CashFlowRE
Sign in Sign up
15953 152nd Ave
D+ Composite 49.14
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +12.6/30.0
  • Schools +6.4/10.0
  • Livability +4.0/5.0
  • DSCR +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$214,900

15953 152nd Ave · Spring Lake, MI 49456
2 bd · 1.0 ba · 960 sqft · SingleFamily public records · 3 Days on market
Built 1969 5,141 sqft lot Est $270k · 20% under ↓ 4% since listing

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

Listing remarks MLS

Welcome home to this charming 2-bedroom, 1-bath ranch in the heart of Spring Lake Township! Enjoy a bright, open floor plan with updated flooring, modern fixtures, and plenty of natural light. The kitchen offers ample storage and connects seamlessly to a cozy dining area and private backyard--perfect for relaxing or entertaining. Conveniently located near Spring Lake Village, Lake Michigan beaches, parks, and top-rated schools. Move-in ready and low-maintenance, this home is ideal for year-round living, downsizing, or investment. The home was recently hooked up to municipal sewer a $16,000 expense. Call today for your private showing!

Key facts

  • Open floor plan
  • Private backyard
  • Conveniently located

Tags

OPEN FLOOR PLANAMPLE STORAGEPRIVATE BACKYARDCONVENIENTLY LOCATEDHOOKED UP TO MUNICIPAL SEWER

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Ranch-style single-family home; Built in 1969; Single-story
  • Construction: Vinyl siding construction; Built in 1969
  • Exterior features: Vinyl siding; 0.12-acre lot; Public water

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Six total rooms; Crawl space basement

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 $215k.

Deal economics

  • At list price, monthly cash flow is $-27 ($-328/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (2.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (25.9% below list).
  • Recommended offer: $159k (25.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 1.7% in Spring Lake — 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 79/100 on livability (#87 in MI, #2,003 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, cost of living A+; Watch: amenities F, commute F.
  • Spring Lake Public Schools (suburban): math 72% / reading 77% proficiency, ranked #9 of 540 in MI (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 214 active listings in the ZIP; solid renter incomes; 1,237 units permitted in Ottawa County in 2024 (443 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Ottawa County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,332 (25.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1969 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.74%
Cap rate
6.14%
Cash-on-cash
-0.55%
DSCR
0.98
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$269,760
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15175 Pruin St 0.58mi 2/1.0 1,002 (+4%) 3mo $282,000 $281 64
15242 152nd Ave 0.06mi 3/1.0 (+1) 1,080 (+12%) 10mo $275,000 $255 62

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
-17.3%
Equity multiple
0.39×
Total profit
$-36,665
Equity at exit
$32,042
10-year hold
IRR
-9.3%
Equity multiple
0.43×
Total profit
$-34,571
Equity at exit
$18,581

Cash invested: $60,172 (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 49456

Active inventory
214
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$1,593 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$70 /mo · $835/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$-27

Break-even live

Break-even rent $1,628
Max offer price $210,064
Occupancy floor 97%

Sensitivity live

Price -10% $94 -5% $33 +0% $-27 +5% $-88 +10% $-149
Rent -10% $-153 -5% $-90 +0% $-27 +5% $36 +10% $98
Rate -1.0pp $81 -0.5pp $27 base $-27 +0.5pp $-83 +1.0pp $-140

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
$53,725
Closing costs
$6,447
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.

Listing history 4 events

  1. 2026-06-09
    status $214,900 Pending 3 DOM
  2. 2026-06-08
    days on market $214,900 Active 3 DOM
  3. 2026-06-07
    remarks 642-char remark
  4. 2026-06-07
    listed $214,900 Active 2 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
$835 · $70/mo
Projected year-2 tax
$2,072 · $173/mo
Expected delta
+$1,237/yr (+$103/mo · 148.1%)

ⓘ 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) · 75% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$19,120
− Mortgage interest
−$12,038
− Property taxes
−$835
− Insurance
−$1,074
− Repairs & maintenance
−$1,530
− Management
−$1,530
− Depreciation
−$6,252
Taxable loss
−$4,138
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$993
After-tax cash flow
$665/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
Spring Lake Public Schools
NCES district ID
2632550
Math proficiency
72% ▼ -5.00%
Reading proficiency
77% ▼ -3.00%
Median HH income
$60,951
Composite
64.13/100
National rank
#572
State rank
#9 of 540 in MI

Livability — Spring Lake

Score
79/100
State rank
#87
US rank
#2003

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ottawa County · 144,142 people
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
19,931
Household income
$92,672
Rent vs Own
17.7% rent · 82.3% own
Severe rent burden
354.0

Population outlook (Ottawa County) Hauer SSP2

Today (2025)
313,561 people
By 2030
330,027 · +5.3%
By 2040
361,118 · +15.2%
By 2050
388,414 · +23.9%
By 2075
452,175 · +44.2%
By 2100
473,041 · +50.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Iranian 17% Romanian 8% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Ottawa

2024 margin
Strong R (+20.4) · D 39.0% · R 59.5% · Other 1.5%
2008→2024 swing
+3.4pp toward D · 2008: -23.9pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+21.5 2016: R+30.4 2012: R+34.2 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -381.34%
Current HPI
391.2983
Rent YoY
Metro
Grand Rapids-Kentwood, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-4.4% since first listed
7 events — show timeline
  • 2026-06-05 Listed $214,900 REALCOMP
  • 2026-06-05 Listed $214,900 MiRealSource-MiMLS
  • 2026-06-05 Listed $214,900 SW Michigan MLS
  • 2025-12-04 Listing Removed REALCOMP
  • 2025-12-04 Listing Removed MiRealSource-MiMLS
  • 2025-10-23 Listed $224,900 REALCOMP
  • 2025-10-22 Listed $224,900 MiRealSource-MiMLS

Property tax history

+3.4%/yr

Latest (2025): $835 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…