansing, MI
County
Ingham County · 237,052 people
City population
161,269
Metro
Lansing-East Lansing, MI
Population (ZIP)
9,428
Household income
$54,465
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
307.0

Population outlook (Ingham County) Hauer SSP2

Today (2025)
300,362 people
By 2030
307,808 · +2.5%
By 2040
320,492 · +6.7%
By 2050
333,223 · +10.9%
By 2075
373,693 · +24.4%
By 2100
392,021 · +30.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 54% Black 24% Two or more races 13% Hispanic / Latino 13%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 7% Lithuanian 2% Iranian 2%
Foreign-born
5% · Canada, Philippines
Languages at home
90% English-only · Spanish 7% Other Asian/Pacific 1% German/W. Germanic 1%

Political lean MEDSL · Ingham

2024 margin
Strong D (+29.7) · D 63.9% · R 34.2% · Other 2.0%
2008→2024 swing
-3.6pp toward R · 2008: 33.3pp · 2024: 29.7pp
All cycles
2024: D+29.7 2020: D+32.2 2016: D+27.6 2012: D+27.9 2008: D+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -129.90%
Current HPI
177.0906
Rent YoY
Metro
Lansing-East Lansing, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+80.9% since first listed
7 events — show timeline
  • 2026-06-05 Listed $104,900 REALCOMP
  • 2026-06-05 Listed $104,900 Greater Lansing AoR
  • 2018-06-05 Listing Removed REALCOMP
  • 2018-06-05 Listing Removed Greater Lansing AoR
  • 2017-11-14 Listed $59,900 REALCOMP
  • 2017-11-14 Listed $59,900 Greater Lansing AoR
  • 2002-10-30 Sold (Public Records) $58,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $1,659 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…