CashFlowRE
Sign in Sign up
2126 Fairfield Rd
D Composite 41.15
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 +13.0/30.0
  • Rent growth +5.0/5.0
  • Schools +4.8/10.0
  • ARV discount +4.6/15.0
  • Livability +4.0/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

2126 Fairfield Rd · Portage, MI 49002
3 bd · 1.0 ba · 1,658 sqft · SingleFamily · 5 Days on market
Built 1950 0.50 ac lot $151/sqft · 6% above area Est $235k · 6% over

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

Listing remarks MLS

Welcome to this beautiful home on a picturesque half-acre lot in desirable Portage. This inviting home offers timeless charm, expansive perennial flower garden, metal roof, replacement windows, and comfortable living with custom wall-to-wall built-ins, LVP flooring and a stunning gas log fire place. The formal dining room opens to a deck overlooking the deep, tree-lined backyard--perfect for entertaining or relaxing outdoors. The kitchen features warm cabinetry, breakfast bar, and all appliances included. Hardwood flooring extends through all three bedrooms. The finished lower level provides additional living space with a recreation room, laundry area, and abundant storage, and 4 air conditioning units are included. A wonderful blend of character, space, and location.

Key facts

  • Half-acre lot
  • Metal roof
  • Lvp flooring

Tags

HALF-ACRE LOTMETAL ROOFREPLACEMENT WINDOWSCUSTOM WALL-TO-WALL BUILT-INSLVP FLOORINGGAS LOG FIRE PLACE

Property features AI

Exterior

  • Parking: Attached garage; Approximately 1.5 garage spaces
  • Utilities: Public water; Natural gas available and connected; Electricity available; Cable connected
  • Home design: Colonial-style single-family residence; Residential property
  • Construction: Built in 1950; Aluminum and wood siding; Metal roof
  • Exterior features: Paved road access; Half-acre lot

Interior

  • Kitchen: Dishwasher; Freezer; Microwave; Oven; Range; Refrigerator
  • Bedrooms: Primary bedroom; Two additional bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Window air conditioning units
  • Interior features: Garage door opener; Pantry; Gas log fireplace; Screens, replacement windows, and window treatments; 6 total rooms; Full basement
  • Laundry & utility: Washer; Dryer; Dedicated laundry room

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 3-bed/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-12 ($-142/yr) — negative.
  • To cash-flow at today's rent, offer at most $248k (0.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (17.2% below list).
  • Recommended offer: $207k (17.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.0% in Portage — 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 (#90 in MI, #2,044 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, amenities D-, commute F.
  • Portage Public Schools (urban): math 48% / reading 63% proficiency, ranked #67 of 540 in MI (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Angling Road Elementary School (math 42% / reading 47%, grade F, #484 of 1,397 statewide, top 38%, 370 students, 33% FRL); Portage North Middle School (math 38% / reading 63%, grade C, #110 of 493 statewide, top 23%, 552 students, 42% FRL); Portage Northern High School (math 45% / reading 71%, grade C, #92 of 713 statewide, top 13%, 1,252 students, 31% FRL).
  • Market conditions: Rents rising fast (+11.3%/yr); 129 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($74k/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 $8k 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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.
  • Current owner paid $106k; list at $250k implies a 136% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $206,959 (17.2% 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 1950 — 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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
6.24%
Cash-on-cash
-0.20%
DSCR
0.99
GRM
10.1

CMA / ARV

ARV (median comp)
$235,054
List price
$250,000
Delta
6.36%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1332 E Kilgore Rd 0.22mi 2/1.5 (-1) 1,627 (-2%) 0mo $279,000 $171 79
2013 Helen Ave 0.20mi 3/1.5 1,678 (+1%) 12mo $222,500 $133 76
2125 Fairfield Rd 0.03mi 3/2.0 1,824 (+10%) 9mo $255,000 $140 70
2203 Fairfield Rd 0.03mi 2/1.0 (-1) 1,768 (+7%) 21mo $190,000 $107 65
2127 Winters Dr 0.24mi 3/2.0 1,583 (-4%) 19mo $267,500 $169 61
1821 Bloomfield Ave 0.58mi 3/1.0 1,696 (+2%) 16mo $215,000 $127 56
1919 Bender Rd 0.18mi 3/2.0 1,510 (-9%) 24mo $190,000 $126 53
1801 Eckener Dr 0.27mi 4/2.0 (+1) 1,552 (-6%) 20mo $240,000 $155 51
5445-5443 Lovers Ln 0.61mi 2/1.0 (-1) 1,552 (-6%) 8mo $165,000 $106 49
2002 Byrd Dr 0.14mi 4/1.5 (+1) 1,868 (+13%) 21mo $224,500 $120 48
1816 Bloomfield Ave 0.55mi 2/1.5 (-1) 1,460 (-12%) 1mo $255,000 $175 47
1901 Nottingham Ave 0.55mi 3/2.0 1,508 (-9%) 24mo $256,500 $170 35

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
-11.4%
Equity multiple
0.57×
Total profit
$-30,345
Equity at exit
$37,276
10-year hold
IRR
3.6%
Equity multiple
1.32×
Total profit
$22,311
Equity at exit
$21,615

Cash invested: $70,000 (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 49002

Rents YoY
11.3%
Active inventory
129
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,070 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$232 /mo · $2,779/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$435
Net cashflow
$-12

Break-even live

Break-even rent $2,085
Max offer price $247,911
Occupancy floor 96%

Sensitivity live

Price -10% $130 -5% $59 +0% $-12 +5% $-83 +10% $-153
Rent -10% $-175 -5% $-94 +0% $-12 +5% $70 +10% $152
Rate -1.0pp $114 -0.5pp $52 base $-12 +0.5pp $-77 +1.0pp $-143

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
$62,500
Closing costs
$7,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1412 Banbury Rd Kalamazoo, MI 1.0–3.0 1.0–1.5 1000 $1,620 $1.62 15d 7 0.62mi
100 E Candlewyck Dr Kalamazoo, MI 1.0–4.0 1.0–2.0 1129 $1,436 $1.27 15d 38 0.89mi

Listing history 11 events

  1. 2026-05-04
    status Pending 779-char remark
    Show marketing remark (778 chars)

    Welcome to this beautiful home on a picturesque half-acre lot in desirable Portage. This inviting home offers timeless charm, expansive perennial flower garden, metal roof, replacement windows, and comfortable living with custom wall-to-wall built-ins, LVP flooring and a stunning gas log fire place. The formal dining room opens to a deck overlooking the deep, tree-lined backyard--perfect for entertaining or relaxing outdoors. The kitchen features warm cabinetry, breakfast bar, and all appliances included. Hardwood flooring extends through all three bedrooms. The finished lower level provides additional living space with a recreation room, laundry area, and abundant storage, and 4 air conditioning units are included. A wonderful blend of character, space, and location.

  2. 2026-05-04
    status Pending 778-char remark
    Show marketing remark (778 chars)

    Welcome to this beautiful home on a picturesque half-acre lot in desirable Portage. This inviting home offers timeless charm, expansive perennial flower garden, metal roof, replacement windows, and comfortable living with custom wall-to-wall built-ins, LVP flooring and a stunning gas log fire place. The formal dining room opens to a deck overlooking the deep, tree-lined backyard--perfect for entertaining or relaxing outdoors. The kitchen features warm cabinetry, breakfast bar, and all appliances included. Hardwood flooring extends through all three bedrooms. The finished lower level provides additional living space with a recreation room, laundry area, and abundant storage, and 4 air conditioning units are included. A wonderful blend of character, space, and location.

  3. 2026-05-04
    status Pending
    Show marketing remark (778 chars)

    Welcome to this beautiful home on a picturesque half-acre lot in desirable Portage. This inviting home offers timeless charm, expansive perennial flower garden, metal roof, replacement windows, and comfortable living with custom wall-to-wall built-ins, LVP flooring and a stunning gas log fire place. The formal dining room opens to a deck overlooking the deep, tree-lined backyard--perfect for entertaining or relaxing outdoors. The kitchen features warm cabinetry, breakfast bar, and all appliances included. Hardwood flooring extends through all three bedrooms. The finished lower level provides additional living space with a recreation room, laundry area, and abundant storage, and 4 air conditioning units are included. A wonderful blend of character, space, and location.

  4. 2026-04-27
    listed $250,000 Active 779-char remark
    Show marketing remark (778 chars)

    Welcome to this beautiful home on a picturesque half-acre lot in desirable Portage. This inviting home offers timeless charm, expansive perennial flower garden, metal roof, replacement windows, and comfortable living with custom wall-to-wall built-ins, LVP flooring and a stunning gas log fire place. The formal dining room opens to a deck overlooking the deep, tree-lined backyard--perfect for entertaining or relaxing outdoors. The kitchen features warm cabinetry, breakfast bar, and all appliances included. Hardwood flooring extends through all three bedrooms. The finished lower level provides additional living space with a recreation room, laundry area, and abundant storage, and 4 air conditioning units are included. A wonderful blend of character, space, and location.

  5. 2026-04-27
    listed $250,000 Active 778-char remark
    Show marketing remark (778 chars)

    Welcome to this beautiful home on a picturesque half-acre lot in desirable Portage. This inviting home offers timeless charm, expansive perennial flower garden, metal roof, replacement windows, and comfortable living with custom wall-to-wall built-ins, LVP flooring and a stunning gas log fire place. The formal dining room opens to a deck overlooking the deep, tree-lined backyard--perfect for entertaining or relaxing outdoors. The kitchen features warm cabinetry, breakfast bar, and all appliances included. Hardwood flooring extends through all three bedrooms. The finished lower level provides additional living space with a recreation room, laundry area, and abundant storage, and 4 air conditioning units are included. A wonderful blend of character, space, and location.

  6. 2026-04-27
    listed $250,000 Active
    Show marketing remark (778 chars)

    Welcome to this beautiful home on a picturesque half-acre lot in desirable Portage. This inviting home offers timeless charm, expansive perennial flower garden, metal roof, replacement windows, and comfortable living with custom wall-to-wall built-ins, LVP flooring and a stunning gas log fire place. The formal dining room opens to a deck overlooking the deep, tree-lined backyard--perfect for entertaining or relaxing outdoors. The kitchen features warm cabinetry, breakfast bar, and all appliances included. Hardwood flooring extends through all three bedrooms. The finished lower level provides additional living space with a recreation room, laundry area, and abundant storage, and 4 air conditioning units are included. A wonderful blend of character, space, and location.

  7. 2007-08-16
    soldstatus $106,000
  8. 2007-08-10
    soldstatus $106,000
  9. 2007-08-10
    soldstatus $106,000
  10. 2007-06-11
    listed $107,900
  11. 2007-06-11
    listed $107,900

ⓘ 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
$2,779 · $232/mo
Projected year-2 tax
$3,315 · $276/mo
Expected delta
+$535/yr (+$45/mo · 19.3%)

ⓘ 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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$24,835
− Mortgage interest
−$14,004
− Property taxes
−$2,779
− Insurance
−$1,250
− Repairs & maintenance
−$1,987
− Management
−$1,987
− Depreciation
−$7,273
Taxable loss
−$4,444
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,067
After-tax cash flow
$925/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
Portage Public Schools
NCES district ID
2628950
Math proficiency
48% ▼ -9.00%
Reading proficiency
63% ▼ -2.00%
Median HH income
$61,322
Composite
48.37/100
National rank
#2142
State rank
#67 of 540 in MI

Livability — Portage

Score
79/100
State rank
#90
US rank
#2044

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portage, MI
County
Kalamazoo County · 224,317 people
City population
50,560
Metro
Kalamazoo-Portage, MI
Population (ZIP)
19,737
Household income
$73,647
Rent vs Own
29.3% rent · 70.7% own
Severe rent burden
462.0

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
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 8% Hispanic / Latino 5% Black 4%
Common ancestry
Iranian 9% Romanian 6% Portuguese 3%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Russian/Polish/Slavic 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
▼ -319.17%
Current HPI
219.4489
Rent YoY
▲ 11.29%
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

+131.7% since first listed
11 events — show timeline
  • 2026-05-04 Pending REALCOMP
  • 2026-05-04 Pending MiRealSource-MiMLS
  • 2026-05-04 Pending SW Michigan MLS
  • 2026-04-27 Listed $250,000 SW Michigan MLS
  • 2026-04-27 Listed $250,000 MiRealSource-MiMLS
  • 2026-04-27 Listed $250,000 REALCOMP
  • 2007-08-16 Sold (Public Records) $106,000 Public Records
  • 2007-08-10 Sold (MLS) $106,000 REALCOMP
  • 2007-08-10 Sold (MLS) $106,000 SW Michigan MLS
  • 2007-06-11 Listed $107,900 REALCOMP
  • 2007-06-11 Listed $107,900 SW Michigan MLS

Property tax history

+54.0%/yr

Latest (2025): $2,779 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…