CashFlowRE
Sign in Sign up
444 Diamond Ave
D Composite 44.58
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 +9.3/30.0
  • Appreciation +5.0/10.0
  • Livability +4.2/5.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • 1% rule +1.7/10.0

$349,000

444 Diamond Ave · Grand Rapids, MI 49503 1874
4 bd · 2.0 ba · 1,528 sqft · SingleFamily public records · 13 Days on market
Built 1920 7,405 sqft lot $228/sqft · 30% below area Est $486k · 28% under

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

Listing remarks

Welcome to 444 Diamond Ave NE a beautifully updated traditional home in the heart of Midtown one of Grand Rapids' most sought-after neighborhoods. Just minutes from downtown, Eastown and everything along Michigan Street this property offers unmatched convenience with quick access to I 96, top rated hospitals, shopping, dining, and local schools. This spacious home features 4 bedrooms and 2 full bathrooms, complemented by stunning hardwood floors throughout. Recent updates enhance both style and functionality making this a true move-in-ready opportunity. The exterior has also been improved with the addition of a brand new privacy fence creating a more secluded and secure outdoor space. Step

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1920

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Natural gas heat fuel; Public water (service at street); Public sewer (at street); Electric service available
  • Home design: Residential 2-story home; Built in 1920; Basement foundation
  • Construction: Built in 1920; Aluminum and vinyl siding; Basement foundation
  • Exterior features: Aluminum and vinyl siding; Paved street access; 40 feet frontage

Interior

  • Kitchen: Kitchen located on entry level, approximately 14 x 12
  • Bedrooms: Primary bedroom on second floor, approximately 14 x 12; Bedroom on entry level, approximately 11 x 12; Additional entry-level bedroom, approximately 10 (width); Second-floor bedroom, approximately 11 x 11
  • Bathrooms: Two full bathrooms; one on entry level and one on second floor
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Total of 9 rooms; Unfinished basement
  • Laundry & utility: Basement present (utility space)

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 $349k.

Deal economics

  • At list price, monthly cash flow is $-255 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $304k (12.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $232k (33.4% below list).
  • Recommended offer: $232k (33.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 83/100 on livability (#44 in MI, #939 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment C-, crime F.
  • Grand Rapids Public Schools (urban): math 15% / reading 29% proficiency, ranked #451 of 540 in MI (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Alger Middle School (math 2% / reading 12%, grade F, #481 of 493 statewide, top 98%, 342 students, 95% FRL); City Middlehigh (math 65% / reading 88%, grade A-, #16 of 713 statewide, top 2%, 908 students, 40% FRL).
  • Zoned-school proficiency averages 42% at this address vs 22% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Grand Rapids Public Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 1 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($2k loan paydown + $10k appreciation (3.0% local appreciation)).
  • Kent County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 3, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 22y 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 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $232,281 (33.4% 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 1920 — 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. 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. 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
0.67%
Cap rate
5.42%
Cash-on-cash
-3.13%
DSCR
0.86
GRM
12.5

CMA / ARV

ARV (median comp)
$486,290
List price
$349,000
Delta
-28.23%
Verdict
UNDERPRICED
Comps
20 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1602 Wealthy St SE 0.75mi 3/1.5 (-1) 1,596 (+4%) 15mo $430,000 $269 38

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
4.6%
Equity multiple
1.26×
Total profit
$25,628
Equity at exit
$156,926
10-year hold
IRR
7.7%
Equity multiple
2.16×
Total profit
$113,841
Equity at exit
$241,841

Cash invested: $97,720 (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 49503 1874

Active inventory
1
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$2,323 high interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$115 /mo · $1,375/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$488
Net cashflow
$-255

Break-even live

Break-even rent $2,646
Max offer price $303,925
Occupancy floor

Sensitivity live

Price -10% $-58 -5% $-156 +0% $-255 +5% $-354 +10% $-453
Rent -10% $-439 -5% $-347 +0% $-255 +5% $-163 +10% $-72
Rate -1.0pp $-79 -0.5pp $-166 base $-255 +0.5pp $-346 +1.0pp $-438

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
$87,250
Closing costs
$10,470
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
258 Orchard Hill St SE Grand Rapids, MI 3.0 1.0 1300 $1,900 $1.46 45d 1 0.31mi
729 Bates St SE Unit 1 Grand Rapids, MI 4.0 3.5 1576 $2,395 $1.52 45d 1 0.46mi
550 Union Ave SE Grand Rapids, MI 3.0 1.5 1743 $2,800 $1.61 45d 1 0.51mi
414 Paris Ave SE Grand Rapids, MI 3.0 1.5 1700 $2,850 $1.68 45d 1 0.57mi
325 Norwood Ave SE Grand Rapids, MI 3.0 1.5 1398 $2,700 $1.93 25d 1 0.67mi
1027 Underwood Ave SE Grand Rapids, MI 4.0 2.0 1600 $2,300 $1.44 16d 1 0.75mi
425 Woodlawn St SE Grand Rapids, MI 4.0 1.0 2072 $2,200 $1.06 45d 1 1.04mi
1154 Prospect Ave SE Grand Rapids, MI 5.0 2.0 1800 $2,300 $1.28 45d 1 1.16mi
1542 Michigan St NE Grand Rapids, MI 3.0 1.0–2.0 836 $1,895 $2.27 5d 6 1.26mi
130 Plymouth Ave NE Grand Rapids, MI 4.0 2.0 2116 $2,750 $1.30 4d 1 1.26mi
414 Benson Ave NE Grand Rapids, MI 1.0–3.0 1.0–2.0 1110 $2,673 $2.41 45d 14 1.27mi
209 Division Ave S Grand Rapids, MI 1.0–3.0 1.0–2.0 1180 $1,495 $1.27 23d 2 1.28mi
1400 Rossman Ave SE Grand Rapids, MI 3.0 1.0 1400 $2,200 $1.57 45d 1 1.29mi
541 Eastern Ave NE Grand Rapids, MI 4.0 2.0 1600 $2,300 $1.44 45d 1 1.31mi
350 Ionia Ave SW Grand Rapids, MI 2.0–3.0 2.0–3.0 1400 $1,350 $0.96 13d 2 1.32mi

Listing history 17 events

  1. 2026-05-12
    status Pending 1106-char remark
  2. 2026-04-30
    listed $349,000 Active 1106-char remark
  3. 2026-04-28
    historical $349,000 1106-char remark
  4. 2015-02-07
    historical
  5. 2015-02-07
    historical
  6. 2015-02-05
    historical
  7. 2007-06-19
    historical
  8. 2007-03-20
    listed $85,000
  9. 2007-03-20
    listed $85,000
  10. 2006-01-18
    historical
  11. 2005-10-18
    listed $88,500
  12. 2005-10-18
    listed $88,500
  13. 2005-10-18
    historical
  14. 2005-04-19
    listed $89,000
  15. 2005-04-19
    listed $89,000
  16. 2004-04-30
    soldstatus $63,000
  17. 2004-01-07
    listed $68,970

ⓘ 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
$1,375 · $115/mo
Projected year-2 tax
$3,375 · $281/mo
Expected delta
+$2,000/yr (+$167/mo · 145.5%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$27,874
− Mortgage interest
−$19,549
− Property taxes
−$1,375
− Insurance
−$1,745
− Repairs & maintenance
−$2,230
− Management
−$2,230
− Depreciation
−$10,153
Taxable loss
−$9,408
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,258
After-tax cash flow
$-804/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
Grand Rapids Public Schools
NCES district ID
2616440
Math proficiency
15% ▼ -5.00%
Reading proficiency
29% ▼ -1.00%
Median HH income
$40,612
Composite
18.62/100
National rank
#8899
State rank
#451 of 540 in MI

Livability — Grand Rapids

Score
83/100
State rank
#44
US rank
#939

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Grand Rapids, MI

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+397.3% since first listed
18 events — show timeline
  • 2026-06-03 Sold (MLS) $343,000 MiRealSource-MiMLS
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-04-30 Listed $349,000 MiRealSource-MiMLS
  • 2026-04-28 Coming Soon $349,000 MiRealSource-MiMLS
  • 2015-02-07 Listing Removed SW Michigan MLS
  • 2015-02-07 Listing Removed SW Michigan MLS
  • 2015-02-05 Listing Removed SW Michigan MLS
  • 2007-06-19 Listing Removed REALCOMP
  • 2007-03-20 Listed $85,000 REALCOMP
  • 2007-03-20 Listed $85,000 SW Michigan MLS
  • 2006-01-18 Listing Removed REALCOMP
  • 2005-10-18 Listing Removed REALCOMP
  • 2005-10-18 Listed $88,500 REALCOMP
  • 2005-10-18 Listed $88,500 SW Michigan MLS
  • 2005-04-19 Listed $89,000 REALCOMP
  • 2005-04-19 Listed $89,000 SW Michigan MLS
  • 2004-04-30 Sold (MLS) $63,000 SW Michigan MLS
  • 2004-01-07 Listed $68,970 SW Michigan MLS

Property tax history

+2.6%/yr

Latest (2025): $1,375 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…