CashFlowRE
Sign in Sign up
1408 Glenrose Ave
C Composite 56.11
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 +18.4/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.1/10.0
  • DSCR +5.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$99,000

1408 Glenrose Ave · Lansing, MI 48915
3 bd · 1.0 ba · 895 sqft · SingleFamily public records · 16 Days on market
Built 1920 3,049 sqft lot $111/sqft · 20% below area Est $123k · 20% under

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

Listing remarks MLS

This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence--perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

Key facts

  • Newer roof
  • Brand-new furnace
  • Main-floor laundry

Tags

BRAND-NEW FURNACEUPGRADED ELECTRICAL PANELNEWER ROOFUPDATED FULL BATHROOMMAIN-FLOOR LAUNDRYFULLY FENCED BACKYARD

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 $99k.

Deal economics

  • At list price, monthly cash flow is $92 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 6.0% in Lansing — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 15 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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 $684 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

  • It's been on market 16 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 7y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $66k; list at $99k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,515 (1.5% below list)

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.11%
Cap rate
7.41%
Cash-on-cash
3.99%
DSCR
1.18
GRM
7.5

CMA / ARV

ARV (median comp)
$123,102
List price
$99,000
Delta
-15.11%
Verdict
UNDERPRICED
Comps
20 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1522 Robertson Ave 0.16mi 3/1.0 866 (-3%) 1mo $45,000 $52 86
1624 W Willow St 0.23mi 2/1.0 (-1) 900 (+1%) 1mo $87,000 $97 83
1418 Keeney Ct 0.07mi 3/1.0 990 (+11%) 1mo $140,000 $141 78
1441 Knollwood Ave 0.39mi 3/1.0 910 (+2%) 2mo $46,000 $51 78
1615 Roseneath Ave 0.22mi 3/1.0 960 (+7%) 3mo $59,900 $62 75
1421 Lamont St 0.14mi 3/1.0 994 (+11%) 3mo $145,000 $146 73
1310 W Maple St 0.29mi 3/1.0 968 (+8%) 3mo $83,400 $86 71
1706 N Martin Luther King Jr Blvd 0.31mi 3/1.0 818 (-9%) 3mo $129,900 $159 69
1315 Roosevelt Ave 0.33mi 2/1.0 (-1) 995 (+11%) 3mo $27,500 $28 59
610 Bluff St 0.67mi 2/1.0 (-1) 936 (+5%) 1mo $139,900 $149 55
925 N Pine St 0.68mi 2/1.5 (-1) 936 (+5%) 2mo $154,000 $165 52
736 Stanley St 0.71mi 2/1.0 (-1) 983 (+10%) 3mo $150,000 $153 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
-10.0%
Equity multiple
0.64×
Total profit
$-10,101
Equity at exit
$14,761
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-940
Equity at exit
$8,560

Cash invested: $27,720 (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
7.5×

Monthly cashflow live

Estimated rent
$1,101 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$217 /mo · $2,607/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$92

Break-even live

Break-even rent $984
Max offer price $99,000
Occupancy floor 87%

Sensitivity live

Price -10% $148 -5% $120 +0% $92 +5% $64 +10% $36
Rent -10% $5 -5% $49 +0% $92 +5% $136 +10% $179
Rate -1.0pp $142 -0.5pp $117 base $92 +0.5pp $66 +1.0pp $40

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
$24,750
Closing costs
$2,970
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1443 Roselawn Ave Lansing, MI 2.0 1.0 656 $750 $1.14 44d 1 0.10mi
919 Princeton Ave Lansing, MI 3.0 1.5 1119 $1,475 $1.32 21d 1 0.47mi
1010 N Pine St Unit B Lansing, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.66mi
731 N Sycamore St Unit 1 Lansing, MI 2.0 1.0 950 $945 $0.99 44d 1 0.72mi
712 N Sycamore St Lansing, MI 3.0 1.0 1100 $1,650 $1.50 21d 1 0.77mi
504 W Lapeer St Apt A Lansing, MI 2.0 1.0 600 $895 $1.49 44d 1 0.92mi
410 W Lapeer St Unit 1 Lansing, MI 2.0 1.0 800 $1,050 $1.31 21d 1 0.97mi
117 E North St Unit A Lansing, MI 2.0 1.0 812 $1,050 $1.29 14d 1 0.98mi
524 N Walnut St Lansing, MI 2.0 1.0 1000 $1,150 $1.15 44d 1 1.03mi
427 Seymour Ave Unit 315 Lansing, MI 2.0 1.0 550 $1,300 $2.36 21d 1 1.12mi
427 Seymour Ave Unit 315 Lansing, MI 2.0 1.0 550 $1,300 $2.36 44d 1 1.12mi
400 N Catherine St Lansing, MI 3.0 1.0 760 $1,395 $1.84 14d 1 1.29mi
1109 W Washtenaw St Unit 5 Lansing, MI 2.0 1.0 755 $795 $1.05 44d 1 1.31mi
122 Hathaway St Lansing, MI 2.0 1.0 768 $1,250 $1.63 44d 1 1.39mi
832 N Larch St Apt 3 Lansing, MI 2.0 1.0 890 $1,095 $1.23 44d 1 1.43mi

Listing history 36 events

  1. 2026-06-18
    days on market $99,000 Active 16 DOM
  2. 2026-06-17
    price $99,000 Active 15 DOM
  3. 2026-06-17
    days on market $104,500 Active 15 DOM
  4. 2026-06-16
    days on market $104,500 Active 14 DOM
  5. 2026-06-15
    days on market $104,500 Active 13 DOM
  6. 2026-06-14
    days on market $104,500 Active 11 DOM
  7. 2026-06-13
    days on market $104,500 Active 10 DOM
  8. 2026-06-10
    days on market $104,500 Active 8 DOM
  9. 2026-06-09
    days on market $104,500 Active 7 DOM
  10. 2026-06-08
    days on market $104,500 Active 6 DOM
  11. 2026-06-07
    days on market $104,500 Active 5 DOM
  12. 2026-06-05
    days on market $104,500 Active 2 DOM
  13. 2026-06-03
    remarks 699-char remark
  14. 2026-06-03
    statusdays on marketlisting id $104,500 Active 1 DOM
  15. 2026-05-31
    days on market $104,500 Active Under Contract 117 DOM
  16. 2026-05-30
    days on market $104,500 Active Under Contract 116 DOM
  17. 2026-03-16
    status Active 738-char remark
    Show marketing remark (743 chars)

    This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence—perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

  18. 2026-03-16
    status Active 743-char remark
    Show marketing remark (743 chars)

    This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence—perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

  19. 2026-03-13
    historical Active Under Contract 738-char remark
    Show marketing remark (743 chars)

    This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence—perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

  20. 2026-03-13
    historical Active Under Contract 743-char remark
    Show marketing remark (743 chars)

    This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence—perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

  21. 2026-03-03
    price $104,500 738-char remark
    Show marketing remark (743 chars)

    This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence—perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

  22. 2026-03-03
    price $104,500 743-char remark
    Show marketing remark (743 chars)

    This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence—perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

  23. 2026-02-03
    listed $109,000 Active 738-char remark
    Show marketing remark (743 chars)

    This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence—perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

  24. 2026-02-03
    listed $109,000 Active 743-char remark
    Show marketing remark (743 chars)

    This 3-bedroom, 1-bath home combines classic character with thoughtful updates including a brand new furnace and upgraded electrical panel! The open-concept living, dining, and kitchen area offers a bright and functional space for everyday living. A desirable first-floor primary bedroom with an updated full bath adds convenience, while two additional bedrooms upstairs provide quiet retreat space. Recent improvements include a newer roof, stainless steel appliances, and the ease of main-floor laundry. Step outside to a fully fenced backyard with a wooden privacy fence—perfect for pets, play, or relaxation. Whether you're looking for a primary residence or an investment opportunity, this home is ready to welcome its next chapter.

  25. 2020-09-10
    status Pending
  26. 2020-09-09
    soldstatus $66,000 Sold
  27. 2020-09-09
    soldstatus $66,000
  28. 2020-08-06
    historical Accepting Backup Offers
  29. 2020-08-04
    price $64,000
  30. 2020-07-25
    listed $70,000 Active
  31. 2020-07-25
    listed $64,000
  32. 2019-10-29
    soldstatus $37,000
  33. 2019-10-29
    soldstatus $37,000
  34. 2019-08-19
    listed $39,900
  35. 2019-08-19
    listed $39,900
  36. 2001-11-13
    soldstatus $44,000

ⓘ 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
$2,607 · $217/mo
Projected year-2 tax
$2,607 · $217/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 · 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
$13,212
− Mortgage interest
−$5,546
− Property taxes
−$2,607
− Insurance
−$495
− Repairs & maintenance
−$1,057
− Management
−$1,057
− Depreciation
−$2,880
Taxable loss
−$430
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$103
After-tax cash flow
$1,208/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

+137.5% since first listed
20 events — show timeline
  • 2026-03-16 Relisted REALCOMP
  • 2026-03-16 Relisted Greater Lansing AoR
  • 2026-03-13 Contingent REALCOMP
  • 2026-03-13 Contingent Greater Lansing AoR
  • 2026-03-03 Price Changed $104,500 REALCOMP
  • 2026-03-03 Price Changed $104,500 Greater Lansing AoR
  • 2026-02-03 Listed $109,000 REALCOMP
  • 2026-02-03 Listed $109,000 Greater Lansing AoR
  • 2020-09-10 Pending REALCOMP
  • 2020-09-09 Sold (MLS) $66,000 Greater Lansing AoR
  • 2020-09-09 Sold (MLS) $66,000 REALCOMP
  • 2020-08-06 Contingent REALCOMP
  • 2020-08-04 Price Changed $64,000 REALCOMP
  • 2020-07-25 Listed $64,000 Greater Lansing AoR
  • 2020-07-25 Listed $70,000 REALCOMP
  • 2019-10-29 Sold (MLS) $37,000 Greater Lansing AoR
  • 2019-10-29 Sold (MLS) $37,000 REALCOMP
  • 2019-08-19 Listed $39,900 Greater Lansing AoR
  • 2019-08-19 Listed $39,900 REALCOMP
  • 2001-11-13 Sold (Public Records) $44,000 Public Records

Property tax history

+7.8%/yr

Latest (2025): $2,607 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…