CashFlowRE
Sign in Sign up
1006 Hays Park Ave
C- Composite 52.56
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 +19.3/30.0
  • ARV discount +7.6/15.0
  • DSCR +6.1/10.0
  • Schools +4.7/10.0
  • 1% rule +4.4/10.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

1006 Hays Park Ave · Kalamazoo, MI 49001
4 bd · 1.0 ba · 1,613 sqft · SingleFamily public records · 118 Days on market
Built 1904 3,920 sqft lot Est $185k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

Key facts

  • New kitchen
  • Lpv flooring
  • New vinyl windows

Tags

NEW ROOFNEW VINYL WINDOWSLPV FLOORINGNEW KITCHENMODERN FINISHESWELL ESTABLISHED NEIGHBORHOOD

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/1.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $202 ($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 $174k (5.7% below list).
  • Recommended offer: $168k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.1% in Kalamazoo — 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 76/100 on livability (#141 in MI, #3,492 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • Kalamazoo Public Schools (urban): math 43% / reading 72% proficiency, ranked #71 of 540 in MI (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.4%/yr); 109 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($56k/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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 40y 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 $7k; list at $185k implies a 2543% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $168,350 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.94%
Cap rate
7.60%
Cash-on-cash
4.69%
DSCR
1.21
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$185,495
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1006 Hays Park Ave 0.00mi 4/2.0 1,613 (0%) 1mo $185,000 $115 96
1113 Egleston Ave 0.16mi 4/1.5 1,611 (-0%) 1mo $180,000 $112 89
1005 Washington Ave 0.30mi 4/1.5 1,600 (-1%) 6mo $109,900 $69 78
1510 Egleston Ave 0.33mi 4/2.0 1,566 (-3%) 1mo $200,000 $128 75
1109 Hays Park Ave 0.07mi 4/2.0 1,760 (+9%) 7mo $75,000 $43 72
855 Lay Blvd 0.13mi 3/1.5 (-1) 1,510 (-6%) 6mo $160,000 $106 72
923 Stockbridge Ave 0.21mi 3/2.0 (-1) 1,461 (-9%) 3mo $148,000 $101 63
1324 Jackson St 0.60mi 3/2.0 (-1) 1,630 (+1%) 8mo $200,000 $123 54
1522 Miller 0.65mi 3/1.0 (-1) 1,542 (-4%) 5mo $209,000 $136 53
901 Clarence St 0.63mi 3/1.5 (-1) 1,494 (-7%) 3mo $174,900 $117 49
1204 March St 0.40mi 5/2.0 (+1) 1,390 (-14%) 1mo $192,000 $138 49
1116 March St 0.45mi 3/2.0 (-1) 1,396 (-14%) 4mo $69,900 $50 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 6.41% rent growth · sell at horizon

5-year hold
IRR
-5.5%
Equity multiple
0.79×
Total profit
$-10,942
Equity at exit
$27,584
10-year hold
IRR
7.6%
Equity multiple
1.66×
Total profit
$34,162
Equity at exit
$15,995

Cash invested: $51,800 (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 49001

Rents YoY
6.4%
Active inventory
109
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,745 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$129 /mo · $1,546/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$202

Break-even live

Break-even rent $1,489
Max offer price $185,000
Occupancy floor 83%

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
$46,250
Closing costs
$5,550
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
807 Central Park Cir Kalamazoo, MI 1.0–3.0 1.0–2.0 1089 $2,345 $2.15 13d 12 1.36mi

Listing history 21 events

  1. 2026-04-27
    status Pending 703-char remark
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  2. 2026-04-27
    status Pending 703-char remark
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  3. 2026-04-27
    status Pending
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  4. 2026-04-15
    price $185,000 703-char remark
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  5. 2026-04-14
    price $185,000 703-char remark
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  6. 2026-04-14
    price $185,000
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  7. 2025-12-30
    listed $190,000 Active 703-char remark
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  8. 2025-12-30
    listed $190,000 Active 703-char remark
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  9. 2025-12-30
    listed $190,000 Active
    Show marketing remark (703 chars)

    This beautifully updated, move-in-ready home. Featuring modern finishes throughout, this 5-bedroom, 2-bathroom property offers over 1,600 finished square feet of living space. Key updates include a new roof, new vinyl windows, LVT flooring, a brand-new kitchen, and two modernized full bathrooms. The main floor features a spacious living room, a formal dining room, and an eat-in kitchen. Upstairs, you will find four bedrooms and a second full bath. The entire home has been freshly painted and is meticulously maintained. The property includes convenient parking for three vehicles and is situated in a well-established neighborhood, just around the corner from the Farmers Market and local shopping.

  10. 2014-12-24
    historical
  11. 2014-09-16
    historical
  12. 2014-09-15
    historical
  13. 2011-02-18
    historical
  14. 2010-08-18
    listed $16,000
  15. 2010-08-18
    listed $16,000
  16. 2010-05-25
    soldstatus $7,000
  17. 2010-03-01
    listed $11,200
  18. 2010-01-31
    listed $14,000
  19. 2010-01-22
    listed $14,000
  20. 1986-05-14
    listed $19,900
  21. 1986-05-14
    listed $19,900

ⓘ 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
$1,546 · $129/mo
Projected year-2 tax
$2,197 · $183/mo
Expected delta
+$652/yr (+$54/mo · 42.2%)

ⓘ 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 2/10 Low 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$20,936
− Mortgage interest
−$10,363
− Property taxes
−$1,546
− Insurance
−$925
− Repairs & maintenance
−$1,675
− Management
−$1,675
− Depreciation
−$5,382
Taxable loss
−$629
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$151
After-tax cash flow
$2,578/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
Kalamazoo Public Schools
NCES district ID
2619950
Math proficiency
43% ▲ 13.00%
Reading proficiency
72% ▲ 33.00%
Median HH income
$35,291
Composite
47.48/100
National rank
#2275
State rank
#71 of 540 in MI

Livability — Kalamazoo

Score
76/100
State rank
#141
US rank
#3492

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kalamazoo, MI
County
Kalamazoo County · 224,317 people
City population
121,397
Metro
Kalamazoo-Portage, MI
Population (ZIP)
20,946
Household income
$56,432
Rent vs Own
48.1% rent · 51.9% own
Severe rent burden
1184.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 58% Black 22% Hispanic / Latino 15% Two or more races 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Romanian 6% Iranian 4% Slovak 3%
Foreign-born
9% · Canada
Languages at home
84% English-only · Spanish 11% Arabic 2% 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
▼ -264.90%
Current HPI
206.9355
Rent YoY
▲ 6.41%
Metro
Kalamazoo-Portage, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+829.6% since first listed
21 events — show timeline
  • 2026-04-27 Pending REALCOMP
  • 2026-04-27 Pending MiRealSource-MiMLS
  • 2026-04-27 Pending SW Michigan MLS
  • 2026-04-15 Price Changed $185,000 MiRealSource-MiMLS
  • 2026-04-14 Price Changed $185,000 REALCOMP
  • 2026-04-14 Price Changed $185,000 SW Michigan MLS
  • 2025-12-30 Listed $190,000 REALCOMP
  • 2025-12-30 Listed $190,000 SW Michigan MLS
  • 2025-12-30 Listed $190,000 MiRealSource-MiMLS
  • 2014-12-24 Listing Removed SW Michigan MLS
  • 2014-09-16 Listing Removed SW Michigan MLS
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2011-02-18 Listing Removed REALCOMP
  • 2010-08-18 Listed $16,000 REALCOMP
  • 2010-08-18 Listed $16,000 SW Michigan MLS
  • 2010-05-25 Sold (MLS) $7,000 SW Michigan MLS
  • 2010-03-01 Listed $11,200 SW Michigan MLS
  • 2010-01-31 Listed $14,000 SW Michigan MLS
  • 2010-01-22 Listed $14,000 SW Michigan MLS
  • 1986-05-14 Listed $19,900 REALCOMP
  • 1986-05-14 Listed $19,900 SW Michigan MLS

Property tax history

+5.6%/yr

Latest (2025): $1,546 · -39.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…