CashFlowRE
Sign in Sign up
1507 Lynn St
B Composite 74.41
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
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$75,000

1507 Lynn St · Owosso, MI 48867
3 bd · 1.0 ba · 1,210 sqft · SingleFamily public records · 49 Days on market
Built 1910 8,276 sqft lot $62/sqft · 38% below area Est $121k · 38% under ↓ 17% since listing

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

Listing remarks MLS

Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

Key facts

  • Workshop space
  • Newer appliances
  • Updated water heater

Tags

NEWER APPLIANCESUPDATED FURNACEUPDATED WATER HEATERSPACIOUS GARAGEWORKSHOP SPACE

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 $75k.

Deal economics

  • At list price, monthly cash flow is $294 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 4.2% in Owosso — 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 76/100 on livability (#147 in MI, #3,704 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, crime D-, commute F.
  • Owosso Public Schools (town): math 21% / reading 33% proficiency, ranked #401 of 540 in MI (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 166 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 74 units permitted in Shiawassee County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Shiawassee County population projected at -25% 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 $21k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  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
1.33%
Cap rate
10.99%
Cash-on-cash
16.77%
DSCR
1.75
GRM
6.2

CMA / ARV

ARV (median comp)
$120,800
List price
$75,000
Delta
-37.91%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1507 Lynn St 0.00mi 4/2.0 (+1) 1,210 (0%) 1mo $55,000 $45 90
1603 Lynn St 0.01mi 3/1.0 1,300 (+7%) 5mo $47,000 $36 83
1432 Young St 0.11mi 3/1.0 1,129 (-7%) 2mo $165,000 $146 82
526 S Chipman St 0.39mi 3/1.0 1,184 (-2%) 1mo $200,000 $169 77
323 S Chipman St 0.38mi 3/1.0 1,170 (-3%) 1mo $130,000 $111 76
1428 Lynn St 0.08mi 3/1.0 1,060 (-12%) 2mo $185,000 $175 74
309 State St 0.46mi 3/1.5 1,207 (-0%) 8mo $69,900 $58 70
1310 Frederick St 0.62mi 3/1.5 1,125 (-7%) 1mo $191,000 $170 56
825 Ament St 0.70mi 2/1.0 (-1) 1,157 (-4%) 2mo $145,000 $125 54
1330 W King St 0.73mi 3/1.5 1,274 (+5%) 4mo $148,000 $116 52
911 Beehler St 0.60mi 3/1.0 1,100 (-9%) 6mo $35,000 $32 52
817 S Chipman St 0.55mi 2/2.0 (-1) 1,098 (-9%) 2mo $204,000 $186 48

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
8.0%
Equity multiple
1.31×
Total profit
$6,543
Equity at exit
$11,183
10-year hold
IRR
17.2%
Equity multiple
2.42×
Total profit
$29,776
Equity at exit
$6,485

Cash invested: $21,000 (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 48867

Active inventory
166
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,000 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$72 /mo · $863/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$294

Break-even live

Break-even rent $628
Max offer price $75,000
Occupancy floor 66%

Sensitivity live

Price -10% $336 -5% $315 +0% $294 +5% $272 +10% $251
Rent -10% $215 -5% $254 +0% $294 +5% $333 +10% $373
Rate -1.0pp $331 -0.5pp $313 base $294 +0.5pp $274 +1.0pp $254

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
$18,750
Closing costs
$2,250
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
1800 Candlewick Dr Owosso, MI 3.0 2.0 1056 $1,000 $0.95 14d 1 1.11mi

Listing history 8 events

  1. 2026-05-12
    status Pending 450-char remark
    Show marketing remark (450 chars)

    Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

  2. 2026-05-12
    status Pending 450-char remark
    Show marketing remark (450 chars)

    Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

  3. 2026-05-04
    price $75,000 450-char remark
    Show marketing remark (450 chars)

    Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

  4. 2026-05-04
    price $75,000 450-char remark
    Show marketing remark (450 chars)

    Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

  5. 2026-04-22
    price $80,000 450-char remark
    Show marketing remark (450 chars)

    Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

  6. 2026-04-22
    price $80,000 450-char remark
    Show marketing remark (450 chars)

    Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

  7. 2026-03-24
    listed $89,999 Active 450-char remark
    Show marketing remark (450 chars)

    Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

  8. 2026-03-24
    listed $89,999 Active 450-char remark
    Show marketing remark (450 chars)

    Located just minutes from downtown Owosso, this 3-bedroom, 1-bath home offers approximately 1,200 sq ft and plenty of potential for a 4th bedroom. The home includes a Michigan basement, newer appliances, and updated furnace and water heater. A spacious garage, previously used as a workshop, provides great additional space. Property does need some TLC, making it a great opportunity for investors or buyers looking to build equity. Cash offers only.

ⓘ 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
$863 · $72/mo
Projected year-2 tax
$1,009 · $84/mo
Expected delta
+$146/yr (+$12/mo · 16.9%)

ⓘ 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 3/10 Moderate 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 · 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
$12,000
− Mortgage interest
−$4,201
− Property taxes
−$863
− Insurance
−$375
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$2,182
Taxable income
$2,459
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$590
After-tax cash flow
$2,932/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
Owosso Public Schools
NCES district ID
2627210
Math proficiency
21% ▼ -6.00%
Reading proficiency
33% ▲ 1.00%
Median HH income
$40,656
Composite
22.78/100
National rank
#8025
State rank
#401 of 540 in MI

Livability — Owosso

Score
76/100
State rank
#147
US rank
#3704

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Owosso, MI
City population
27,399
Population (ZIP)
27,399

Population outlook (Shiawassee County) Hauer SSP2

Today (2025)
64,238 people
By 2030
61,434 · -4.4%
By 2040
55,054 · -14.3%
By 2050
48,426 · -24.6%
By 2075
35,995 · -44.0%
By 2100
26,678 · -58.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Romanian 6% Lithuanian 3% Iranian 3%
Foreign-born
1%
Languages at home
98% English-only · Spanish 1% Arabic 1%

Political lean MEDSL · Shiawassee

2024 margin
Strong R (+23.1) · D 37.7% · R 60.8% · Other 1.6%
2008→2024 swing
-31.7pp toward R · 2008: 8.6pp · 2024: -23.1pp
All cycles
2024: R+23.1 2020: R+19.9 2016: R+19.6 2012: D+3.7 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -234.79%
Current HPI
190.5775
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

-16.7% since first listed
8 events — show timeline
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-12 Pending REALCOMP
  • 2026-05-04 Price Changed $75,000 MiRealSource-MiMLS
  • 2026-05-04 Price Changed $75,000 REALCOMP
  • 2026-04-22 Price Changed $80,000 MiRealSource-MiMLS
  • 2026-04-22 Price Changed $80,000 REALCOMP
  • 2026-03-24 Listed $89,999 REALCOMP
  • 2026-03-24 Listed $89,999 MiRealSource-MiMLS

Property tax history

-4.8%/yr

Latest (2025): $863 · -30.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…