CashFlowRE
Sign in Sign up
3375 Eagle Peak Dr
C+ Composite 61.42
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 +25.7/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Schools +5.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$569,900

3375 Eagle Peak Dr · Jenison, MI 49428
4 bd · 2.5 ba · 2,424 sqft · Land · 9 Days on market
Built 2026 0.49 ac lot

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

Listing remarks MLS

Welcome to 3375 Eagle Peak Drive! This stunning new construction home by Bosgraaf Homes offers over 2,400 finished square feet of thoughtfully designed living space in the desirable Eagles Ridge community. The Oakwood floor plan features an open-concept layout perfect for both everyday living and entertaining. The spacious main level flows seamlessly into bright gathering spaces, highlighted by a beautiful sunroom overlooking the backyard. Upstairs, you'll find generously sized bedrooms, including a private primary suite designed for comfort and relaxation. Enjoy outdoor living on the rear deck with plenty of room for gatherings, while the attached garage provides convenience and additional storage. Built with quality craftsmanship and modern finishes throughout, this is an incredible opportunity to own a brand-new home in a sought-after location close to parks, schools, shopping, and everyday amenities.

Key facts

  • 0.49 acre lot
  • 3 garage spots
  • Built 2026

Property features AI

Exterior

  • Parking: Attached garage; 3-car garage
  • Utilities: Public water
  • Home design: Traditional style; Single family residence; Residential property; New construction (2026); Living area approximately 2,424
  • Construction: Vinyl siding; Asphalt roof; Built in 2026
  • Exterior features: Sidewalk; Paved road access; Public water

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Pantry; Fireplace; Screens on windows; 13 total rooms; Daylight full basement

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/2.5-bath land listed at $570k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $570k).
  • Cap rate 9.1% vs local median 2.8% in Jenison — 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 74/100 on livability (#178 in MI, #4,596 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F, health & safety F.
  • Hudsonville Public School District (suburban): math 55% / reading 70% proficiency, ranked #32 of 540 in MI (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 143 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,237 units permitted in Ottawa County in 2024 (443 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $17k of value loss. Plan a longer hold.
  • Ottawa County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $94k; list at $570k implies a 507% gain — meaningful room to come down on a strong offer.
Recommended offer $569,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-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?
  3. 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.
  4. 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.
  5. 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
1.05%
Cap rate
9.15%
Cash-on-cash
10.20%
DSCR
1.45
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-6,194
Equity at exit
$84,974
10-year hold
IRR
8.6%
Equity multiple
1.66×
Total profit
$104,848
Equity at exit
$49,275

Cash invested: $159,572 (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 49428

Active inventory
143
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$6,000 medium interval (Pro) →
Mortgage (P&I)
$2,989
Tax from tax record
$157 /mo · $1,887/yr
Insurance
$237
HOA
$0
Vacancy / Maint / Mgmt
$1,260
Net cashflow
$1,357

Break-even live

Break-even rent $4,283
Max offer price $569,900
Occupancy floor 72%

Sensitivity live

Price -10% $1,679 -5% $1,518 +0% $1,357 +5% $1,195 +10% $1,034
Rent -10% $883 -5% $1,120 +0% $1,357 +5% $1,594 +10% $1,831
Rate -1.0pp $1,644 -0.5pp $1,502 base $1,357 +0.5pp $1,209 +1.0pp $1,059

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
$142,475
Closing costs
$17,097
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7269 Yellowstone Dr Hudsonville, MI 4.0 3.0 2566 $6,000 $2.34 15d 1 1.44mi

Listing history 6 events

  1. 2026-06-21
    days on market $569,900 Active 9 DOM
  2. 2026-06-18
    days on market $569,900 Active 6 DOM
  3. 2026-06-17
    days on market $569,900 Active 5 DOM
  4. 2026-06-16
    days on market $569,900 Active 4 DOM
  5. 2026-06-15
    days on market $569,900 Active 3 DOM
  6. 2026-06-14
    listed $569,900 Active 1 DOM

ⓘ 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
$1,887 · $157/mo
Projected year-2 tax
$5,332 · $444/mo
Expected delta
+$3,445/yr (+$287/mo · 182.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$72,000
− Mortgage interest
−$31,923
− Property taxes
−$1,887
− Insurance
−$2,850
− Repairs & maintenance
−$5,760
− Management
−$5,760
− Depreciation
−$16,579
Taxable income
$7,241
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,738
After-tax cash flow
$14,542/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
Hudsonville Public School District
NCES district ID
2618840
Math proficiency
55% ▼ -10.00%
Reading proficiency
70% ▼ -4.00%
Median HH income
$69,784
Composite
54.98/100
National rank
#1301
State rank
#32 of 540 in MI

Livability — Jenison

Score
74/100
State rank
#178
US rank
#4596

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
28,090
Population (ZIP)
28,090

Population outlook (Ottawa County) Hauer SSP2

Today (2025)
313,561 people
By 2030
330,027 · +5.3%
By 2040
361,118 · +15.2%
By 2050
388,414 · +23.9%
By 2075
452,175 · +44.2%
By 2100
473,041 · +50.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 3% Asian 1%
Common ancestry
Iranian 37% Romanian 8% Lithuanian 3%
Foreign-born
2% · Canada, China, South Korea
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Ottawa

2024 margin
Strong R (+20.4) · D 39.0% · R 59.5% · Other 1.5%
2008→2024 swing
+3.4pp toward D · 2008: -23.9pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+21.5 2016: R+30.4 2012: R+34.2 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -234.19%
Current HPI
264.7304
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

+506.9% since first listed
3 events — show timeline
  • 2026-06-11 Listed $569,900 MiRealSource-MiMLS
  • 2026-06-11 Listed $569,900 SW Michigan MLS
  • 2023-06-01 Sold (Public Records) $93,900 Public Records

Property tax history

+255.3%/yr

Latest (2025): $1,887 · -21.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…