CashFlowRE
Sign in Sign up
141 Reed St
B Composite 72.65
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$104,900

141 Reed St · Kalamazoo, MI 49001
3 bd · 2.0 ba · 1,764 sqft · SingleFamily public records · 29 Days on market
Built 1907 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

New Roof on this Kalamazoo duplex, each unit is a 3 bed 1 full bath. This duplex has had some updates done to it as of recent. Property includes a basement that presents potential for conversion into a third unit. The upside is there for more rental income, subject to municipal approval. Professionally managed and rents at or near market rents, call for financials. 24 hour notice for showings is a must. call today!

Key facts

  • Basement potential
  • Rental income
  • New roof

Tags

NEW ROOFBASEMENT POTENTIALRENTAL INCOME

Property features AI

Finance

  • Other: Lot approximately 66 x 132 (0.2 acre)
  • Financial info: One unit currently rented for $850 per month; One unit currently rented for $800 per month; Annual tax amount reported as $3,500

Exterior

  • Parking: 4 total parking spaces
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Cable connected; Phone connected
  • Home design: Multi-family residential income property
  • Construction: Stucco exterior; Composition roof
  • Exterior features: Paved public road access; Residential zoning

Interior

  • Bedrooms: Two units each with 3 bedrooms
  • Bathrooms: Each unit has 1 bathroom
  • 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 3-bed/2.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $848 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $105k).
  • Recommended offer: $103k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.0% 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; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • At $2,194/mo this rent would consume 47% of the median local household income ($56k/yr) (locally 1184% 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 $725 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 + 6.4% rent growth), your $29k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.
  • 23 sale attempts since 32y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,326 (1.5% below list)

Questions for the listing agent

  1. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.09%
Cap rate
16.00%
Cash-on-cash
34.66%
DSCR
2.54
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$264,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2412 Glenwood Dr 0.75mi 3/2.5 1,802 (+2%) 1mo $310,000 $172 59
2332 S Rose St 0.52mi 3/1.5 1,880 (+7%) 7mo $288,250 $153 57
2327 Outlook St 0.51mi 3/2.0 1,568 (-11%) 2mo $193,000 $123 56
2133 S Burdick St 0.36mi 4/2.0 (+1) 1,519 (-14%) 1mo $240,000 $158 54
2338 Glenwood Dr 0.71mi 3/3.5 1,711 (-3%) 3mo $418,000 $244 54
117 Edgemoor Ave 0.66mi 3/1.5 1,918 (+9%) 4mo $286,000 $149 49
1006 Hays Park Ave 0.71mi 4/2.0 (+1) 1,613 (-9%) 1mo $185,000 $115 47
2313 S Westnedge Ave 0.60mi 4/2.0 (+1) 1,540 (-13%) 4mo $240,000 $156 42
215 Inkster Ave 0.58mi 2/2.0 (-1) 1,546 (-12%) 8mo $232,000 $150 41
855 Lay Blvd 0.62mi 3/1.5 1,510 (-14%) 6mo $160,000 $106 40
1002 Egleston Ave 0.71mi 3/2.0 1,978 (+12%) 8mo $130,000 $66 40
1009 Oak St 0.74mi 4/2.0 (+1) 1,526 (-14%) 7mo $141,000 $92 32

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
34.4%
Equity multiple
2.53×
Total profit
$44,957
Equity at exit
$15,641
10-year hold
IRR
43.2%
Equity multiple
5.89×
Total profit
$143,537
Equity at exit
$9,070

Cash invested: $29,372 (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
4.0×

Monthly cashflow live

Estimated rent
$2,194 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$291 /mo · $3,495/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$461
Net cashflow
$848

Break-even live

Break-even rent $1,120
Max offer price $104,900
Occupancy floor 56%

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
$26,225
Closing costs
$3,147
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
211 Rose Pl Kalamazoo, MI 2.0 2.0 1695 $1,200 $0.71 21d 1 0.65mi
807 Central Park Cir Kalamazoo, MI 1.0–3.0 1.0–2.0 1089 $2,345 $2.15 13d 12 0.85mi
525 S Burdick St Kalamazoo, MI 2.0 2.0 1555 $2,928 $1.88 13d 2 0.87mi
125 S Kalamazoo Mall Kalamazoo, MI 2.0 2.0 1833 $3,088 $1.68 13d 1 1.18mi
838 W Main St Kalamazoo, MI 4.0 1.0 1470 $1,300 $0.88 21d 1 1.45mi

Listing history 50 events

  1. 2026-06-18
    days on market $104,900 Active 29 DOM
  2. 2026-06-17
    days on market $104,900 Active 28 DOM
  3. 2026-06-16
    days on market $104,900 Active 27 DOM
  4. 2026-06-15
    days on market $104,900 Active 26 DOM
  5. 2026-06-14
    days on market $104,900 Active 24 DOM
  6. 2026-06-13
    days on market $104,900 Active 23 DOM
  7. 2026-06-10
    days on market $104,900 Active 21 DOM
  8. 2026-06-09
    days on market $104,900 Active 20 DOM
  9. 2026-06-08
    days on market $104,900 Active 19 DOM
  10. 2026-06-07
    days on market $104,900 Active 18 DOM
  11. 2026-06-05
    days on market $104,900 Active 15 DOM
  12. 2026-06-03
    days on market $104,900 Active 14 DOM
  13. 2026-06-02
    pricedays on market $104,900 Active 13 DOM
  14. 2026-06-01
    days on market $114,900 Active 12 DOM
  15. 2026-05-31
    days on market $114,900 Active 11 DOM
  16. 2026-05-30
    days on market $114,900 Active 10 DOM
  17. 2026-05-20
    listed $114,900 Active 418-char remark
    Show marketing remark (418 chars)

    New Roof on this Kalamazoo duplex, each unit is a 3 bed 1 full bath. This duplex has had some updates done to it as of recent. Property includes a basement that presents potential for conversion into a third unit. The upside is there for more rental income, subject to municipal approval. Professionally managed and rents at or near market rents, call for financials. 24 hour notice for showings is a must. call today!

  18. 2026-05-20
    listed $114,900 Active
    Show marketing remark (418 chars)

    New Roof on this Kalamazoo duplex, each unit is a 3 bed 1 full bath. This duplex has had some updates done to it as of recent. Property includes a basement that presents potential for conversion into a third unit. The upside is there for more rental income, subject to municipal approval. Professionally managed and rents at or near market rents, call for financials. 24 hour notice for showings is a must. call today!

  19. 2026-05-16
    historical
  20. 2026-03-31
    price $115,000
  21. 2026-03-30
    price $115,000
  22. 2026-03-19
    status Active
  23. 2026-03-19
    status Active
  24. 2026-03-14
    status Pending
  25. 2026-03-14
    status Pending
  26. 2026-03-14
    historical
  27. 2026-02-28
    price $125,000
  28. 2026-02-27
    price $125,000
  29. 2026-01-30
    price $135,000
  30. 2026-01-29
    price $135,000
  31. 2026-01-13
    listed $142,900 Active
  32. 2026-01-13
    listed $142,900 Active
  33. 2026-01-10
    historical
  34. 2026-01-09
    historical
  35. 2026-01-03
    price $142,900
  36. 2026-01-02
    price $142,900
  37. 2025-11-15
    price $149,900
  38. 2025-11-14
    price $149,900
  39. 2025-10-10
    listed $162,500 Active
  40. 2025-10-10
    listed $162,500 Active
  41. 2024-05-01
    historical
  42. 2024-04-30
    historical
  43. 2024-03-01
    price $145,000
  44. 2024-03-01
    price $145,000
  45. 2024-02-29
    price $145,000
  46. 2024-01-30
    listed $155,000 Active
  47. 2024-01-30
    listed $155,000 Active
  48. 2022-08-25
    soldstatus $118,000 Sold
  49. 2022-08-25
    soldstatus $118,000 Sold
  50. 2022-07-19
    status Pending

ⓘ 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
$3,495 · $291/mo
Projected year-2 tax
$3,495 · $291/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$26,332
− Mortgage interest
−$5,876
− Property taxes
−$3,495
− Insurance
−$524
− Repairs & maintenance
−$2,107
− Management
−$2,107
− Depreciation
−$3,052
Taxable income
$9,172
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,201
After-tax cash flow
$7,980/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

+248.2% since first listed
61 events — show timeline
  • 2026-05-20 Listed $114,900 REALCOMP
  • 2026-05-20 Listed $114,900 MiRealSource-MiMLS
  • 2026-05-16 Listing Removed MiRealSource-MiMLS
  • 2026-03-31 Price Changed $115,000 MiRealSource-MiMLS
  • 2026-03-30 Price Changed $115,000 REALCOMP
  • 2026-03-19 Relisted REALCOMP
  • 2026-03-19 Relisted MiRealSource-MiMLS
  • 2026-03-14 Pending REALCOMP
  • 2026-03-14 Pending MiRealSource-MiMLS
  • 2026-03-14 Listing Removed REALCOMP
  • 2026-02-28 Price Changed $125,000 MiRealSource-MiMLS
  • 2026-02-27 Price Changed $125,000 REALCOMP
  • 2026-01-30 Price Changed $135,000 MiRealSource-MiMLS
  • 2026-01-29 Price Changed $135,000 REALCOMP
  • 2026-01-13 Listed $142,900 REALCOMP
  • 2026-01-13 Listed $142,900 MiRealSource-MiMLS
  • 2026-01-10 Listing Removed MiRealSource-MiMLS
  • 2026-01-09 Listing Removed REALCOMP
  • 2026-01-03 Price Changed $142,900 MiRealSource-MiMLS
  • 2026-01-02 Price Changed $142,900 REALCOMP
  • 2025-11-15 Price Changed $149,900 MiRealSource-MiMLS
  • 2025-11-14 Price Changed $149,900 REALCOMP
  • 2025-10-10 Listed $162,500 REALCOMP
  • 2025-10-10 Listed $162,500 MiRealSource-MiMLS
  • 2024-05-01 Listing Removed MiRealSource-MiMLS
  • 2024-04-30 Listing Removed REALCOMP
  • 2024-03-01 Price Changed $145,000 MiRealSource-MiMLS
  • 2024-03-01 Price Changed $145,000 REALCOMP
  • 2024-02-29 Price Changed $145,000 SW Michigan MLS
  • 2024-01-30 Listed $155,000 MiRealSource-MiMLS
  • 2024-01-30 Listed $155,000 REALCOMP
  • 2022-08-25 Sold (MLS) $118,000 SW Michigan MLS
  • 2022-08-25 Sold (MLS) $118,000 REALCOMP
  • 2022-07-19 Pending SW Michigan MLS
  • 2022-07-06 Listing Removed REALCOMP
  • 2022-06-30 Listed $125,000 SW Michigan MLS
  • 2022-06-30 Listed $125,000 REALCOMP
  • 2017-04-06 Sold (MLS) $39,000 SW Michigan MLS
  • 2017-04-06 Sold (MLS) $39,000 REALCOMP
  • 2017-03-21 Pending SW Michigan MLS
  • 2017-03-16 Listed $45,000 SW Michigan MLS
  • 2017-03-16 Listed $45,000 REALCOMP
  • 2015-10-28 Listing Removed SW Michigan MLS
  • 2015-10-27 Listing Removed REALCOMP
  • 2015-09-05 Listed $32,900 SW Michigan MLS
  • 2014-10-27 Listed $32,900 REALCOMP
  • 2014-10-17 Listing Removed SW Michigan MLS
  • 2009-07-10 Sold (MLS) $16,000 SW Michigan MLS
  • 2009-06-08 Listed $19,900 SW Michigan MLS
  • 2008-11-03 Listing Removed SW Michigan MLS
  • 2008-07-15 Listed $79,000 SW Michigan MLS
  • 2007-02-23 Sold (Public Records) $78,000 Public Records
  • 2007-02-02 Sold (MLS) $78,000 SW Michigan MLS
  • 2006-12-18 Listed $78,000 SW Michigan MLS
  • 2006-08-03 Listing Removed SW Michigan MLS
  • 2005-11-07 Listed $85,900 SW Michigan MLS
  • 2003-08-19 Sold (MLS) $19,000 REALCOMP
  • 2003-08-19 Sold (MLS) $19,000 SW Michigan MLS
  • 2003-06-26 Listed $19,900 REALCOMP
  • 2003-06-26 Listed $19,900 SW Michigan MLS
  • 1994-06-10 Listed $33,000 SW Michigan MLS

Property tax history

+8.7%/yr

Latest (2025): $3,495 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…