CashFlowRE
Sign in Sign up
836 West North St 8-Plex
D+ Composite 45.84
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
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$94,900

836 West North St · Kalamazoo, MI 49007
None bd · None ba · 2,643 sqft · MultiFamily public records · 72 Days on market
Built 1888 10,019 sqft lot ↓ 35% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 8 units. confirmed

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 MLS

Opportunities like this don't come around often. Just a block from Woodward Elementary in Kalamazoo, this historic Queen Anne offers over 4,000 sq ft above grade and has been fully taken down to the studs. Giving you a true blank canvas to build exactly what you want. Zoned for multi-family or commercial use, the layout and size lend themselves well to a potential 5-8 unit redevelopment. Whether you're planning income-producing rentals, student housing near WMU and Kalamazoo College, or a unique mixed-use concept, the groundwork is already done. With original character like a turret and wrap-around porch still intact, this is your chance to blend historic charm with modern design in a way that stands out and performs. A Hold Harmless must be signed prior to viewing the property.

Key facts

  • 0.23 acre lot
  • Built 1888
  • Listed 72 days

Property features AI

Finance

  • Other: Zoning: Light Industry
  • Financial info: Tax annual amount available

Exterior

  • Parking: Unpaved parking
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Phone available
  • Home design: Residential income property; Multi-family
  • Construction: Wood siding construction; Composition roof
  • Exterior features: Corner lot; Directions: From W Kalamazoo Ave, turn N on Woodward Ave; property is on the northeast corner of Woodward and West North

Interior

  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: 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 8 × 3-bed/3-bath units multifamily listed at $95k.

Deal economics

  • At list price, monthly cash flow is $7k ($82k/yr) — positive. Per door: $852/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $95k).
  • Recommended offer: $89k (6.0% below list) — sets the bar for market timing.
  • Cap rate 92.5% 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 soft (-0.8%/yr); 77 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • At $9,463/mo this rent would consume 289% of the median local household income ($39k/yr) (locally 816% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $27k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 10y 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 $75k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1888 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $89,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1888 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
9.97%
Cap rate
92.53%
Cash-on-cash
307.99%
DSCR
14.70
GRM
0.8

CMA / ARV

ARV (on-the-fly)
$216,726
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
415 Elm St 0.21mi 4/— 2,648 (+0%) 16mo $150,000 $57 76
443 Stuart Ave Unit 1 and 2 0.25mi 4/— 2,571 (-3%) 16mo $285,000 $111 71
412 Woodward Ave 0.21mi 5/2.0 2,718 (+3%) 21mo $150,000 $55 68
412 Woodward Ave 0.21mi 5/2.0 2,718 (+3%) 21mo $150,000 $55 68
807 Ferris Ct 0.28mi 4/4.0 2,720 (+3%) 23mo $310,000 $114 63
206-208 Allen Blvd 0.41mi 4/2.0 2,706 (+2%) 21mo $221,088 $82 60
206-208 Allen Blvd 0.41mi 4/— 2,706 (+2%) 21mo $221,088 $82 60
316 Elm St 0.28mi 6/— 2,900 (+10%) 15mo $252,200 $87 58
417 Oak St 0.69mi 4/3.0 2,482 (-6%) 2mo $207,000 $83 56
420 Davis St 0.67mi 3/3.0 2,354 (-11%) 13mo $187,920 $80 40
816 W Lovell St 0.62mi 4/4.0 2,424 (-8%) 24mo $305,000 $126 38

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
15.73×
Total profit
$391,398
Equity at exit
$14,150
10-year hold
IRR
Equity multiple
30.86×
Total profit
$793,543
Equity at exit
$8,205

Cash invested: $26,572 (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 49007

Rents YoY
-0.8%
Active inventory
77
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$9,463 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,424/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$1,987
Net cashflow
$6,820

Break-even live

Break-even rent $830
Max offer price $94,900
Occupancy floor 23%

8-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (8 units) $9,463

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
$23,725
Closing costs
$2,847
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
722 W Kalamazoo Ave Unit 2 Kalamazoo, MI 3.0 1.0 1800 $1,600 $0.89 21d 1 0.27mi
125 S Kalamazoo Mall Kalamazoo, MI 2.0 2.0 1833 $3,088 $1.68 13d 1 0.82mi

Listing history 50 events

  1. 2026-06-18
    days on market $94,900 Active 72 DOM
  2. 2026-06-17
    days on market $94,900 Active 71 DOM
  3. 2026-06-16
    days on market $94,900 Active 70 DOM
  4. 2026-06-15
    days on market $94,900 Active 69 DOM
  5. 2026-06-14
    days on market $94,900 Active 67 DOM
  6. 2026-06-13
    days on market $94,900 Active 66 DOM
  7. 2026-06-10
    days on market $94,900 Active 64 DOM
  8. 2026-06-09
    days on market $94,900 Active 63 DOM
  9. 2026-06-08
    days on market $94,900 Active 62 DOM
  10. 2026-06-07
    days on market $94,900 Active 61 DOM
  11. 2026-06-05
    days on market $94,900 Active 58 DOM
  12. 2026-06-03
    days on market $94,900 Active 57 DOM
  13. 2026-06-02
    days on market $94,900 Active 56 DOM
  14. 2026-06-01
    days on market $94,900 Active 55 DOM
  15. 2026-05-31
    days on market $94,900 Active 54 DOM
  16. 2026-05-30
    days on market $94,900 Active 53 DOM
  17. 2026-04-07
    listed $94,900 Active
    Show marketing remark (789 chars)

    Opportunities like this don't come around often. Just a block from Woodward Elementary in Kalamazoo, this historic Queen Anne offers over 4,000 sq ft above grade and has been fully taken down to the studs. Giving you a true blank canvas to build exactly what you want. Zoned for multi-family or commercial use, the layout and size lend themselves well to a potential 5-8 unit redevelopment. Whether you're planning income-producing rentals, student housing near WMU and Kalamazoo College, or a unique mixed-use concept, the groundwork is already done. With original character like a turret and wrap-around porch still intact, this is your chance to blend historic charm with modern design in a way that stands out and performs. A Hold Harmless must be signed prior to viewing the property.

  18. 2026-04-07
    listed $94,900 Active 789-char remark
    Show marketing remark (789 chars)

    Opportunities like this don't come around often. Just a block from Woodward Elementary in Kalamazoo, this historic Queen Anne offers over 4,000 sq ft above grade and has been fully taken down to the studs. Giving you a true blank canvas to build exactly what you want. Zoned for multi-family or commercial use, the layout and size lend themselves well to a potential 5-8 unit redevelopment. Whether you're planning income-producing rentals, student housing near WMU and Kalamazoo College, or a unique mixed-use concept, the groundwork is already done. With original character like a turret and wrap-around porch still intact, this is your chance to blend historic charm with modern design in a way that stands out and performs. A Hold Harmless must be signed prior to viewing the property.

  19. 2026-04-01
    historical
  20. 2026-03-31
    historical
  21. 2026-03-27
    price $109,900
  22. 2026-03-27
    price $109,900
  23. 2026-02-20
    price $119,900
  24. 2026-02-19
    price $119,900
  25. 2025-10-29
    price $149,999
  26. 2025-10-28
    price $149,999
  27. 2025-10-27
    historical
  28. 2025-09-29
    listed $160,000 Active
  29. 2025-09-29
    listed $160,000 Active
  30. 2025-09-25
    historical
  31. 2025-08-15
    price $175,000
  32. 2025-08-14
    price $175,000
  33. 2025-06-09
    listed $190,000 Active
  34. 2025-06-08
    listed $190,000 Active
  35. 2024-01-31
    soldstatus $75,000 Sold
  36. 2024-01-31
    soldstatus $75,000 Sold
  37. 2024-01-31
    soldstatus $75,000 Closed
  38. 2024-01-24
    status Pending
  39. 2024-01-24
    status Pending
  40. 2024-01-24
    status Pending
  41. 2024-01-20
    price $109,900
  42. 2024-01-20
    price $109,900
  43. 2024-01-19
    price $109,900
  44. 2024-01-06
    price $114,900
  45. 2024-01-06
    price $114,900
  46. 2024-01-05
    price $114,900
  47. 2023-12-21
    price $119,900
  48. 2023-12-21
    price $119,900
  49. 2023-12-21
    price $119,900
  50. 2023-09-11
    listed $124,900 Active

ⓘ 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
$113,556
− Mortgage interest
−$5,316
− Property taxes
−$1,424
− Insurance
−$474
− Repairs & maintenance
−$9,084
− Management
−$9,084
− Depreciation
−$2,761
Taxable income
$85,412
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$20,499
After-tax cash flow
$61,340/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)
9,836
Household income
$39,344
Rent vs Own
75.8% rent · 24.2% own
Severe rent burden
816.0

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 0.61)
Race & ethnicity
White 44% Black 44% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Iranian 3% Romanian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% French/Haitian/Cajun 1% Arabic 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
▼ -68.80%
Current HPI
112.4973
Rent YoY
▼ -0.85%
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

-34.6% since first listed
47 events — show timeline
  • 2026-04-07 Listed $94,900 REALCOMP
  • 2026-04-07 Listed $94,900 MiRealSource-MiMLS
  • 2026-04-01 Listing Removed MiRealSource-MiMLS
  • 2026-03-31 Listing Removed REALCOMP
  • 2026-03-27 Price Changed $109,900 MiRealSource-MiMLS
  • 2026-03-27 Price Changed $109,900 REALCOMP
  • 2026-02-20 Price Changed $119,900 MiRealSource-MiMLS
  • 2026-02-19 Price Changed $119,900 REALCOMP
  • 2025-10-29 Price Changed $149,999 MiRealSource-MiMLS
  • 2025-10-28 Price Changed $149,999 REALCOMP
  • 2025-10-27 Listing Removed REALCOMP
  • 2025-09-29 Listed $160,000 REALCOMP
  • 2025-09-29 Listed $160,000 MiRealSource-MiMLS
  • 2025-09-25 Listing Removed MiRealSource-MiMLS
  • 2025-08-15 Price Changed $175,000 MiRealSource-MiMLS
  • 2025-08-14 Price Changed $175,000 REALCOMP
  • 2025-06-09 Listed $190,000 REALCOMP
  • 2025-06-08 Listed $190,000 MiRealSource-MiMLS
  • 2024-01-31 Sold (MLS) $75,000 MiRealSource-MiMLS
  • 2024-01-31 Sold (MLS) $75,000 SW Michigan MLS
  • 2024-01-31 Sold (MLS) $75,000 REALCOMP
  • 2024-01-24 Pending REALCOMP
  • 2024-01-24 Pending MiRealSource-MiMLS
  • 2024-01-24 Pending SW Michigan MLS
  • 2024-01-20 Price Changed $109,900 MiRealSource-MiMLS
  • 2024-01-20 Price Changed $109,900 REALCOMP
  • 2024-01-19 Price Changed $109,900 SW Michigan MLS
  • 2024-01-06 Price Changed $114,900 MiRealSource-MiMLS
  • 2024-01-06 Price Changed $114,900 REALCOMP
  • 2024-01-05 Price Changed $114,900 SW Michigan MLS
  • 2023-12-21 Price Changed $119,900 MiRealSource-MiMLS
  • 2023-12-21 Price Changed $119,900 REALCOMP
  • 2023-12-21 Price Changed $119,900 SW Michigan MLS
  • 2023-09-11 Listed $124,900 MiRealSource-MiMLS
  • 2023-09-11 Listed $124,900 SW Michigan MLS
  • 2023-09-11 Listed $124,900 REALCOMP
  • 2021-03-29 Sold (Public Records) $105,000 Public Records
  • 2016-11-04 Sold (MLS) $127,000 SW Michigan MLS
  • 2016-11-04 Sold (MLS) $127,000 REALCOMP
  • 2016-10-17 Pending SW Michigan MLS
  • 2016-10-10 Price Changed $145,000 SW Michigan MLS
  • 2016-08-09 Price Changed $150,000 SW Michigan MLS
  • 2016-07-29 Price Changed $155,000 SW Michigan MLS
  • 2016-07-29 Relisted SW Michigan MLS
  • 2016-04-20 Pending SW Michigan MLS
  • 2016-03-07 Listed $160,000 SW Michigan MLS
  • 2016-03-06 Listed $145,000 REALCOMP

Property tax history

+3.9%/yr

Latest (2025): $6,215 · +40.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…