CashFlowRE
Sign in Sign up
443 Dickinson St SE
C- Composite 51.68
Why this score? — see what drove the C- 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 +20.4/30.0
  • ARV discount +8.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$239,900

443 Dickinson St SE · Grand Rapids, MI 49507
4 bd · 1.5 ba · 1,360 sqft · SingleFamily public records · 5 Days on market
Built 1920 5,532 sqft lot $176/sqft · at area comps Est $242k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Character, charm, and sunlight in all the right places. This 4-bedroom, 1.5 bath home features beautiful hardwood floors, tall ceilings, and timeless details throughout. The main floor offers a spacious living room with a stunning focal-point fireplace, a formal dining room, an updated kitchen with newer appliances, convenient main floor laundry, and a half bath. Upstairs you'll find all four bedrooms along with a full bathroom. Outside, enjoy the brand new composite front deck, plus plenty of space out back for gardening, pets, or tossing a ball around. Recent updates include a new electrical panel, gutters, updated plumbing, and more. A warm and welcoming home with so much personality in every corner. Offers due by 12pm on Monday, May 18th.

Key facts

  • Formal dining room
  • Tall ceilings
  • Main floor laundry

Tags

HARDWOOD FLOORSTALL CEILINGSFOCAL-POINT FIREPLACEFORMAL DINING ROOMUPDATED KITCHENMAIN FLOOR LAUNDRY

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Traditional style single-family residence; Public water
  • Construction: Built in 1920; Vinyl siding; Composition roof; Crawl space and full Michigan-style basement
  • Exterior features: Sidewalk; Paved road access

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Window air conditioning units
  • Interior features: Fireplace; Window treatments; 8 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 4-bed/1.5-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $312 ($4k/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 $231k (3.6% below list).
  • Recommended offer: $231k (3.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 4.5% in Grand Rapids — 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 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.
  • Market conditions: Rents rising fast (+4.7%/yr); 178 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 78% 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).
  • At $2,313/mo this rent would consume 45% of the median local household income ($61k/yr) (locally 1625% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 21 sale attempts since 32y 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 $150k; list at $240k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $231,319 (3.6% below list)

Questions for the listing agent

  1. Built in 1920 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.96%
Cap rate
7.85%
Cash-on-cash
5.57%
DSCR
1.25
GRM
8.6

CMA / ARV

ARV (median comp)
$242,387
List price
$239,900
Delta
-1.03%
Verdict
FAIR
Comps
20 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.74% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-14,952
Equity at exit
$35,770
10-year hold
IRR
5.6%
Equity multiple
1.44×
Total profit
$29,851
Equity at exit
$20,742

Cash invested: $67,172 (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 49507

Rents YoY
4.7%
Active inventory
178
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,313 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$158 /mo · $1,892/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$486
Net cashflow
$312

Break-even live

Break-even rent $1,919
Max offer price $239,900
Occupancy floor 82%

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
$59,975
Closing costs
$7,197
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1154 Prospect Ave SE Grand Rapids, MI 5.0 2.0 1800 $2,300 $1.28 43d 1 0.64mi
950 Merritt St SE Grand Rapids, MI 3.0 1.0 1000 $2,100 $2.10 43d 1 0.84mi
1031 Merrifield St SE Grand Rapids, MI 3.0 2.0 1238 $2,300 $1.86 14d 1 0.96mi
840 Lafayette Ave SE Unit 2 Grand Rapids, MI 3.0 1.0 950 $1,600 $1.68 43d 1 1.02mi
729 Bates St SE Unit 1 Grand Rapids, MI 4.0 3.5 1576 $2,395 $1.52 43d 1 1.18mi
2551 Eastern Ave SE Unit 1 Grand Rapids, MI 3.0 2.0 1600 $2,100 $1.31 43d 1 1.20mi
1027 Underwood Ave SE Grand Rapids, MI 4.0 2.0 1600 $2,300 $1.44 14d 1 1.20mi
1400 Rossman Ave SE Grand Rapids, MI 3.0 1.0 1400 $2,200 $1.57 43d 1 1.34mi
550 Union Ave SE Grand Rapids, MI 3.0 1.5 1743 $2,800 $1.61 43d 1 1.36mi

Listing history 46 events

  1. 2026-05-14
    listed $239,900 Active 752-char remark
    Show marketing remark (752 chars)

    Character, charm, and sunlight in all the right places. This 4-bedroom, 1.5 bath home features beautiful hardwood floors, tall ceilings, and timeless details throughout. The main floor offers a spacious living room with a stunning focal-point fireplace, a formal dining room, an updated kitchen with newer appliances, convenient main floor laundry, and a half bath. Upstairs you'll find all four bedrooms along with a full bathroom. Outside, enjoy the brand new composite front deck, plus plenty of space out back for gardening, pets, or tossing a ball around. Recent updates include a new electrical panel, gutters, updated plumbing, and more. A warm and welcoming home with so much personality in every corner. Offers due by 12pm on Monday, May 18th.

  2. 2026-05-14
    listed $239,900 Active 752-char remark
    Show marketing remark (752 chars)

    Character, charm, and sunlight in all the right places. This 4-bedroom, 1.5 bath home features beautiful hardwood floors, tall ceilings, and timeless details throughout. The main floor offers a spacious living room with a stunning focal-point fireplace, a formal dining room, an updated kitchen with newer appliances, convenient main floor laundry, and a half bath. Upstairs you'll find all four bedrooms along with a full bathroom. Outside, enjoy the brand new composite front deck, plus plenty of space out back for gardening, pets, or tossing a ball around. Recent updates include a new electrical panel, gutters, updated plumbing, and more. A warm and welcoming home with so much personality in every corner. Offers due by 12pm on Monday, May 18th.

  3. 2026-05-14
    listed $239,900 Active
    Show marketing remark (752 chars)

    Character, charm, and sunlight in all the right places. This 4-bedroom, 1.5 bath home features beautiful hardwood floors, tall ceilings, and timeless details throughout. The main floor offers a spacious living room with a stunning focal-point fireplace, a formal dining room, an updated kitchen with newer appliances, convenient main floor laundry, and a half bath. Upstairs you'll find all four bedrooms along with a full bathroom. Outside, enjoy the brand new composite front deck, plus plenty of space out back for gardening, pets, or tossing a ball around. Recent updates include a new electrical panel, gutters, updated plumbing, and more. A warm and welcoming home with so much personality in every corner. Offers due by 12pm on Monday, May 18th.

  4. 2019-05-20
    soldstatus $150,000
  5. 2019-05-17
    soldstatus $150,000
  6. 2019-05-17
    soldstatus $150,000
  7. 2019-05-17
    listed $150,000
  8. 2019-05-17
    listed $150,000
  9. 2019-05-17
    listed $150,000
  10. 2019-02-26
    soldstatus $83,000
  11. 2019-02-22
    soldstatus $83,000
  12. 2019-02-22
    soldstatus $83,000 Sold
  13. 2019-02-11
    status Pending
  14. 2019-02-06
    price $89,900
  15. 2018-12-11
    listed $89,900
  16. 2018-12-11
    listed $99,900 Active
  17. 2018-12-11
    listed $89,900
  18. 2017-03-02
    soldstatus $73,000
  19. 2017-02-24
    soldstatus $73,000
  20. 2017-02-24
    soldstatus $73,000 Sold
  21. 2017-01-20
    status Pending
  22. 2016-10-04
    listed $79,900 Active
  23. 2016-10-04
    listed $79,900
  24. 2016-08-22
    historical
  25. 2016-08-21
    historical
  26. 2016-06-21
    listed $84,900 Active
  27. 2016-06-21
    listed $84,900
  28. 2015-11-11
    historical
  29. 2015-11-10
    historical
  30. 2015-10-05
    price $82,900
  31. 2015-09-04
    listed $89,900 Active
  32. 2015-07-17
    listed $82,900
  33. 2004-12-06
    soldstatus $49,500
  34. 2004-11-18
    soldstatus $49,500
  35. 2004-11-18
    soldstatus $49,500
  36. 2004-06-15
    listed $49,800
  37. 2004-06-15
    listed $49,800
  38. 2000-02-04
    soldstatus $65,000
  39. 1998-02-13
    soldstatus $30,000
  40. 1998-02-13
    soldstatus $30,000
  41. 1997-10-13
    listed $30,000
  42. 1997-10-13
    listed $30,000
  43. 1996-04-17
    soldstatus $36,900
  44. 1996-04-17
    soldstatus $36,900
  45. 1994-12-21
    listed $35,900
  46. 1994-12-21
    listed $35,900

ⓘ 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
$1,892 · $158/mo
Projected year-2 tax
$2,793 · $233/mo
Expected delta
+$901/yr (+$75/mo · 47.6%)

ⓘ 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 3/10 Moderate 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
$27,758
− Mortgage interest
−$13,438
− Property taxes
−$1,892
− Insurance
−$1,200
− Repairs & maintenance
−$2,221
− Management
−$2,221
− Depreciation
−$6,979
Taxable loss
−$192
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$46
After-tax cash flow
$3,787/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
County
Kent County · 533,805 people
City population
181,325
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
38,487
Household income
$61,461
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
1625.0

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
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Hispanic / Latino 31% Black 31% White 30% Two or more races 21%
Hispanic origin (detail)
Mexican 18% Puerto Rican 3% Dominican 1%
Common ancestry
Iranian 8% Romanian 2% Lithuanian 1%
Foreign-born
18% · Canada
Languages at home
71% English-only · Spanish 23% Arabic 1% Other Indo-European 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
▼ -301.99%
Current HPI
325.3878
Rent YoY
▲ 4.74%
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

+568.2% since first listed
49 events — show timeline
  • 2026-05-20 Pending REALCOMP
  • 2026-05-19 Pending MiRealSource-MiMLS
  • 2026-05-19 Pending SW Michigan MLS
  • 2026-05-14 Listed $239,900 SW Michigan MLS
  • 2026-05-14 Listed $239,900 MiRealSource-MiMLS
  • 2026-05-14 Listed $239,900 REALCOMP
  • 2019-05-20 Sold (Public Records) $150,000 Public Records
  • 2019-05-17 Listed $150,000 MiRealSource-MiMLS
  • 2019-05-17 Listed $150,000 SW Michigan MLS
  • 2019-05-17 Listed $150,000 REALCOMP
  • 2019-05-17 Sold (MLS) $150,000 SW Michigan MLS
  • 2019-05-17 Sold (MLS) $150,000 REALCOMP
  • 2019-02-26 Sold (Public Records) $83,000 Public Records
  • 2019-02-22 Sold (MLS) $83,000 SW Michigan MLS
  • 2019-02-22 Sold (MLS) $83,000 REALCOMP
  • 2019-02-11 Pending SW Michigan MLS
  • 2019-02-06 Price Changed $89,900 SW Michigan MLS
  • 2018-12-11 Listed $89,900 MiRealSource-MiMLS
  • 2018-12-11 Listed $99,900 SW Michigan MLS
  • 2018-12-11 Listed $89,900 REALCOMP
  • 2017-03-02 Sold (Public Records) $73,000 Public Records
  • 2017-02-24 Sold (MLS) $73,000 SW Michigan MLS
  • 2017-02-24 Sold (MLS) $73,000 REALCOMP
  • 2017-01-20 Pending SW Michigan MLS
  • 2016-10-04 Listed $79,900 SW Michigan MLS
  • 2016-10-04 Listed $79,900 REALCOMP
  • 2016-08-22 Listing Removed SW Michigan MLS
  • 2016-08-21 Listing Removed REALCOMP
  • 2016-06-21 Listed $84,900 SW Michigan MLS
  • 2016-06-21 Listed $84,900 REALCOMP
  • 2015-11-11 Listing Removed SW Michigan MLS
  • 2015-11-10 Listing Removed REALCOMP
  • 2015-10-05 Price Changed $82,900 SW Michigan MLS
  • 2015-09-04 Listed $89,900 SW Michigan MLS
  • 2015-07-17 Listed $82,900 REALCOMP
  • 2004-12-06 Sold (Public Records) $49,500 Public Records
  • 2004-11-18 Sold (MLS) $49,500 REALCOMP
  • 2004-11-18 Sold (MLS) $49,500 SW Michigan MLS
  • 2004-06-15 Listed $49,800 REALCOMP
  • 2004-06-15 Listed $49,800 SW Michigan MLS
  • 2000-02-04 Sold (Public Records) $65,000 Public Records
  • 1998-02-13 Sold (MLS) $30,000 REALCOMP
  • 1998-02-13 Sold (MLS) $30,000 SW Michigan MLS
  • 1997-10-13 Listed $30,000 REALCOMP
  • 1997-10-13 Listed $30,000 SW Michigan MLS
  • 1996-04-17 Sold (MLS) $36,900 REALCOMP
  • 1996-04-17 Sold (MLS) $36,900 SW Michigan MLS
  • 1994-12-21 Listed $35,900 REALCOMP
  • 1994-12-21 Listed $35,900 SW Michigan MLS

Property tax history

+4.5%/yr

Latest (2025): $1,892 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…