CashFlowRE
Sign in Sign up
1331 Vineland Path
C- Composite 50.78
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.6/30.0
  • Schools +5.1/10.0
  • DSCR +4.4/10.0
  • Livability +3.6/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$269,900

1331 Vineland Path · Shoreham, MI 49085
4 bd · 1.5 ba · 2,049 sqft · SingleFamily public records · 8 Days on market
Built 1973 0.47 ac lot $132/sqft · 8% below area Est $360k · 25% under

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

Listing remarks MLS

Available for the first time since its 1973 inception, this quad-level residence presents a massive canvas for those with a vision for revitalization. Situated on a sprawling, nearly half-acre lot, this property offers the rare architectural scale and structural footprint seldom found at this price point in St. Joe. The home's intuitive 4-level design creates distinct zones for every aspect of life. The main level features a generous living area that flows naturally toward the kitchen and formal dining space. The garden level, complete with a family rm and sliding door access to the deep backyard, is primed to become a premier secondary living hub. Upstairs, the private quarters consist of 3 spacious bedrooms and a full bathroom. While the interior reflects its original 1970s character and is ready for your modern updates and personal touch, the bones & layout provide an incredible foundation for its next chapter. Don't miss this unique opportunity to build equity in a prime location. This is a chance to strip back the years and build significant equity in a sought-after community. Whether you are an investor looking for a high-ceiling project or a savvy buyer ready to custom-design your own sanctuary on a lush, private lot, 1331 Vineland Path is the ultimate project of possibility. Offered as an estate sale in its current condition. Seller will make no repairs.

Key facts

  • Private quarters
  • Distinct zones
  • Nearly half-acre lot

Tags

QUAD-LEVEL RESIDENCENEARLY HALF-ACRE LOTDISTINCT ZONESDEEP BACKYARDPRIVATE QUARTERSINCREDIBLE FOUNDATION

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Natural gas available and connected; Electricity available; Public water
  • Home design: Single-family residence; Residential property; Built in 1973
  • Construction: Aluminum siding, block, and brick construction; Composition roof; Partial basement
  • Exterior features: Paved road access; Lot approximately 0.47 acres; Public water

Interior

  • Kitchen: Range; Refrigerator; Dishwasher
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Central cooling
  • Interior features: Seven total rooms; Wood-burning fireplace; Partial basement; Screens and window treatments on windows
  • Laundry & utility: Washer; Dryer; Natural 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 4-bed/1.5-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $62 ($742/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 $220k (18.3% below list).
  • Recommended offer: $220k (18.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.4% in Shoreham — 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 72/100 on livability (#234 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities F, commute F, health & safety F.
  • St. Joseph Public Schools (suburban): math 53% / reading 64% proficiency, ranked #47 of 540 in MI (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Brown School (math 57% / reading 67%, grade B, #160 of 1,397 statewide, top 13%, 398 students, 31% FRL); Upton Middle School (math 56% / reading 65%, grade B+, #51 of 493 statewide, top 11%, 665 students, 30% FRL); St Joseph High School (math 52% / reading 69%, grade C+, #70 of 713 statewide, top 10%, 988 students, 26% FRL).
  • Market conditions: Rents soft (-0.2%/yr); 228 active listings in the ZIP; solid renter incomes; 397 units permitted in Berrien County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Berrien County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.
Recommended offer $220,473 (18.3% below list)

Questions for the listing agent

  1. Built in 1973 — 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. 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.
  4. 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.
  5. 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
0.82%
Cap rate
6.57%
Cash-on-cash
0.98%
DSCR
1.04
GRM
10.2

CMA / ARV

ARV (median comp)
$360,112
List price
$269,900
Delta
-25.05%
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
3437 Easy St 0.35mi 4/2.0 1,992 (-3%) 0mo $361,000 $181 77
3561 Martin Path 0.34mi 4/2.0 2,072 (+1%) 9mo $364,900 $176 73
3361 Washington Ave 0.12mi 3/1.5 (-1) 2,135 (+4%) 14mo $294,000 $138 71
1350 Susan Dr 0.61mi 3/1.5 (-1) 2,036 (-1%) 4mo $272,000 $134 62
3595 Martin Path 0.39mi 4/2.5 1,882 (-8%) 4mo $375,200 $199 61
3341 Circle Dr 0.42mi 4/2.0 1,932 (-6%) 10mo $285,000 $148 60
3553 Martin Path 0.33mi 4/3.5 1,882 (-8%) 6mo $364,900 $194 58
2983 Windsor Dr 0.48mi 3/1.5 (-1) 1,964 (-4%) 13mo $325,000 $165 55
1785 Grand View Ave 0.57mi 3/2.0 (-1) 2,216 (+8%) 4mo $265,000 $120 50
1732 Nash Dr 0.57mi 3/1.5 (-1) 2,249 (+10%) 10mo $257,000 $114 44
3042 Kevin St 0.74mi 4/2.0 2,224 (+8%) 11mo $325,000 $146 40
3303 W Valley View Dr 0.68mi 4/2.0 1,750 (-15%) 6mo $330,000 $189 37

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.9%
Equity multiple
0.39×
Total profit
$-46,341
Equity at exit
$40,243
10-year hold
IRR
-16.4%
Equity multiple
0.20×
Total profit
$-60,582
Equity at exit
$23,336

Cash invested: $75,572 (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 49085

Rents YoY
-0.2%
Active inventory
228
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,205 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$152 /mo · $1,825/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$463
Net cashflow
$62

Break-even live

Break-even rent $2,127
Max offer price $269,900
Occupancy floor 92%

Sensitivity live

Price -10% $215 -5% $138 +0% $62 +5% $-15 +10% $-91
Rent -10% $-112 -5% $-25 +0% $62 +5% $149 +10% $236
Rate -1.0pp $198 -0.5pp $130 base $62 +0.5pp $-8 +1.0pp $-79

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
$67,475
Closing costs
$8,097
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 6 events

  1. 2026-05-08
    status Pending 1390-char remark
    Show marketing remark (1005 chars)

    Available for the first time since its 1973 inception, this quad-level residence presents a massive canvas for those with a vision for revitalization. Situated on a sprawling, nearly half-acre lot, this property offers the rare architectural scale and structural footprint seldom found at this price point in St. Joe. The home's intuitive 4-level design creates distinct zones for every aspect of life. The main level features a generous living area that flows naturally toward the kitchen and formal dining space. The garden level, complete with a family rm and sliding door access to the deep backyard, is primed to become a premier secondary living hub. Upstairs, the private quarters consist of 3 spacious bedrooms and a full bathroom. While the interior reflects its original 1970s character and is ready for your modern updates and personal touch, the bones & layout provide an incredible foundation for its next chapter. Don't miss this unique opportunity to build equity in a prime location.

  2. 2026-05-08
    status Pending 1005-char remark
    Show marketing remark (1005 chars)

    Available for the first time since its 1973 inception, this quad-level residence presents a massive canvas for those with a vision for revitalization. Situated on a sprawling, nearly half-acre lot, this property offers the rare architectural scale and structural footprint seldom found at this price point in St. Joe. The home's intuitive 4-level design creates distinct zones for every aspect of life. The main level features a generous living area that flows naturally toward the kitchen and formal dining space. The garden level, complete with a family rm and sliding door access to the deep backyard, is primed to become a premier secondary living hub. Upstairs, the private quarters consist of 3 spacious bedrooms and a full bathroom. While the interior reflects its original 1970s character and is ready for your modern updates and personal touch, the bones & layout provide an incredible foundation for its next chapter. Don't miss this unique opportunity to build equity in a prime location.

  3. 2026-05-08
    status Pending
    Show marketing remark (1005 chars)

    Available for the first time since its 1973 inception, this quad-level residence presents a massive canvas for those with a vision for revitalization. Situated on a sprawling, nearly half-acre lot, this property offers the rare architectural scale and structural footprint seldom found at this price point in St. Joe. The home's intuitive 4-level design creates distinct zones for every aspect of life. The main level features a generous living area that flows naturally toward the kitchen and formal dining space. The garden level, complete with a family rm and sliding door access to the deep backyard, is primed to become a premier secondary living hub. Upstairs, the private quarters consist of 3 spacious bedrooms and a full bathroom. While the interior reflects its original 1970s character and is ready for your modern updates and personal touch, the bones & layout provide an incredible foundation for its next chapter. Don't miss this unique opportunity to build equity in a prime location.

  4. 2026-04-30
    listed $269,900 Active 1390-char remark
    Show marketing remark (1005 chars)

    Available for the first time since its 1973 inception, this quad-level residence presents a massive canvas for those with a vision for revitalization. Situated on a sprawling, nearly half-acre lot, this property offers the rare architectural scale and structural footprint seldom found at this price point in St. Joe. The home's intuitive 4-level design creates distinct zones for every aspect of life. The main level features a generous living area that flows naturally toward the kitchen and formal dining space. The garden level, complete with a family rm and sliding door access to the deep backyard, is primed to become a premier secondary living hub. Upstairs, the private quarters consist of 3 spacious bedrooms and a full bathroom. While the interior reflects its original 1970s character and is ready for your modern updates and personal touch, the bones & layout provide an incredible foundation for its next chapter. Don't miss this unique opportunity to build equity in a prime location.

  5. 2026-04-30
    listed $269,900 Active 1005-char remark
    Show marketing remark (1005 chars)

    Available for the first time since its 1973 inception, this quad-level residence presents a massive canvas for those with a vision for revitalization. Situated on a sprawling, nearly half-acre lot, this property offers the rare architectural scale and structural footprint seldom found at this price point in St. Joe. The home's intuitive 4-level design creates distinct zones for every aspect of life. The main level features a generous living area that flows naturally toward the kitchen and formal dining space. The garden level, complete with a family rm and sliding door access to the deep backyard, is primed to become a premier secondary living hub. Upstairs, the private quarters consist of 3 spacious bedrooms and a full bathroom. While the interior reflects its original 1970s character and is ready for your modern updates and personal touch, the bones & layout provide an incredible foundation for its next chapter. Don't miss this unique opportunity to build equity in a prime location.

  6. 2026-04-30
    listed $269,900 Active
    Show marketing remark (1005 chars)

    Available for the first time since its 1973 inception, this quad-level residence presents a massive canvas for those with a vision for revitalization. Situated on a sprawling, nearly half-acre lot, this property offers the rare architectural scale and structural footprint seldom found at this price point in St. Joe. The home's intuitive 4-level design creates distinct zones for every aspect of life. The main level features a generous living area that flows naturally toward the kitchen and formal dining space. The garden level, complete with a family rm and sliding door access to the deep backyard, is primed to become a premier secondary living hub. Upstairs, the private quarters consist of 3 spacious bedrooms and a full bathroom. While the interior reflects its original 1970s character and is ready for your modern updates and personal touch, the bones & layout provide an incredible foundation for its next chapter. Don't miss this unique opportunity to build equity in a prime location.

ⓘ 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
$1,825 · $152/mo
Projected year-2 tax
$2,991 · $249/mo
Expected delta
+$1,166/yr (+$97/mo · 63.9%)

ⓘ 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 2/10 Low 7 d/yr ≥101°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$26,457
− Mortgage interest
−$15,119
− Property taxes
−$1,825
− Insurance
−$1,350
− Repairs & maintenance
−$2,117
− Management
−$2,117
− Depreciation
−$7,852
Taxable loss
−$3,921
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$941
After-tax cash flow
$1,683/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
St. Joseph Public Schools
NCES district ID
2632850
Math proficiency
53% ▼ -12.00%
Reading proficiency
64% ▼ -8.00%
Median HH income
$61,232
Composite
50.87/100
National rank
#1795
State rank
#47 of 540 in MI

Livability — Shoreham

Score
72/100
State rank
#234
US rank
#5822

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Berrien County · 71,477 people
Metro
Niles, MI
Population (ZIP)
23,827
Household income
$104,969
Rent vs Own
23.7% rent · 76.3% own
Severe rent burden
277.0

Population outlook (Berrien County) Hauer SSP2

Today (2025)
149,273 people
By 2030
145,211 · -2.7%
By 2040
135,435 · -9.3%
By 2050
125,543 · -15.9%
By 2075
103,986 · -30.3%
By 2100
82,256 · -44.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 6% Asian 4% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 6% Iranian 4% Italian 4%
Foreign-born
8% · Canada, China
Languages at home
91% English-only · Other Indo-European 5% Spanish 1% Chinese 1%

Political lean MEDSL · Berrien

2024 margin
Lean R (+7.9) · D 45.4% · R 53.2% · Other 1.4%
2008→2024 swing
-13.3pp toward R · 2008: 5.5pp · 2024: -7.9pp
All cycles
2024: R+7.9 2020: R+7.4 2016: R+12.7 2012: R+6.6 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -332.72%
Current HPI
207.2281
Rent YoY
▼ -0.24%
Metro
Niles, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
9 events — show timeline
  • 2026-06-12 Sold (MLS) $269,900 SW Michigan MLS
  • 2026-06-12 Sold (MLS) $269,900 MiRealSource-MiMLS
  • 2026-06-12 Sold (MLS) $269,900 REALCOMP
  • 2026-05-08 Pending REALCOMP
  • 2026-05-08 Pending MiRealSource-MiMLS
  • 2026-05-08 Pending SW Michigan MLS
  • 2026-04-30 Listed $269,900 SW Michigan MLS
  • 2026-04-30 Listed $269,900 MiRealSource-MiMLS
  • 2026-04-30 Listed $269,900 REALCOMP

Property tax history

+3.4%/yr

Latest (2024): $1,825 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…