CashFlowRE
Sign in Sign up
115 Livingston Dr E
B- Composite 69.8
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 +7.5/15.0
  • Rent growth +5.0/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$52,900

115 Livingston Dr E · Flint, MI 48503
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 257 Days on market
Built 1924 5,227 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

!!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1924

Property features AI

Finance

  • Other: Pets allowed

Exterior

  • Parking: Detached garage; Driveway; 1 garage space
  • Utilities: Public water; Public sewer; Electric service with fuses; Cable available; Underground utilities
  • Home design: Single-family residence; One level; Ground-level entry
  • Construction: Asphalt roof; Construction: Block and wood siding; Block foundation; Home warranty included; Built with asphalt, block, and wood siding materials
  • Exterior features: Outdoor lighting; Deck; Back yard fencing (fenced); Other structures

Interior

  • Kitchen: Disposal; Range hood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Has heating
  • Interior features: Other interior features; Ceiling fan(s)
  • Laundry & utility: Laundry features: Other; Electric water heater; 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 $53k.

Deal economics

  • At list price, monthly cash flow is $335 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($900 rent vs $53k).
  • Recommended offer: $47k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.9% vs local median 11.5% in Flint — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 rising fast (+12.3%/yr); 135 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 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 $366 of loan paydown is wiped out by about $2k 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 + 8.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 257 days — a 12% lower offer ($47k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y ago; this cycle's ask has dropped $27k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $46,552 (12.0% below list)

Questions for the listing agent

  1. It's been on market 257 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.70%
Cap rate
13.89%
Cash-on-cash
27.14%
DSCR
2.21
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$30,960
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
221 W Belvidere Ave 0.21mi 2/1.0 750 (+4%) 12mo $10,900 $15 73
616 Pettibone Ave 0.43mi 2/1.0 734 (+2%) 6mo $60,000 $82 72
834 Remington Ave 0.75mi 2/1.0 726 (+1%) 2mo $10,000 $14 62
627 Simcoe Rd 0.44mi 2/1.0 760 (+6%) 15mo $40,000 $53 58
3116 Camden Ave 0.61mi 2/1.0 766 (+6%) 5mo $29,000 $38 57
842 Ossington Ave 0.74mi 2/1.0 704 (-2%) 7mo $15,000 $21 56
820 Vermilya Ave 0.67mi 2/1.0 792 (+10%) 7mo $23,500 $30 46
839 Barrie Ave 0.71mi 2/1.0 816 (+13%) 3mo $35,000 $43 42
602 Buckingham Ave 0.74mi 2/1.0 798 (+11%) 9mo $39,000 $49 40
809 Neubert Ave 0.65mi 2/1.0 616 (-14%) 11mo $37,000 $60 36
821 Vermilya Ave 0.67mi 2/1.0 616 (-14%) 10mo $49,900 $81 36
824 Simcoe Ave 0.67mi 3/2.0 (+1) 816 (+13%) 15mo $34,000 $42 25

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
2.18×
Total profit
$17,540
Equity at exit
$7,888
10-year hold
IRR
37.3%
Equity multiple
5.35×
Total profit
$64,473
Equity at exit
$4,574

Cash invested: $14,812 (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 48503

Home prices YoY
-27.7%
Rents YoY
12.3%
Active inventory
135
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$900 high interval (Pro) →
Mortgage (P&I)
$277
Tax from tax record
$76 /mo · $917/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$335

Break-even live

Break-even rent $476
Max offer price $52,900
Occupancy floor 58%

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
$13,225
Closing costs
$1,587
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
813 Alvord Ave Flint, MI 2.0 1.0 724 $850 $1.17 13d 1 0.82mi
1023 Barrie Ave Flint, MI 2.0 1.0 660 $775 $1.17 21d 1 0.93mi
4400 Kings Ln Burton, MI 1.0–2.0 1.0–2.0 666 $960 $1.44 13d 19 1.14mi
1426 Pettibone Ave Flint, MI 2.0 1.0 750 $900 $1.20 21d 1 1.22mi
2266 Donovan St Burton, MI 2.0 1.0 700 $800 $1.14 13d 1 1.29mi

Listing history 44 events

  1. 2026-06-13
    statusdays on market $52,900 Pending 257 DOM
  2. 2026-06-10
    days on market $52,900 Active Under Contract 256 DOM
  3. 2026-06-09
    days on market $52,900 Active Under Contract 255 DOM
  4. 2026-06-08
    days on market $52,900 Active Under Contract 254 DOM
  5. 2026-06-07
    days on market $52,900 Active Under Contract 253 DOM
  6. 2026-06-05
    days on market $52,900 Active Under Contract 250 DOM
  7. 2026-06-03
    days on market $52,900 Active Under Contract 249 DOM
  8. 2026-06-02
    days on market $52,900 Active Under Contract 248 DOM
  9. 2026-06-01
    days on market $52,900 Active Under Contract 247 DOM
  10. 2026-05-31
    days on market $52,900 Active Under Contract 246 DOM
  11. 2026-05-30
    days on market $52,900 Active Under Contract 245 DOM
  12. 2026-05-08
    historical Accepting Backup Offers 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  13. 2026-05-08
    historical Active Under Contract
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  14. 2026-05-03
    price $52,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  15. 2026-05-02
    price $52,900
  16. 2026-04-28
    price $74,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  17. 2026-04-27
    price $74,900
  18. 2026-04-16
    price $69,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  19. 2026-04-16
    status Active 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  20. 2026-04-16
    status Active
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  21. 2026-04-16
    price $69,900
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  22. 2026-04-07
    historical Accepting Backup Offers 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  23. 2026-04-07
    historical Active Under Contract
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  24. 2026-04-04
    price $59,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  25. 2026-04-03
    price $59,900
  26. 2026-03-10
    price $74,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  27. 2026-03-10
    price $74,900
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  28. 2026-02-21
    price $76,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  29. 2026-02-20
    price $76,900
  30. 2026-02-15
    price $79,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  31. 2026-02-14
    price $79,900
  32. 2026-02-11
    price $81,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  33. 2026-02-10
    price $81,900
  34. 2025-11-11
    price $79,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  35. 2025-11-10
    price $79,900
  36. 2025-11-03
    price $149,999 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  37. 2025-11-03
    price $149,999
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  38. 2025-09-28
    listed $79,900 Active 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  39. 2025-09-28
    listed $79,900 Active
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  40. 2025-09-24
    historical $79,900 667-char remark
    Show marketing remark (667 chars)

    !!Priced to Sell!! Welcome to This Charming Captivating Newly renovated Home Tucked Away in a very Quite cultural Festive Area of Flint! This Completely Remodeled 3 Bd 1 bath home offers Modern Comfort & Style every inch of the Home has been Meticulously update with brand new Finishes creating a comfortable homie Move-In-Ready Sanctuary! Enclosed Sun filled Porch with Indoor/outdoor Carpet, Fully Fenced Back Yard Wonderful for Children & Family Pets! 1 Car Detached Garage with Electric, Well-lit outdoors. Located just Minutes from Major Expressways offering Peaceful Neighborhood Setting with the Convenience of being close to Major Commuter Routes!

  41. 2010-12-06
    historical
  42. 2008-08-30
    historical
  43. 2008-04-24
    listed $15,000
  44. 2008-04-24
    listed $15,000

ⓘ 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
$917 · $76/mo
Projected year-2 tax
$917 · $76/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
$10,798
− Mortgage interest
−$2,963
− Property taxes
−$917
− Insurance
−$264
− Repairs & maintenance
−$864
− Management
−$864
− Depreciation
−$1,539
Taxable income
$3,387
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$813
After-tax cash flow
$3,207/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)
22,347
Household income
$44,411
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1293.0

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 0.56)
Race & ethnicity
Black 55% White 36% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 2% Lithuanian 2% Slovak 1%
Foreign-born
5% · China, Canada
Languages at home
93% English-only · Arabic 4% Spanish 1% Chinese 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
▼ -49.84%
Current HPI
130.1152
Rent YoY
▲ 12.35%
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

+252.7% since first listed
33 events — show timeline
  • 2026-05-08 Contingent MiRealSource-MiMLS
  • 2026-05-08 Contingent REALCOMP
  • 2026-05-03 Price Changed $52,900 MiRealSource-MiMLS
  • 2026-05-02 Price Changed $52,900 REALCOMP
  • 2026-04-28 Price Changed $74,900 MiRealSource-MiMLS
  • 2026-04-27 Price Changed $74,900 REALCOMP
  • 2026-04-16 Price Changed $69,900 MiRealSource-MiMLS
  • 2026-04-16 Relisted MiRealSource-MiMLS
  • 2026-04-16 Relisted REALCOMP
  • 2026-04-16 Price Changed $69,900 REALCOMP
  • 2026-04-07 Contingent MiRealSource-MiMLS
  • 2026-04-07 Contingent REALCOMP
  • 2026-04-04 Price Changed $59,900 MiRealSource-MiMLS
  • 2026-04-03 Price Changed $59,900 REALCOMP
  • 2026-03-10 Price Changed $74,900 MiRealSource-MiMLS
  • 2026-03-10 Price Changed $74,900 REALCOMP
  • 2026-02-21 Price Changed $76,900 MiRealSource-MiMLS
  • 2026-02-20 Price Changed $76,900 REALCOMP
  • 2026-02-15 Price Changed $79,900 MiRealSource-MiMLS
  • 2026-02-14 Price Changed $79,900 REALCOMP
  • 2026-02-11 Price Changed $81,900 MiRealSource-MiMLS
  • 2026-02-10 Price Changed $81,900 REALCOMP
  • 2025-11-11 Price Changed $79,900 MiRealSource-MiMLS
  • 2025-11-10 Price Changed $79,900 REALCOMP
  • 2025-11-03 Price Changed $149,999 MiRealSource-MiMLS
  • 2025-11-03 Price Changed $149,999 REALCOMP
  • 2025-09-28 Listed $79,900 MiRealSource-MiMLS
  • 2025-09-28 Listed $79,900 REALCOMP
  • 2025-09-24 Coming Soon $79,900 MiRealSource-MiMLS
  • 2010-12-06 Listing Removed REALCOMP
  • 2008-08-30 Listing Removed MiRealSource-MiMLS
  • 2008-04-24 Listed $15,000 MiRealSource-MiMLS
  • 2008-04-24 Listed $15,000 REALCOMP

Property tax history

+4.9%/yr

Latest (2025): $917 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…