CashFlowRE
Sign in Sign up
707 E Stockbridge Ave
A- Composite 80.15
Why this score? — see what drove the A- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.7/10.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

707 E Stockbridge Ave · Kalamazoo, MI 49001
4 bd · 2.0 ba · 2,029 sqft · SingleFamily public records
Built 1906 7,405 sqft lot Est $138k · 20% under

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

Key facts

  • 7,405 sq ft lot
  • 3 parking spots
  • Built 1906

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/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $607 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Cap rate 12.9% vs local median 4.2% in Kalamazoo — 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 (#141 in MI, #3,492 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • Kalamazoo Public Schools (urban): math 43% / reading 72% proficiency, ranked #71 of 540 in MI (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: El Sol Elementary (351 students, 71% FRL); Maple Street Magnet School For The Arts (math 75% / reading 75%, grade A, #8 of 493 statewide, top 3%, 860 students, 59% FRL); Loy Norrix High School (math 47% / reading 82%, grade B-, #46 of 713 statewide, top 7%, 1,771 students, 68% FRL) — zoned schools at 66% FRL track the district average.
  • Zoned-school proficiency averages 70% at this address vs 58% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Kalamazoo Public Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+6.4%/yr); 109 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Kalamazoo County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.4% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 19y ago 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

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,000

Questions for the listing agent

  1. Built in 1906 — 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. 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?
  4. 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.
  5. 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.
  6. 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
1.60%
Cap rate
12.92%
Cash-on-cash
23.67%
DSCR
2.05
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$137,972
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1518 Fair St 0.13mi 4/1.5 1,922 (-5%) 12mo $200,000 $104 74
1002 Egleston Ave 0.26mi 3/2.0 (-1) 1,978 (-2%) 8mo $130,000 $66 72
1109 Hays Park Ave 0.37mi 4/2.0 1,760 (-13%) 7mo $75,000 $43 55
1122 Egleston Ave 0.35mi 4/2.5 1,800 (-11%) 9mo $150,000 $83 55
1414 Portage St 0.10mi 3/2.0 (-1) 1,774 (-13%) 19mo $70,000 $39 54
508 Clinton Ave 0.20mi 5/2.0 (+1) 2,310 (+14%) 20mo $73,000 $32 46
920 Hays Park Ave 0.30mi 5/1.0 (+1) 1,753 (-14%) 11mo $66,000 $38 45
1326 Cameron St 0.59mi 5/2.0 (+1) 2,146 (+6%) 22mo $145,000 $68 40
1225 Franklin St 0.75mi 4/2.5 1,902 (-6%) 22mo $265,000 $139 35
1816 High 0.58mi 3/1.5 (-1) 1,742 (-14%) 9mo $143,000 $82 34
301 Wall St 0.75mi 3/2.0 (-1) 1,840 (-9%) 18mo $227,000 $123 30

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 · 6.41% rent growth · sell at horizon

5-year hold
IRR
20.7%
Equity multiple
1.88×
Total profit
$27,150
Equity at exit
$16,401
10-year hold
IRR
31.1%
Equity multiple
4.28×
Total profit
$101,111
Equity at exit
$9,511

Cash invested: $30,800 (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 49001

Rents YoY
6.4%
Active inventory
109
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,760 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$160 /mo · $1,920/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$607

Break-even live

Break-even rent $991
Max offer price $110,000
Occupancy floor 60%

Sensitivity live

Price -10% $670 -5% $639 +0% $607 +5% $576 +10% $545
Rent -10% $468 -5% $538 +0% $607 +5% $677 +10% $746
Rate -1.0pp $663 -0.5pp $635 base $607 +0.5pp $579 +1.0pp $550

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
$27,500
Closing costs
$3,300
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
807 Central Park Cir Kalamazoo, MI 1.0–3.0 1.0–2.0 1089 $2,345 $2.15 15d 12 1.04mi

Listing history 12 events

  1. 2026-05-14
    listed $110,000
  2. 2026-05-14
    historical
  3. 2026-05-14
    listed $110,000
  4. 2026-05-14
    historical
  5. 2014-09-25
    historical
  6. 2014-09-24
    historical
  7. 2008-11-12
    historical
  8. 2008-05-12
    listed $74,900
  9. 2008-05-12
    listed $74,900
  10. 2007-09-22
    historical
  11. 2007-03-22
    listed $89,900
  12. 2007-03-22
    listed $89,900

ⓘ 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
$1,920 · $160/mo
Projected year-2 tax
$1,920 · $160/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 3/10 Moderate 7 d/yr ≥100°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
$21,116
− Mortgage interest
−$6,162
− Property taxes
−$1,920
− Insurance
−$550
− Repairs & maintenance
−$1,689
− Management
−$1,689
− Depreciation
−$3,200
Taxable income
$5,906
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,417
After-tax cash flow
$5,872/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
Kalamazoo Public Schools
NCES district ID
2619950
Math proficiency
43% ▲ 13.00%
Reading proficiency
72% ▲ 33.00%
Median HH income
$35,291
Composite
47.48/100
National rank
#2275
State rank
#71 of 540 in MI

Livability — Kalamazoo

Score
76/100
State rank
#141
US rank
#3492

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kalamazoo, MI
County
Kalamazoo County · 224,317 people
City population
121,397
Metro
Kalamazoo-Portage, MI
Population (ZIP)
20,946
Household income
$56,432
Rent vs Own
48.1% rent · 51.9% own
Severe rent burden
1184.0

Population outlook (Kalamazoo County) Hauer SSP2

Today (2025)
280,982 people
By 2030
292,068 · +3.9%
By 2040
312,191 · +11.1%
By 2050
331,196 · +17.9%
By 2075
379,021 · +34.9%
By 2100
396,579 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 58% Black 22% Hispanic / Latino 15% Two or more races 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Romanian 6% Iranian 4% Slovak 3%
Foreign-born
9% · Canada
Languages at home
84% English-only · Spanish 11% Arabic 2% Other Indo-European 1%

Political lean MEDSL · Kalamazoo

2024 margin
D (+17.7) · D 58.0% · R 40.3% · Other 1.7%
2008→2024 swing
-1.8pp toward R · 2008: 19.5pp · 2024: 17.7pp
All cycles
2024: D+17.7 2020: D+18.7 2016: D+12.8 2012: D+13.3 2008: D+19.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -264.90%
Current HPI
206.9355
Rent YoY
▲ 6.41%
Metro
Kalamazoo-Portage, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+22.4% since first listed
12 events — show timeline
  • 2026-05-14 Listing Removed REALCOMP
  • 2026-05-14 Listed $110,000 REALCOMP
  • 2026-05-14 Listing Removed MiRealSource-MiMLS
  • 2026-05-14 Listed $110,000 MiRealSource-MiMLS
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2014-09-24 Listing Removed SW Michigan MLS
  • 2008-11-12 Listing Removed REALCOMP
  • 2008-05-12 Listed $74,900 REALCOMP
  • 2008-05-12 Listed $74,900 SW Michigan MLS
  • 2007-09-22 Listing Removed REALCOMP
  • 2007-03-22 Listed $89,900 REALCOMP
  • 2007-03-22 Listed $89,900 SW Michigan MLS

Property tax history

+10.0%/yr

Latest (2025): $1,920 · +23.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…