CashFlowRE
Sign in Sign up
1603 Peck St
B Composite 70.97
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 +27.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +6.8/10.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$164,900

1603 Peck St · Muskegon, MI 49441
5 bd · 1.0 ba · 2,349 sqft · SingleFamily public records · 26 Days on market
Built 1908 5,793 sqft lot Est $207k · 20% under

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

Listing remarks MLS

Opportunity awaits in the Clinton-Peck Historic District! This spacious 5-bedroom, 1.5-bath home is filled with character, charm, and endless potential. Inside, you'll find generous living space along with a unique spiral staircase connecting the main and upper levels, plus an additional staircase that adds both convenience and classic appeal. With a little TLC, this home could truly shine once again and offers an easy opportunity to convert into a duplex for added investment potential or multi-generational living. Whether you're looking for your next home, a restoration project, or an investment opportunity, this property offers plenty of flexibility. Conveniently located near downtown Muskegon, local restaurants, parks, and Lake Michigan! Schedule your tour today!Agent Only Remarks: Buyer and buyers agent to verify all information.

Key facts

  • Additional staircase
  • Investment potential
  • 5,793 sq ft lot

Tags

CLINTON-PECK HISTORIC DISTRICTUNIQUE SPIRAL STAIRCASEADDITIONAL STAIRCASEINVESTMENT POTENTIALMULTI-GENERATIONAL LIVINGNEAR DOWNTOWN MUSKEGON

Property features AI

Exterior

  • Parking: Attached garage
  • Utilities: Public water
  • Home design: Traditional single-family residence; Built in 1908
  • Construction: Aluminum siding; Wood siding; Shingle roof; Built in 1908
  • Exterior features: Corner lot; Paved road access; Public water

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Radiant heating
  • Interior features: Storm windows; Partial basement; 12 total rooms
  • Laundry & utility: Washer; Dryer

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 5-bed/1.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $487 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $162k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 4.6% in Muskegon — 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 (#92 in MI, #2,096 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D-, crime F, employment F.
  • Muskegon Public Schools Of The City Of (urban): math 4% / reading 12% proficiency, ranked #534 of 540 in MI (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+18.1%/yr); 268 active listings in the ZIP; 438 units permitted in Muskegon County in 2024 (115 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($67k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Muskegon County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $46k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 28y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $165k implies a 267% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $162,426 (1.5% below list)

Questions for the listing agent

  1. Built in 1908 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.18%
Cap rate
9.84%
Cash-on-cash
12.65%
DSCR
1.56
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$206,712
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
77 W Forest Ave 0.08mi 4/2.0 (-1) 2,302 (-2%) 9mo $240,000 $104 76
1783 Sanford St 0.23mi 4/2.0 (-1) 2,096 (-11%) 2mo $185,000 $88 61
1591 Terrace St 0.32mi 6/2.0 (+1) 2,166 (-8%) 3mo $175,000 $81 60
204 Merrill Ave 0.55mi 5/2.0 2,332 (-1%) 15mo $150,000 $64 57
339 W Southern Ave 0.38mi 4/2.0 (-1) 2,304 (-2%) 16mo $179,000 $78 57
1148 Terrace St 0.60mi 5/2.0 2,380 (+1%) 14mo $170,000 $71 54
2032 Hoyt St 0.65mi 4/1.0 (-1) 2,300 (-2%) 13mo $149,000 $65 50
1181 Peck St 0.53mi 4/2.0 (-1) 2,279 (-3%) 14mo $140,000 $61 49
1261 4th St 0.48mi 4/2.0 (-1) 2,075 (-12%) 8mo $219,000 $106 43
1698 Wood St 0.55mi 4/2.0 (-1) 2,014 (-14%) 0mo $180,000 $89 42
1200 Pine St 0.59mi 4/2.0 (-1) 2,096 (-11%) 10mo $210,000 $100 37
606 Houston Ave 0.75mi 4/2.0 (-1) 2,140 (-9%) 19mo $229,900 $107 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
7.6%
Equity multiple
1.32×
Total profit
$14,559
Equity at exit
$24,587
10-year hold
IRR
20.7%
Equity multiple
3.15×
Total profit
$99,374
Equity at exit
$14,258

Cash invested: $46,172 (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 49441

Rents YoY
18.1%
Active inventory
268
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,949 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$119 /mo · $1,429/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$487

Break-even live

Break-even rent $1,332
Max offer price $164,900
Occupancy floor 70%

Sensitivity live

Price -10% $580 -5% $533 +0% $487 +5% $440 +10% $393
Rent -10% $333 -5% $410 +0% $487 +5% $564 +10% $641
Rate -1.0pp $570 -0.5pp $529 base $487 +0.5pp $444 +1.0pp $401

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
$41,225
Closing costs
$4,947
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 40 events

  1. 2026-06-17
    status $164,900 Pending 26 DOM
  2. 2026-06-16
    days on market $164,900 Active 26 DOM
  3. 2026-06-15
    days on market $164,900 Active 25 DOM
  4. 2026-06-14
    days on market $164,900 Active 23 DOM
  5. 2026-06-13
    days on market $164,900 Active 22 DOM
  6. 2026-06-10
    pricedays on market $164,900 Active 20 DOM
  7. 2026-06-09
    days on market $174,900 Active 19 DOM
  8. 2026-06-08
    days on market $174,900 Active 18 DOM
  9. 2026-06-07
    days on market $174,900 Active 17 DOM
  10. 2026-06-05
    days on market $174,900 Active 14 DOM
  11. 2026-06-03
    days on market $174,900 Active 13 DOM
  12. 2026-06-02
    days on market $174,900 Active 12 DOM
  13. 2026-06-01
    days on market $174,900 Active 11 DOM
  14. 2026-05-31
    days on market $174,900 Active 10 DOM
  15. 2026-05-30
    days on market $174,900 Active 9 DOM
  16. 2026-05-21
    listed $184,900 Active 845-char remark
    Show marketing remark (845 chars)

    Opportunity awaits in the Clinton-Peck Historic District! This spacious 5-bedroom, 1.5-bath home is filled with character, charm, and endless potential. Inside, you'll find generous living space along with a unique spiral staircase connecting the main and upper levels, plus an additional staircase that adds both convenience and classic appeal. With a little TLC, this home could truly shine once again and offers an easy opportunity to convert into a duplex for added investment potential or multi-generational living. Whether you're looking for your next home, a restoration project, or an investment opportunity, this property offers plenty of flexibility. Conveniently located near downtown Muskegon, local restaurants, parks, and Lake Michigan! Schedule your tour today!Agent Only Remarks: Buyer and buyers agent to verify all information.

  17. 2026-05-21
    listed $184,900 Active 845-char remark
    Show marketing remark (845 chars)

    Opportunity awaits in the Clinton-Peck Historic District! This spacious 5-bedroom, 1.5-bath home is filled with character, charm, and endless potential. Inside, you'll find generous living space along with a unique spiral staircase connecting the main and upper levels, plus an additional staircase that adds both convenience and classic appeal. With a little TLC, this home could truly shine once again and offers an easy opportunity to convert into a duplex for added investment potential or multi-generational living. Whether you're looking for your next home, a restoration project, or an investment opportunity, this property offers plenty of flexibility. Conveniently located near downtown Muskegon, local restaurants, parks, and Lake Michigan! Schedule your tour today!Agent Only Remarks: Buyer and buyers agent to verify all information.

  18. 2026-05-21
    listed $184,900 Active
    Show marketing remark (845 chars)

    Opportunity awaits in the Clinton-Peck Historic District! This spacious 5-bedroom, 1.5-bath home is filled with character, charm, and endless potential. Inside, you'll find generous living space along with a unique spiral staircase connecting the main and upper levels, plus an additional staircase that adds both convenience and classic appeal. With a little TLC, this home could truly shine once again and offers an easy opportunity to convert into a duplex for added investment potential or multi-generational living. Whether you're looking for your next home, a restoration project, or an investment opportunity, this property offers plenty of flexibility. Conveniently located near downtown Muskegon, local restaurants, parks, and Lake Michigan! Schedule your tour today!Agent Only Remarks: Buyer and buyers agent to verify all information.

  19. 2026-05-19
    historical
  20. 2026-05-19
    historical
  21. 2026-05-15
    price $184,900
  22. 2026-05-15
    price $184,900
  23. 2026-05-15
    price $184,900
  24. 2026-05-11
    listed $189,900 Active
  25. 2026-05-11
    listed $189,900 Active
  26. 2014-09-18
    historical
  27. 2014-09-16
    historical
  28. 2014-03-28
    soldstatus $44,900
  29. 2014-03-28
    soldstatus $44,900
  30. 2013-11-04
    listed $44,900
  31. 2013-11-04
    listed $44,900
  32. 2013-11-03
    historical
  33. 2013-06-03
    listed $49,900
  34. 2013-06-03
    listed $49,900
  35. 2010-07-22
    historical
  36. 2010-04-22
    listed $69,900
  37. 2010-04-22
    listed $69,900
  38. 1998-09-04
    soldstatus $58,000
  39. 1998-09-04
    soldstatus $58,000
  40. 1998-04-08
    listed $64,900

ⓘ 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
$1,429 · $119/mo
Projected year-2 tax
$1,984 · $165/mo
Expected delta
+$555/yr (+$46/mo · 38.8%)

ⓘ 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 ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$23,383
− Mortgage interest
−$9,237
− Property taxes
−$1,429
− Insurance
−$824
− Repairs & maintenance
−$1,871
− Management
−$1,871
− Depreciation
−$4,797
Taxable income
$3,354
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$805
After-tax cash flow
$5,037/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
Muskegon Public Schools Of The City Of
NCES district ID
2624840
Math proficiency
4% ▼ -9.00%
Reading proficiency
12% ▼ -9.00%
Median HH income
$27,622
Composite
5.8/100
National rank
#10017
State rank
#534 of 540 in MI

Livability — Muskegon

Score
79/100
State rank
#92
US rank
#2096

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Muskegon, MI
County
Muskegon County · 107,917 people
City population
44,766
Metro
Muskegon, MI
Population (ZIP)
36,779
Household income
$67,427
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
938.0

Population outlook (Muskegon County) Hauer SSP2

Today (2025)
174,032 people
By 2030
173,365 · -0.4%
By 2040
168,877 · -3.0%
By 2050
160,306 · -7.9%
By 2075
134,426 · -22.8%
By 2100
98,836 · -43.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 9% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 8% Romanian 5% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1%

Political lean MEDSL · Muskegon

2024 margin
Toss-up / Even · D 48.4% · R 50.2% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: 29.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.6 2016: D+0.9 2012: D+17.8 2008: D+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -448.86%
Current HPI
263.8317
Rent YoY
▲ 18.11%
Metro
Muskegon, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+184.9% since first listed
25 events — show timeline
  • 2026-05-21 Listed $184,900 SW Michigan MLS
  • 2026-05-21 Listed $184,900 REALCOMP
  • 2026-05-21 Listed $184,900 MiRealSource-MiMLS
  • 2026-05-19 Listing Removed MiRealSource-MiMLS
  • 2026-05-19 Listing Removed REALCOMP
  • 2026-05-15 Price Changed $184,900 MiRealSource-MiMLS
  • 2026-05-15 Price Changed $184,900 REALCOMP
  • 2026-05-15 Price Changed $184,900 SW Michigan MLS
  • 2026-05-11 Listed $189,900 REALCOMP
  • 2026-05-11 Listed $189,900 MiRealSource-MiMLS
  • 2014-09-18 Listing Removed SW Michigan MLS
  • 2014-09-16 Listing Removed SW Michigan MLS
  • 2014-03-28 Sold (MLS) $44,900 REALCOMP
  • 2014-03-28 Sold (MLS) $44,900 SW Michigan MLS
  • 2013-11-04 Listed $44,900 REALCOMP
  • 2013-11-04 Listed $44,900 SW Michigan MLS
  • 2013-11-03 Listing Removed REALCOMP
  • 2013-06-03 Listed $49,900 REALCOMP
  • 2013-06-03 Listed $49,900 SW Michigan MLS
  • 2010-07-22 Listing Removed REALCOMP
  • 2010-04-22 Listed $69,900 REALCOMP
  • 2010-04-22 Listed $69,900 SW Michigan MLS
  • 1998-09-04 Sold (Public Records) $58,000 Public Records
  • 1998-09-04 Sold (MLS) $58,000 SW Michigan MLS
  • 1998-04-08 Listed $64,900 SW Michigan MLS

Property tax history

-0.5%/yr

Latest (2025): $1,429 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…