CashFlowRE
Sign in Sign up
1526 Coit Ave NE
C- Composite 53.31
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 +17.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.3/10.0
  • Livability +4.2/5.0
  • 1% rule +3.9/10.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$219,900

1526 Coit Ave NE · Grand Rapids, MI 49505
3 bd · 1.0 ba · 1,086 sqft · SingleFamily public records · 6 Days on market
Built 1885 3,267 sqft lot $202/sqft · 17% below area Est $264k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1526 Coit! This three bed one bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level features a spacious living area, dining space, kitchen, bedroom, full bath, and laundry! The upper level offers two bedrooms! The property features a fully fenced in backyard offering privacy and a perfect space to relax in the warm summer months ahead! Conveniently located, you are just minutes from Downtown Grand Rapids, parks, schools, and more! All offers reviewed Monday, May 11 at 12PM. Schedule your showing today!

Key facts

  • 3,267 sq ft lot
  • Built 1885
  • Listed 6 days

Property features AI

Exterior

  • Utilities: Public water; Electricity available; Natural gas available and connected
  • Home design: Traditional single-family residence; Built in 1885
  • Construction: Vinyl siding; Composition roof; Living area approximately 1,086
  • Exterior features: Sidewalk; Paved road access

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: 6 total rooms; Replacement windows; Michigan-style basement
  • 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 3-bed/1.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $149 ($2k/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 $195k (11.4% below list).
  • Recommended offer: $195k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% 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 (+4.5%/yr); 147 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 93% 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).
  • This rent runs 31% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 17 sale attempts since 34y 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 1885 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $194,900 (11.4% below list)

Questions for the listing agent

  1. Built in 1885 — 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
0.89%
Cap rate
7.11%
Cash-on-cash
2.91%
DSCR
1.13
GRM
9.4

CMA / ARV

ARV (median comp)
$264,382
List price
$219,900
Delta
-16.82%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.55% rent growth · sell at horizon

5-year hold
IRR
-10.1%
Equity multiple
0.62×
Total profit
$-23,094
Equity at exit
$32,788
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$4,995
Equity at exit
$19,013

Cash invested: $61,572 (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 49505

Rents YoY
4.5%
Active inventory
147
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,949 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$146 /mo · $1,748/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$149

Break-even live

Break-even rent $1,760
Max offer price $219,900
Occupancy floor 87%

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
$54,975
Closing costs
$6,597
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
50 Mathews Ct NE Grand Rapids, MI 3.0 1.5 1100 $1,850 $1.68 43d 1 0.14mi
1359 Plainfield Ave NE Grand Rapids, MI 2.0 1.0–2.0 720 $2,325 $3.23 3d 9 0.16mi
41 Caledonia St NE Unit 1 Grand Rapids, MI 2.0 1.0 800 $1,395 $1.74 43d 1 0.17mi
135 Page St NE Grand Rapids, MI 3.0 2.0 1100 $3,100 $2.82 43d 1 0.24mi
202 Leonard St NE Grand Rapids, MI 2.0 1.0 950 $1,200 $1.26 43d 1 0.38mi
120 Leonard St NE Unit 2 Grand Rapids, MI 2.0 1.0 750 $1,275 $1.70 43d 1 0.39mi
239 Ann St NE Unit 1 Grand Rapids, MI 2.0 1.0 928 $1,300 $1.40 43d 1 0.39mi
1844 Monroe Ave NW Grand Rapids, MI 2.0 1.0 1000 $2,050 $2.05 43d 1 0.56mi
1314 Portland Ave NE Grand Rapids, MI 2.0 1.0 908 $1,425 $1.57 43d 1 0.73mi
1001 Monroe Ave NW #202 Grand Rapids, MI 2.0 2.0 1333 $2,645 $1.98 43d 1 0.78mi
1335 Hamilton Ave NW Unit 2 Grand Rapids, MI 3.0 1.0 1124 $1,395 $1.24 43d 1 0.84mi
1429 Quarry Ave NW Unit 1 Grand Rapids, MI 3.0 1.5 1200 $1,800 $1.50 43d 1 0.89mi
407 11th St NW Unit C Grand Rapids, MI 2.0 1.0 772 $1,500 $1.94 43d 1 0.93mi
733 Livingston Ave NE Grand Rapids, MI 2.0 1.0 900 $1,245 $1.38 43d 1 0.96mi
711 Clancy Ave NE Grand Rapids, MI 2.0 1.0 837 $1,345 $1.61 43d 1 0.99mi
2317 Coit Ave NE Grand Rapids, MI 2.0 1.0 1087 $1,700 $1.56 43d 1 1.05mi
818 Grand Ave NE Apt D Grand Rapids, MI 2.0 1.0 850 $1,400 $1.65 43d 1 1.07mi
1044 Muskegon Ave NW Unit 2 Grand Rapids, MI 3.0 1.0 1100 $1,800 $1.64 43d 1 1.13mi
417 6th St NW Unit 1346768P Grand Rapids, MI 2.0 1.0 742 $2,794 $3.77 43d 1 1.18mi
601 Bond Ave NW Grand Rapids, MI 1.0–2.0 1.0–2.0 853 $2,565 $3.01 43d 10 1.18mi
734 Crosby St NW Unit 1 Grand Rapids, MI 3.0 1.0 1057 $1,800 $1.70 43d 1 1.19mi
841 Houseman Ave NE Grand Rapids, MI 2.0 1.5 1128 $1,700 $1.51 43d 1 1.23mi
700 Broadway Ave NW Unit 1 Grand Rapids, MI 4.0 2.0 1450 $2,795 $1.93 43d 1 1.24mi
1004 Jennette Ave NW Grand Rapids, MI 3.0 1.0 1000 $1,025 $1.02 43d 1 1.39mi
201 Michigan St NW Grand Rapids, MI 1.0–2.0 1.0–2.0 981 $2,800 $2.85 43d 10 1.41mi
1011 Jennette Ave NW Unit 2 Grand Rapids, MI 2.0 1.0 720 $1,450 $2.01 43d 1 1.41mi
414 Benson Ave NE Grand Rapids, MI 1.0–3.0 1.0–2.0 1110 $2,673 $2.41 43d 14 1.41mi
927 Arianna St NW Grand Rapids, MI 4.0 3.0 1500 $3,000 $2.00 43d 1 1.42mi
900 Leonard St NW Grand Rapids, MI 2.0 1.0–2.0 720 $2,850 $3.96 2d 10 1.42mi
507 Eastern Ave NE #2 Grand Rapids, MI 2.0 1.0 710 $1,495 $2.11 43d 1 1.46mi

Listing history 36 events

  1. 2026-05-11
    status Pending 583-char remark
    Show marketing remark (583 chars)

    Welcome to 1526 Coit! This three bed one bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level features a spacious living area, dining space, kitchen, bedroom, full bath, and laundry! The upper level offers two bedrooms! The property features a fully fenced in backyard offering privacy and a perfect space to relax in the warm summer months ahead! Conveniently located, you are just minutes from Downtown Grand Rapids, parks, schools, and more! All offers reviewed Monday, May 11 at 12PM. Schedule your showing today!

  2. 2026-05-11
    status Pending 583-char remark
    Show marketing remark (583 chars)

    Welcome to 1526 Coit! This three bed one bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level features a spacious living area, dining space, kitchen, bedroom, full bath, and laundry! The upper level offers two bedrooms! The property features a fully fenced in backyard offering privacy and a perfect space to relax in the warm summer months ahead! Conveniently located, you are just minutes from Downtown Grand Rapids, parks, schools, and more! All offers reviewed Monday, May 11 at 12PM. Schedule your showing today!

  3. 2026-05-11
    status Pending
    Show marketing remark (583 chars)

    Welcome to 1526 Coit! This three bed one bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level features a spacious living area, dining space, kitchen, bedroom, full bath, and laundry! The upper level offers two bedrooms! The property features a fully fenced in backyard offering privacy and a perfect space to relax in the warm summer months ahead! Conveniently located, you are just minutes from Downtown Grand Rapids, parks, schools, and more! All offers reviewed Monday, May 11 at 12PM. Schedule your showing today!

  4. 2026-05-05
    listed $219,900 Active 583-char remark
    Show marketing remark (583 chars)

    Welcome to 1526 Coit! This three bed one bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level features a spacious living area, dining space, kitchen, bedroom, full bath, and laundry! The upper level offers two bedrooms! The property features a fully fenced in backyard offering privacy and a perfect space to relax in the warm summer months ahead! Conveniently located, you are just minutes from Downtown Grand Rapids, parks, schools, and more! All offers reviewed Monday, May 11 at 12PM. Schedule your showing today!

  5. 2026-05-05
    listed $219,900 Active 583-char remark
    Show marketing remark (583 chars)

    Welcome to 1526 Coit! This three bed one bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level features a spacious living area, dining space, kitchen, bedroom, full bath, and laundry! The upper level offers two bedrooms! The property features a fully fenced in backyard offering privacy and a perfect space to relax in the warm summer months ahead! Conveniently located, you are just minutes from Downtown Grand Rapids, parks, schools, and more! All offers reviewed Monday, May 11 at 12PM. Schedule your showing today!

  6. 2026-05-05
    listed $219,900 Active
    Show marketing remark (583 chars)

    Welcome to 1526 Coit! This three bed one bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level features a spacious living area, dining space, kitchen, bedroom, full bath, and laundry! The upper level offers two bedrooms! The property features a fully fenced in backyard offering privacy and a perfect space to relax in the warm summer months ahead! Conveniently located, you are just minutes from Downtown Grand Rapids, parks, schools, and more! All offers reviewed Monday, May 11 at 12PM. Schedule your showing today!

  7. 2025-12-10
    soldstatus $1,338,031
  8. 2016-02-03
    soldstatus $38,750
  9. 2016-02-03
    soldstatus $38,750 Sold
  10. 2015-12-19
    status Pending
  11. 2015-11-06
    listed $54,900 Active
  12. 2015-11-04
    listed $54,900
  13. 2015-02-11
    historical
  14. 2015-02-09
    historical
  15. 2015-02-05
    historical
  16. 2015-01-31
    historical
  17. 2013-10-10
    historical
  18. 2013-07-31
    listed $52,000
  19. 2013-07-31
    listed $52,000
  20. 2011-02-01
    historical
  21. 2010-08-01
    listed $64,900
  22. 2010-08-01
    listed $64,900
  23. 2005-10-10
    historical
  24. 2005-07-28
    listed $88,000
  25. 2005-07-28
    listed $88,000
  26. 1997-02-28
    soldstatus $42,000
  27. 1997-02-28
    soldstatus $42,000
  28. 1996-10-02
    listed $39,899
  29. 1996-10-02
    listed $39,899
  30. 1996-09-16
    historical
  31. 1996-03-16
    listed $43,900
  32. 1996-03-16
    listed $43,900
  33. 1992-08-12
    soldstatus $34,500
  34. 1992-08-12
    soldstatus $34,500
  35. 1992-05-07
    listed $36,900
  36. 1992-05-07
    listed $36,900

ⓘ 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
$1,748 · $146/mo
Projected year-2 tax
$2,567 · $214/mo
Expected delta
+$819/yr (+$68/mo · 46.8%)

ⓘ 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 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
$23,388
− Mortgage interest
−$12,318
− Property taxes
−$1,748
− Insurance
−$1,100
− Repairs & maintenance
−$1,871
− Management
−$1,871
− Depreciation
−$6,397
Taxable loss
−$1,917
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$460
After-tax cash flow
$2,250/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)
32,426
Household income
$74,906
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
1330.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Black 14% Two or more races 11% Hispanic / Latino 8% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Iranian 12% Romanian 8% Italian 3%
Foreign-born
6% · Canada, China, Vietnam
Languages at home
92% English-only · Spanish 3% Chinese 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
▼ -324.57%
Current HPI
306.797
Rent YoY
▲ 4.55%
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

+495.9% since first listed
36 events — show timeline
  • 2026-05-11 Pending MiRealSource-MiMLS
  • 2026-05-11 Pending REALCOMP
  • 2026-05-11 Pending SW Michigan MLS
  • 2026-05-05 Listed $219,900 SW Michigan MLS
  • 2026-05-05 Listed $219,900 REALCOMP
  • 2026-05-05 Listed $219,900 MiRealSource-MiMLS
  • 2025-12-10 Sold (Public Records) $1,338,031 Public Records
  • 2016-02-03 Sold (MLS) $38,750 SW Michigan MLS
  • 2016-02-03 Sold (MLS) $38,750 REALCOMP
  • 2015-12-19 Pending SW Michigan MLS
  • 2015-11-06 Listed $54,900 SW Michigan MLS
  • 2015-11-04 Listed $54,900 REALCOMP
  • 2015-02-11 Listing Removed SW Michigan MLS
  • 2015-02-09 Listing Removed SW Michigan MLS
  • 2015-02-05 Listing Removed SW Michigan MLS
  • 2015-01-31 Listing Removed SW Michigan MLS
  • 2013-10-10 Listing Removed REALCOMP
  • 2013-07-31 Listed $52,000 REALCOMP
  • 2013-07-31 Listed $52,000 SW Michigan MLS
  • 2011-02-01 Listing Removed REALCOMP
  • 2010-08-01 Listed $64,900 REALCOMP
  • 2010-08-01 Listed $64,900 SW Michigan MLS
  • 2005-10-10 Listing Removed REALCOMP
  • 2005-07-28 Listed $88,000 REALCOMP
  • 2005-07-28 Listed $88,000 SW Michigan MLS
  • 1997-02-28 Sold (MLS) $42,000 REALCOMP
  • 1997-02-28 Sold (MLS) $42,000 SW Michigan MLS
  • 1996-10-02 Listed $39,899 REALCOMP
  • 1996-10-02 Listed $39,899 SW Michigan MLS
  • 1996-09-16 Listing Removed REALCOMP
  • 1996-03-16 Listed $43,900 REALCOMP
  • 1996-03-16 Listed $43,900 SW Michigan MLS
  • 1992-08-12 Sold (MLS) $34,500 REALCOMP
  • 1992-08-12 Sold (MLS) $34,500 SW Michigan MLS
  • 1992-05-07 Listed $36,900 REALCOMP
  • 1992-05-07 Listed $36,900 SW Michigan MLS

Property tax history

+3.8%/yr

Latest (2025): $1,748 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…