CashFlowRE
Sign in Sign up
3290 S Getty St Multi-family
D Composite 42.83
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$24,900

3290 S Getty St · Norton Shores, MI 49444
2 bd · 1.0 ba · 2,400 sqft · MultiFamily · 40 Days on market
Built 1957 Good condition

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

This refurbished two-bedroom, one-bathroom manufactured home offers an affordable path to homeownership with approximately 850 square feet of comfortable living space. The residence features modern essentials such as central heating, in-unit laundry hookups, and a refreshed interior, all situated within a well-maintained community in Norton Shores. Its competitive pricing and move-in-ready condition make it an ideal choice for those seeking a manageable and cost-effective lifestyle. Lot rent: $440

Key facts

  • Built 1957
  • Listed 39 days

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 multifamily listed at $25k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $792 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $24k (3.0% below list) — sets the bar for market timing.
  • Cap rate 44.5% vs local median 2.9% in Norton Shores — 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 70/100 on livability (#310 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety F.
  • Muskegon Public Schools Of The City Of (urban): math 4% / reading 12% proficiency, ranked #534 of 540 in MI (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 239 active listings in the ZIP; 438 units permitted in Muskegon County in 2024 (115 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $172 of loan paydown is wiped out by about $747 of value loss. Plan a longer hold.
  • Muskegon County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $5k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $24,153 (3.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — 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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
4.90%
Cap rate
44.47%
Cash-on-cash
136.36%
DSCR
7.07
GRM
1.7

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
Equity multiple
7.66×
Total profit
$46,444
Equity at exit
$3,713
10-year hold
IRR
Equity multiple
16.13×
Total profit
$105,493
Equity at exit
$2,153

Cash invested: $6,972 (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 49444

Active inventory
239
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,221 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $374/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$792

Break-even live

Break-even rent $218
Max offer price $24,900
Occupancy floor 30%

Sensitivity live

Price -10% $809 -5% $801 +0% $792 +5% $784 +10% $775
Rent -10% $696 -5% $744 +0% $792 +5% $840 +10% $889
Rate -1.0pp $805 -0.5pp $799 base $792 +0.5pp $786 +1.0pp $779

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
$6,225
Closing costs
$747
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 26 events

  1. 2026-06-21
    days on market $24,900 Active 40 DOM
  2. 2026-06-19
    days on market $24,900 Active 38 DOM
  3. 2026-06-18
    days on market $24,900 Active 37 DOM
  4. 2026-06-17
    days on market $24,900 Active 36 DOM
  5. 2026-06-17
    price $24,900 Active 35 DOM
  6. 2026-06-16
    days on market $29,900 Active 35 DOM
  7. 2026-06-15
    days on market $29,900 Active 34 DOM
  8. 2026-06-14
    days on market $29,900 Active 32 DOM
  9. 2026-06-13
    days on market $29,900 Active 31 DOM
  10. 2026-06-10
    days on market $29,900 Active 29 DOM
  11. 2026-06-09
    days on market $29,900 Active 28 DOM
  12. 2026-06-08
    days on market $29,900 Active 27 DOM
  13. 2026-06-07
    days on market $29,900 Active 26 DOM
  14. 2026-06-05
    days on market $29,900 Active 23 DOM
  15. 2026-06-03
    days on market $29,900 Active 22 DOM
  16. 2026-06-02
    days on market $29,900 Active 21 DOM
  17. 2026-06-01
    days on market $29,900 Active 20 DOM
  18. 2026-05-31
    days on market $29,900 Active 19 DOM
  19. 2026-05-30
    days on market $29,900 Active 18 DOM
  20. 2026-05-12
    listed $29,900 Active
  21. 2024-04-23
    historical $400
  22. 2024-04-10
    listed $400
  23. 2024-04-10
    historical $400
  24. 2024-03-27
    listed $400
  25. 2023-10-08
    historical $400
  26. 2023-09-09
    listed $400

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,648
− Mortgage interest
−$1,395
− Property taxes
−$374
− Insurance
−$124
− Repairs & maintenance
−$1,172
− Management
−$1,172
− Depreciation
−$724
Taxable income
$9,688
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,325
After-tax cash flow
$7,182/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 · 1 photo

Good 75/100 Cosmetic rehab

This move-in-ready manufactured home offers a good condition with modern updates and a neutral curb appeal. Simple exterior painting and gutter cleaning would significantly enhance its value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and protects the home.
  • Both Clean gutters — Improves drainage and prevents water damage

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and protects the home.
  • Both Clean gutters — Improves drainage and prevents water damage

ⓘ 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
Muskegon Public Schools Of The City Of
NCES district ID
2624840
Math proficiency
4% ▼ -9.00%
Reading proficiency
12% ▼ -9.00%
Median HH income
$27,622
Composite
5.8/100
National rank
#10017
State rank
#534 of 540 in MI

Livability — Norton Shores

Score
70/100
State rank
#310
US rank
#7620

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norton Shores, MI
County
Muskegon County · 107,917 people
City population
26,372
Metro
Muskegon, MI
Population (ZIP)
26,372
Household income
$53,054
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
930.0

Population outlook (Muskegon County) Hauer SSP2

Today (2025)
174,032 people
By 2030
173,365 · -0.4%
By 2040
168,877 · -3.0%
By 2050
160,306 · -7.9%
By 2075
134,426 · -22.8%
By 2100
98,836 · -43.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 59% Black 31% Two or more races 6% Hispanic / Latino 4% Native American 1%
Common ancestry
Iranian 6% Romanian 4% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Muskegon

2024 margin
Toss-up / Even · D 48.4% · R 50.2% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: 29.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.6 2016: D+0.9 2012: D+17.8 2008: D+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.02%
Current HPI
209.2698
Rent YoY
Metro
Muskegon, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

7 events — show timeline
  • 2026-05-12 Listed $29,900 FSBO.com
  • 2024-04-23 Rental Removed $400 APPFOLIO
  • 2024-04-10 Listed for Rent $400 APPFOLIO
  • 2024-04-10 Rental Removed $400 APPFOLIO
  • 2024-03-27 Listed for Rent $400 APPFOLIO
  • 2023-10-08 Rental Removed $400 APPFOLIO
  • 2023-09-09 Listed for Rent $400 APPFOLIO

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…