1006 Hays Park Ave · Kalamazoo, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 2/10 · Minimal
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -5.5%
- Equity multiple
- 0.79×
- Total profit
- $-10,942
- Equity at exit
- $27,584
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-27status 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.
-
2026-04-27status 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.
-
2026-04-27status 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.
-
2026-04-15price $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.
-
2026-04-14price $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.
-
2026-04-14price $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.
-
2025-12-30$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.
-
2025-12-30$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.
-
2025-12-30$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.
-
2014-12-24historical
-
2014-09-16historical
-
2014-09-15historical
-
2011-02-18historical
-
2010-08-18$16,000
-
2010-08-18$16,000
-
2010-05-25soldstatus $7,000
-
2010-03-01$11,200
-
2010-01-31$14,000
-
2010-01-22$14,000
-
1986-05-14$19,900
-
1986-05-14$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
- 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
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
- 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 |
|---|---|---|
| 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
+829.6% since first listed21 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%/yrLatest (2025): $1,546 · -39.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…