6632 Walburn #344 · Portage, MI 49048

$71,999

3 bd · 2.0 ba · 1,216 sqft · Manufactured · 107 Days on market

Built 2025 Good condition ↓ 20% since listing

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Rent growth +4.5/5.0
• Livability +4.0/5.0
• Condition / age +4.0/5.0
• Schools +2.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

Key facts

• Built 2025
• Listed 106 days

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $72k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $679 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $72k).
• Recommended offer: $66k (9.0% below list) — sets the bar for market timing.
• Cap rate 17.6% vs local median 3.3% 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.
• Comstock Public Schools (suburban): math 18% / reading 32% proficiency, ranked #428 of 540 in MI (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising fast (+7.9%/yr); 154 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).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $498 of loan paydown is wiped out by about $2k 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.
• At projected returns (-3.0% appreciation + 7.9% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

• It's been on market 107 days — a 9% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts; this cycle's ask has dropped $18k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Recommended offer $65,519 (9.0% below list)

Questions for the listing agent

1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
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. 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: 2.07% ✓
• Cap rate: 17.61%
• Cash-on-cash: 40.40%
• DSCR: 2.80
• GRM: 4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 7.88% rent growth · sell at horizon

5-year hold

• IRR: 42.3%
• Equity multiple: 2.95×
• Total profit: $39,257
• Equity at exit: $10,735

10-year hold

• IRR: 50.7%
• Equity multiple: 7.19×
• Total profit: $124,768
• Equity at exit: $6,225

Cash invested: $20,160 (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.

Methodology + full state rankings →

ZIP-level market 49048

• Rents YoY: 7.9%
• Active inventory: 154
• Price-to-rent: 4.0×

Monthly cashflow live

• Estimated rent: $1,489 medium
• Mortgage (P&I): −$378
• Tax est. 1.5%: −$90 /mo · $1,080/yr
• Insurance: −$30
• HOA: −$0
• Vacancy / Maint / Mgmt: −$313
• Net cashflow: $679

Break-even live

Break-even rent $630

Max offer price $71,999

Occupancy floor 49%

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: $18,000
• Closing costs: $2,160
• Reserves months: —
• Total cash needed: —

Rent comps 2 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
6830 E N Ave Kalamazoo, MI	3.0–4.0	2.0	1246	$1,179	$0.95	13d	1	0.16mi
5141 S Wagon Trl Kalamazoo, MI	3.0	1.0–2.0	1055	$2,050	$1.94	44d	16	1.44mi

Listing history 18 events

1. 2026-06-10
   days on market $71,999 Active 107 DOM
2. 2026-06-09
   days on market $71,999 Active 106 DOM
3. 2026-06-08
   days on market $71,999 Active 105 DOM
4. 2026-06-07
   days on market $71,999 Active 104 DOM
5. 2026-06-05
   days on market $71,999 Active 101 DOM
6. 2026-06-03
   days on market $71,999 Active 100 DOM
7. 2026-06-02
   days on market $71,999 Active 99 DOM
8. 2026-06-01
   days on market $71,999 Active 98 DOM
9. 2026-05-31
   days on market $71,999 Active 97 DOM
10. 2026-05-30
    days on market $71,999 Active 96 DOM
11. 2026-05-13
    status Active 196-char remark

    Show marketing remark (196 chars)

    Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

12. 2026-05-13
    price $71,999 196-char remark

    Show marketing remark (196 chars)

    Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

13. 2026-04-09
    historical 196-char remark

    Show marketing remark (196 chars)

    Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

14. 2026-04-07
    status Active 196-char remark

    Show marketing remark (196 chars)

    Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

15. 2026-04-07
    price $70,999 196-char remark

    Show marketing remark (196 chars)

    Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

16. 2025-03-28
    historical 196-char remark

    Show marketing remark (196 chars)

    Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

17. 2025-01-14
    price $88,999 196-char remark

    Show marketing remark (196 chars)

    Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

18. 2025-01-10
    listed $89,900 Active 196-char remark

    Show marketing remark (196 chars)

    Enjoy life in Pavilion Estates MHC, an exceptional place to live. This gorgeous home will not last long! Call today to schedule a viewing and get a glimpse of what it?s like to live exceptionally.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $17,868
• − Mortgage interest: −$4,033
• − Property taxes: −$1,080
• − Insurance: −$360
• − Repairs & maintenance: −$1,429
• − Management: −$1,429
• − Depreciation: −$2,095
• Taxable income: $7,442
• Est. tax owed @ 24.0%: −$1,786
• After-tax cash flow: $6,359/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.

Condition & rehab AI · 5 photos

Good 80/100 Cosmetic rehab

This manufactured home in Pavilion Estates MHC is in good condition with a modern kitchen and neutral interior. It has potential for further value increases through minor updates and improvements.

Value-add opportunities

• Both Painting the interior walls — Fresh paint can enhance the home's curb appeal and interior aesthetics.
• Both Landscaping the front yard — A well-maintained front yard can improve the home's curb appeal and rental value.
• Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers and increase the home's resale value.
• Both Adding a smart home system — A smart home system can improve convenience and energy efficiency, enhancing both resale and rental value.
• Both Upgrading the flooring in bathrooms — Upgrading the flooring in bathrooms can improve the home's overall appearance and increase its value for both resale and rental purposes.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting the interior walls — Fresh paint can enhance the home's curb appeal and interior aesthetics. ↑
• Both Landscaping the front yard — A well-maintained front yard can improve the home's curb appeal and rental value. ↑
• Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers and increase the home's resale value. ↑
• Both Adding a smart home system — A smart home system can improve convenience and energy efficiency, enhancing both resale and rental value. ↑
• Both Upgrading the flooring in bathrooms — Upgrading the flooring in bathrooms can improve the home's overall appearance and increase its value for both resale and rental purposes. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Comstock Public Schools
• NCES district ID: 2610590
• Math proficiency: 18% ▼ -2.00%
• Reading proficiency: 32% ▼ -1.00%
• Median HH income: $41,293
• Composite: 21.17/100
• National rank: #8423
• State rank: #428 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

• County: Kalamazoo County · 224,317 people
• City population: 50,560
• Metro: Kalamazoo-Portage, MI
• Population (ZIP): 22,791
• Household income: $60,454
• Rent vs Own: 38.2% rent · 61.8% own
• Severe rent burden: 835.0

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 (67%)
• Race & ethnicity: White 67% Black 20% Hispanic / Latino 7% Two or more races 7% Asian 2%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Iranian 6% Romanian 4% Lithuanian 2%
• Foreign-born: 4% · Canada
• Languages at home: 94% English-only · Spanish 3% Other Indo-European 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: ▼ -205.26%
• Current HPI: 180.4766
• Rent YoY: ▲ 7.88%
• Metro: Kalamazoo-Portage, MI
• State GDP YoY: ▲ 1.37%
• F500 in state: 28

Industry mix (Fortune 500 HQ in MI)

Industry	F500 HQs	Revenue
▸Automotive Parts	3	$48B
▸Automotive	2	$372B
▸Chemicals	1	$45B
▸Automotive Retail	1	$29B
▸Healthcare / Medical Devices	1	$23B
▸Automotive Technology	1	$20B

Price history

-19.9% since first listed

8 events — show timeline

• 2026-05-13 Price Changed $71,999 Zillow
• 2026-05-13 Relisted — Zillow
• 2026-04-09 Delisted — Zillow
• 2026-04-07 Relisted — Zillow
• 2026-04-07 Price Changed $70,999 Zillow
• 2025-03-28 Delisted — Zillow
• 2025-01-14 Price Changed $88,999 Zillow
• 2025-01-10 Listed $89,900 Zillow