CashFlowRE
Sign in Sign up
320 Nancy St SE
D+ Composite 45.25
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).

  • Cash flow +15.7/30.0
  • ARV discount +9.3/15.0
  • DSCR +4.8/10.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$244,900

320 Nancy St SE · Kentwood, MI 49548
4 bd · 1.0 ba · 1,145 sqft · SingleFamily · 12 Days on market
Built 1947 5,445 sqft lot Est $255k · at est.

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

Listing remarks MLS

Welcome to 320 Nancy street se Kentwood! This amazing opportunity to own a four bedroom home in Kentwood, Michigan is here. Main level includes two bedrooms, full bathroom, living room and kitchen. Upstairs you will find two more spacious bedrooms with a bonus landing and tons of storage throughout. Easy living with just under 1200 total sq/ft to maintain, fenced back, and cute curb appeal. Convenient location, desirable Kentwood school district, and near maintenance free living make this a great deal. Home has no garage and home has no basement. Taxes are low and utilities are reasonable. Back yard is mostly fenced with a private patio just off the kitchen. Make this home yours today priced to sell. Home has just been professionally cleaned, all appliances are included. Enjoy!

Key facts

  • Private patio
  • Tons of storage
  • Fenced back

Tags

FENCED BACKPRIVATE PATIOTONS OF STORAGE

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/1.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $106 ($1k/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 $203k (17.2% below list).
  • Recommended offer: $203k (17.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.7% in Kentwood — 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 74/100 on livability (#191 in MI, #4,892 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A-; Watch: commute C-, crime D, amenities F.
  • Kentwood Public Schools (suburban): math 34% / reading 46% proficiency, ranked #206 of 540 in MI (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 111 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($62k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Kent County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 15 sale attempts since 35y 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.
  • Current owner paid $80k; list at $245k implies a 207% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $202,867 (17.2% below list)

Questions for the listing agent

  1. Built in 1947 — 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. 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?
  4. Crime grade is D 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?
  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
0.83%
Cap rate
6.81%
Cash-on-cash
1.86%
DSCR
1.08
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$255,335
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5682 Madison Ave SE 0.10mi 3/1.0 (-1) 1,040 (-9%) 2mo $230,000 $221 74
125 Nora St SE 0.22mi 3/1.0 (-1) 1,056 (-8%) 4mo $197,900 $187 68
5550 Claudia Ave SE 0.21mi 3/1.0 (-1) 1,055 (-8%) 10mo $260,000 $246 64
5555 Claudia Ave SE 0.18mi 3/1.0 (-1) 996 (-13%) 3mo $236,000 $237 62
5350 Mick Ave SE 0.35mi 3/1.0 (-1) 996 (-13%) 6mo $222,500 $223 52
124 Nancy St SE 0.22mi 3/1.0 (-1) 1,307 (+14%) 13mo $235,000 $180 50
36 Peony St SW 0.75mi 3/1.0 (-1) 1,152 (+1%) 11mo $197,000 $171 50
431 Tampa St SE 0.47mi 3/1.0 (-1) 996 (-13%) 6mo $230,000 $231 46
725 52nd St SE 0.74mi 3/1.5 (-1) 1,198 (+5%) 6mo $300,000 $250 46
5053 Jonfield Ave SE 0.72mi 3/2.5 (-1) 1,132 (-1%) 11mo $288,000 $254 44
5315 Pinebrook Ave SE 0.47mi 3/1.0 (-1) 1,305 (+14%) 8mo $218,000 $167 43
5644 Haughey Ave SW Ave SW 0.69mi 3/1.0 (-1) 1,020 (-11%) 9mo $195,000 $191 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.4%
Equity multiple
0.52×
Total profit
$-33,013
Equity at exit
$36,515
10-year hold
IRR
-4.5%
Equity multiple
0.70×
Total profit
$-20,406
Equity at exit
$21,174

Cash invested: $68,572 (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 49548

Active inventory
111
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,029 high interval (Pro) →
Mortgage (P&I)
$1,284
Tax from tax record
$110 /mo · $1,322/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$426
Net cashflow
$106

Break-even live

Break-even rent $1,894
Max offer price $244,900
Occupancy floor 90%

Sensitivity live

Price -10% $245 -5% $175 +0% $106 +5% $37 +10% $-32
Rent -10% $-54 -5% $26 +0% $106 +5% $186 +10% $266
Rate -1.0pp $229 -0.5pp $168 base $106 +0.5pp $43 +1.0pp $-22

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
$61,225
Closing costs
$7,347
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
5790 Madison Ave SE Unit 5790 Grand Rapids, MI 3.0 1.0 1300 $1,795 $1.38 12d 1 0.20mi
6263 Division Ave S Grand Rapids, MI 2.0–3.0 2.0 1200 $1,579 $1.32 4d 1 0.84mi
1244 Katrina Dr SE Grand Rapids, MI 3.0 1.5 1144 $1,885 $1.65 16d 1 1.13mi
1190 Fairbourne Dr SE Kentwood, MI 2.0–3.0 2.5 1535 $2,950 $1.92 4d 8 1.18mi
1471 Brookmark St SE Grand Rapids, MI 5.0 2.0 1022 $2,295 $2.25 25d 1 1.42mi

Listing history 37 events

  1. 2026-06-14
    statusdays on market $244,900 Pending 12 DOM
  2. 2026-06-13
    days on market $244,900 Active 11 DOM
  3. 2026-06-10
    days on market $244,900 Active 9 DOM
  4. 2026-06-09
    status $244,900 Active 8 DOM
  5. 2026-04-24
    status Pending 788-char remark
    Show marketing remark (788 chars)

    Welcome to 320 Nancy street se Kentwood! This amazing opportunity to own a four bedroom home in Kentwood, Michigan is here. Main level includes two bedrooms, full bathroom, living room and kitchen. Upstairs you will find two more spacious bedrooms with a bonus landing and tons of storage throughout. Easy living with just under 1200 total sq/ft to maintain, fenced back, and cute curb appeal. Convenient location, desirable Kentwood school district, and near maintenance free living make this a great deal. Home has no garage and home has no basement. Taxes are low and utilities are reasonable. Back yard is mostly fenced with a private patio just off the kitchen. Make this home yours today priced to sell. Home has just been professionally cleaned, all appliances are included. Enjoy!

  6. 2026-04-24
    status Pending 788-char remark
    Show marketing remark (788 chars)

    Welcome to 320 Nancy street se Kentwood! This amazing opportunity to own a four bedroom home in Kentwood, Michigan is here. Main level includes two bedrooms, full bathroom, living room and kitchen. Upstairs you will find two more spacious bedrooms with a bonus landing and tons of storage throughout. Easy living with just under 1200 total sq/ft to maintain, fenced back, and cute curb appeal. Convenient location, desirable Kentwood school district, and near maintenance free living make this a great deal. Home has no garage and home has no basement. Taxes are low and utilities are reasonable. Back yard is mostly fenced with a private patio just off the kitchen. Make this home yours today priced to sell. Home has just been professionally cleaned, all appliances are included. Enjoy!

  7. 2026-04-24
    status Pending
    Show marketing remark (788 chars)

    Welcome to 320 Nancy street se Kentwood! This amazing opportunity to own a four bedroom home in Kentwood, Michigan is here. Main level includes two bedrooms, full bathroom, living room and kitchen. Upstairs you will find two more spacious bedrooms with a bonus landing and tons of storage throughout. Easy living with just under 1200 total sq/ft to maintain, fenced back, and cute curb appeal. Convenient location, desirable Kentwood school district, and near maintenance free living make this a great deal. Home has no garage and home has no basement. Taxes are low and utilities are reasonable. Back yard is mostly fenced with a private patio just off the kitchen. Make this home yours today priced to sell. Home has just been professionally cleaned, all appliances are included. Enjoy!

  8. 2026-04-16
    listed $244,900 Active 788-char remark
    Show marketing remark (788 chars)

    Welcome to 320 Nancy street se Kentwood! This amazing opportunity to own a four bedroom home in Kentwood, Michigan is here. Main level includes two bedrooms, full bathroom, living room and kitchen. Upstairs you will find two more spacious bedrooms with a bonus landing and tons of storage throughout. Easy living with just under 1200 total sq/ft to maintain, fenced back, and cute curb appeal. Convenient location, desirable Kentwood school district, and near maintenance free living make this a great deal. Home has no garage and home has no basement. Taxes are low and utilities are reasonable. Back yard is mostly fenced with a private patio just off the kitchen. Make this home yours today priced to sell. Home has just been professionally cleaned, all appliances are included. Enjoy!

  9. 2026-04-16
    listed $244,900 Active 788-char remark
    Show marketing remark (788 chars)

    Welcome to 320 Nancy street se Kentwood! This amazing opportunity to own a four bedroom home in Kentwood, Michigan is here. Main level includes two bedrooms, full bathroom, living room and kitchen. Upstairs you will find two more spacious bedrooms with a bonus landing and tons of storage throughout. Easy living with just under 1200 total sq/ft to maintain, fenced back, and cute curb appeal. Convenient location, desirable Kentwood school district, and near maintenance free living make this a great deal. Home has no garage and home has no basement. Taxes are low and utilities are reasonable. Back yard is mostly fenced with a private patio just off the kitchen. Make this home yours today priced to sell. Home has just been professionally cleaned, all appliances are included. Enjoy!

  10. 2026-04-16
    listed $244,900 Active
    Show marketing remark (788 chars)

    Welcome to 320 Nancy street se Kentwood! This amazing opportunity to own a four bedroom home in Kentwood, Michigan is here. Main level includes two bedrooms, full bathroom, living room and kitchen. Upstairs you will find two more spacious bedrooms with a bonus landing and tons of storage throughout. Easy living with just under 1200 total sq/ft to maintain, fenced back, and cute curb appeal. Convenient location, desirable Kentwood school district, and near maintenance free living make this a great deal. Home has no garage and home has no basement. Taxes are low and utilities are reasonable. Back yard is mostly fenced with a private patio just off the kitchen. Make this home yours today priced to sell. Home has just been professionally cleaned, all appliances are included. Enjoy!

  11. 2016-01-11
    soldstatus $79,900
  12. 2015-12-31
    soldstatus $79,900
  13. 2015-12-31
    soldstatus $79,900 Sold
  14. 2015-11-14
    status Pending
  15. 2015-11-05
    status Active
  16. 2015-10-28
    status Pending
  17. 2015-10-15
    status Active
  18. 2015-10-12
    status Pending
  19. 2015-09-14
    listed $79,900 Active
  20. 2015-09-09
    listed $79,900
  21. 2015-01-19
    historical
  22. 2006-04-13
    soldstatus $92,700
  23. 2006-03-30
    soldstatus $92,700
  24. 2006-03-30
    soldstatus $92,700
  25. 2006-01-30
    listed $95,000
  26. 2006-01-30
    listed $95,000
  27. 1996-05-31
    soldstatus $60,000
  28. 1996-05-31
    soldstatus $60,000
  29. 1996-04-23
    listed $64,500
  30. 1996-04-23
    listed $64,500
  31. 1991-12-31
    soldstatus $45,000
  32. 1991-12-31
    soldstatus $45,000
  33. 1991-09-10
    listed $44,900
  34. 1991-09-10
    listed $44,900
  35. 1991-07-31
    historical
  36. 1991-05-14
    listed $48,900
  37. 1991-05-14
    listed $48,900

ⓘ 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
$1,322 · $110/mo
Projected year-2 tax
$2,547 · $212/mo
Expected delta
+$1,225/yr (+$102/mo · 92.6%)

ⓘ 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 ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$24,344
− Mortgage interest
−$13,718
− Property taxes
−$1,322
− Insurance
−$1,224
− Repairs & maintenance
−$1,948
− Management
−$1,948
− Depreciation
−$7,124
Taxable loss
−$2,940
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$706
After-tax cash flow
$1,979/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
Kentwood Public Schools
NCES district ID
2620340
Math proficiency
34% ▼ -4.00%
Reading proficiency
46% ▼ -3.00%
Median HH income
$48,962
Composite
34.35/100
National rank
#5226
State rank
#206 of 540 in MI

Livability — Kentwood

Score
74/100
State rank
#191
US rank
#4892

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kentwood, MI
County
Kent County · 533,805 people
City population
130,591
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
34,777
Household income
$61,636
Rent vs Own
27.0% rent · 73.0% own
Severe rent burden
781.0

Population outlook (Kent County) Hauer SSP2

Today (2025)
712,484 people
By 2030
748,618 · +5.1%
By 2040
814,777 · +14.4%
By 2050
868,556 · +21.9%
By 2075
966,487 · +35.7%
By 2100
967,975 · +35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 49% Hispanic / Latino 22% Two or more races 16% Black 15% Asian 6% Native American 1%
Hispanic origin (detail)
Mexican 15% Puerto Rican 4%
Common ancestry
Iranian 10% Romanian 4% Lithuanian 2%
Foreign-born
13% · Canada, Vietnam, China
Languages at home
78% English-only · Spanish 14% Vietnamese 2% French/Haitian/Cajun 1%

Political lean MEDSL · Kent

2024 margin
Lean D (+5.4) · D 51.8% · R 46.5% · Other 1.7%
2008→2024 swing
+4.8pp toward D · 2008: 0.5pp · 2024: 5.4pp
All cycles
2024: D+5.4 2020: D+6.1 2016: R+3.1 2012: R+7.9 2008: D+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -208.41%
Current HPI
325.8096
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

+400.8% since first listed
33 events — show timeline
  • 2026-04-24 Pending REALCOMP
  • 2026-04-24 Pending MiRealSource-MiMLS
  • 2026-04-24 Pending SW Michigan MLS
  • 2026-04-16 Listed $244,900 REALCOMP
  • 2026-04-16 Listed $244,900 SW Michigan MLS
  • 2026-04-16 Listed $244,900 MiRealSource-MiMLS
  • 2016-01-11 Sold (Public Records) $79,900 Public Records
  • 2015-12-31 Sold (MLS) $79,900 SW Michigan MLS
  • 2015-12-31 Sold (MLS) $79,900 REALCOMP
  • 2015-11-14 Pending SW Michigan MLS
  • 2015-11-05 Relisted SW Michigan MLS
  • 2015-10-28 Pending SW Michigan MLS
  • 2015-10-15 Relisted SW Michigan MLS
  • 2015-10-12 Pending SW Michigan MLS
  • 2015-09-14 Listed $79,900 SW Michigan MLS
  • 2015-09-09 Listed $79,900 REALCOMP
  • 2015-01-19 Listing Removed SW Michigan MLS
  • 2006-04-13 Sold (Public Records) $92,700 Public Records
  • 2006-03-30 Sold (MLS) $92,700 REALCOMP
  • 2006-03-30 Sold (MLS) $92,700 SW Michigan MLS
  • 2006-01-30 Listed $95,000 REALCOMP
  • 2006-01-30 Listed $95,000 SW Michigan MLS
  • 1996-05-31 Sold (MLS) $60,000 REALCOMP
  • 1996-05-31 Sold (MLS) $60,000 SW Michigan MLS
  • 1996-04-23 Listed $64,500 REALCOMP
  • 1996-04-23 Listed $64,500 SW Michigan MLS
  • 1991-12-31 Sold (MLS) $45,000 REALCOMP
  • 1991-12-31 Sold (MLS) $45,000 SW Michigan MLS
  • 1991-09-10 Listed $44,900 REALCOMP
  • 1991-09-10 Listed $44,900 SW Michigan MLS
  • 1991-07-31 Listing Removed REALCOMP
  • 1991-05-14 Listed $48,900 REALCOMP
  • 1991-05-14 Listed $48,900 SW Michigan MLS

Property tax history

+2.1%/yr

Latest (2025): $1,322 · -12.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…