CashFlowRE
Sign in Sign up
9558 Belding Rd NE
D- Composite 39.17
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.8/30.0
  • Schools +5.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0
  • 1% rule +1.5/10.0
  • Appreciation +0.0/10.0

$219,900

9558 Belding Rd NE · Cannon, MI 49341
2 bd · 1.0 ba · 506 sqft · SingleFamily public records · 94 Days on market
Built 1954 0.71 ac lot $435/sqft · 39% above area Est $265k · 17% under

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

Listing remarks MLS

Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

Key facts

  • Fresh paint
  • New flooring
  • New countertops

Tags

UPDATED BATHROOMNEW FLOORINGFRESH PAINTUPDATED LIGHTINGNEW COUNTERTOPSSTORAGE SHEDS

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 2-bed/1.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $-247 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $176k (19.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (34.7% below list).
  • Recommended offer: $144k (34.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Rockford Public Schools (suburban): math 59% / reading 64% proficiency, ranked #28 of 540 in MI (top 5%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 12% free/reduced lunch — higher-income household profile.
  • Zoned schools: Lakes Elementary School (math 68% / reading 66%, grade B+, #105 of 1,397 statewide, top 9%, 509 students, 16% FRL); East Rockford Middle School (math 50% / reading 61%, grade B-, #73 of 493 statewide, top 15%, 740 students, 16% FRL); Rockford High School (math 46% / reading 71%, grade C, #91 of 713 statewide, top 13%, 1,819 students, 14% FRL) — zoned schools at 15% FRL track the district average.
  • Market conditions: 274 active listings in the ZIP; high-income renter base; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($114k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

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

  • It's been on market 94 days — a 9% lower offer ($200k) is reasonable based on typical stale-listing flexibility.
  • 9 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.
  • Current owner paid $86k; list at $220k implies a 157% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $143,655 (34.7% 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. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.65%
Cap rate
4.94%
Cash-on-cash
-4.82%
DSCR
0.79
GRM
12.8

CMA / ARV

ARV (median comp)
$265,153
List price
$219,900
Delta
-17.07%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-24.5%
Equity multiple
0.16×
Total profit
$-51,459
Equity at exit
$32,788
10-year hold
IRR
-20.2%
Equity multiple
-0.06×
Total profit
$-65,362
Equity at exit
$19,013

Cash invested: $61,572 (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 49341

Home prices YoY
-33.8%
Active inventory
274
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$1,437 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$138 /mo · $1,651/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$-247

Break-even live

Break-even rent $1,750
Max offer price $176,179
Occupancy floor

Sensitivity live

Price -10% $-123 -5% $-185 +0% $-247 +5% $-310 +10% $-372
Rent -10% $-361 -5% $-304 +0% $-247 +5% $-191 +10% $-134
Rate -1.0pp $-137 -0.5pp $-192 base $-247 +0.5pp $-304 +1.0pp $-362

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
$54,975
Closing costs
$6,597
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 33 events

  1. 2026-06-22
    days on market $219,900 Active 94 DOM
  2. 2026-06-18
    days on market $219,900 Active 91 DOM
  3. 2026-06-17
    days on market $219,900 Active 90 DOM
  4. 2026-06-16
    days on market $219,900 Active 89 DOM
  5. 2026-06-15
    days on market $219,900 Active 88 DOM
  6. 2026-06-14
    remarks 690-char remark
  7. 2026-06-14
    days on market $219,900 Active 86 DOM
  8. 2026-06-13
    days on market $219,900 Active 85 DOM
  9. 2026-06-10
    days on market $219,900 Active 83 DOM
  10. 2026-06-09
    days on market $219,900 Active 82 DOM
  11. 2026-06-08
    pricedays on market $219,900 Active 81 DOM
  12. 2026-06-07
    days on market $229,900 Active 80 DOM
  13. 2026-06-05
    days on market $229,900 Active 77 DOM
  14. 2026-06-03
    days on market $229,900 Active 76 DOM
  15. 2026-06-03
    days on market $229,900 Active 75 DOM
  16. 2026-06-01
    days on market $229,900 Active 74 DOM
  17. 2026-05-31
    days on market $229,900 Active 73 DOM
  18. 2026-04-15
    status Active 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  19. 2026-04-15
    status Active 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  20. 2026-04-15
    status Active
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  21. 2026-04-12
    status Pending 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  22. 2026-04-12
    status Pending 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  23. 2026-04-12
    status Pending
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  24. 2026-03-27
    status Active 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  25. 2026-03-27
    status Active 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  26. 2026-03-27
    status Active
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  27. 2026-03-16
    status Pending 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  28. 2026-03-16
    status Pending 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  29. 2026-03-16
    status Pending
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  30. 2026-03-05
    listed $229,900 Active 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  31. 2026-03-05
    listed $229,900 Active 547-char remark
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  32. 2026-03-05
    listed $229,900 Active
    Show marketing remark (547 chars)

    Welcome to 9558 Belding Rd! This charming ranch-style home features 2 comfortable bedrooms and 1 fully updated bathroom. The interior has been beautifully refreshed with brand-new flooring, fresh paint throughout, updated lighting, new countertops, and modern bathroom fixtures--making it truly move-in ready. Step outside to enjoy the added bonus of two storage sheds and a dedicated workshop, offering plenty of space for hobbies, tools, and extra storage. Don't miss your chance to see this delightful home--schedule your private showing today!

  33. 2020-07-23
    soldstatus $85,726

ⓘ 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
$1,651 · $138/mo
Projected year-2 tax
$2,519 · $210/mo
Expected delta
+$868/yr (+$72/mo · 52.6%)

ⓘ 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 ≥97°F today · 15 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
$17,239
− Mortgage interest
−$12,318
− Property taxes
−$1,651
− Insurance
−$1,100
− Repairs & maintenance
−$1,379
− Management
−$1,379
− Depreciation
−$6,397
Taxable loss
−$6,985
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,676
After-tax cash flow
$-1,294/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
Rockford Public Schools
NCES district ID
2630030
Math proficiency
59% ▼ -5.00%
Reading proficiency
64% ▼ -2.00%
Median HH income
$79,800
Composite
55.16/100
National rank
#1276
State rank
#28 of 540 in MI

Livability — Cannon

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Kent County · 533,805 people
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
39,409
Household income
$113,989
Rent vs Own
8.6% rent · 91.4% own
Severe rent burden
293.0

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
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Iranian 15% Romanian 9% Lithuanian 4%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -131.59%
Current HPI
257.3691
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

+168.2% since first listed
16 events — show timeline
  • 2026-04-15 Relisted REALCOMP
  • 2026-04-15 Relisted MiRealSource-MiMLS
  • 2026-04-15 Relisted SW Michigan MLS
  • 2026-04-12 Pending MiRealSource-MiMLS
  • 2026-04-12 Pending REALCOMP
  • 2026-04-12 Pending SW Michigan MLS
  • 2026-03-27 Relisted REALCOMP
  • 2026-03-27 Relisted MiRealSource-MiMLS
  • 2026-03-27 Relisted SW Michigan MLS
  • 2026-03-16 Pending REALCOMP
  • 2026-03-16 Pending MiRealSource-MiMLS
  • 2026-03-16 Pending SW Michigan MLS
  • 2026-03-05 Listed $229,900 SW Michigan MLS
  • 2026-03-05 Listed $229,900 MiRealSource-MiMLS
  • 2026-03-05 Listed $229,900 REALCOMP
  • 2020-07-23 Sold (Public Records) $85,726 Public Records

Property tax history

+2.4%/yr

Latest (2025): $1,651 · -36.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…