CashFlowRE
Sign in Sign up
1616 S Getty St
B- Composite 69.76
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +8.1/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$100,000

1616 S Getty St · Muskegon, MI 49442
2 bd · 1.0 ba · 1,097 sqft · SingleFamily public records · 39 Days on market
Built 1938 6,142 sqft lot Est $143k · 30% under ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Are you looking for an affordable home? This 2 bedroom bungalow is ready for you. Open living room/dining room/kitchen. Main floor laundry and breezeway, plus a front porch. Seller intends on leaving many of the furnishings. All appliances and shed are less than 2 years old. This property includes 2 lots. The address for the 2nd lot is 810 Grace Street. City Bus stop is right across the street.

Key facts

  • Shed
  • Breezeway
  • Front porch

Tags

MAIN FLOOR LAUNDRYBREEZEWAYFRONT PORCHALL APPLIANCESSHED2 LOTS

Property features AI

Exterior

  • Utilities: Public water; Electricity available; Natural gas available and connected
  • Home design: Single-family residence; Residential property
  • Construction: Built in 1938; Wood siding exterior; Composition/shingle roof; Full basement
  • Exterior features: Corner lot with sidewalk; Paved road access

Interior

  • Kitchen: Oven; Range; Refrigerator; Dryer
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Window treatments; 5 total rooms
  • Laundry & utility: Washer; Dryer; Natural gas water heater

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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 4.6% in Muskegon — 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 79/100 on livability (#92 in MI, #2,096 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D-, crime F, employment F.
  • Muskegon Public Schools Of The City Of (urban): math 4% / reading 12% proficiency, ranked #534 of 540 in MI (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+8.2%/yr); 289 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 438 units permitted in Muskegon County in 2024 (115 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($49k/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 $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Muskegon County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 4y 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 $80k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.31%
Cap rate
9.36%
Cash-on-cash
10.95%
DSCR
1.49
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$142,610
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
842 E Dale Ave 0.04mi 2/1.0 1,092 (-0%) 4mo $105,000 $96 94
1061 E Forest Ave 0.31mi 3/1.0 (+1) 1,118 (+2%) 2mo $126,000 $113 76
1062 Langeland Ave 0.47mi 2/1.0 1,108 (+1%) 3mo $141,000 $127 74
1808 Mcilwraith St 0.44mi 3/1.0 (+1) 1,100 (+0%) 2mo $143,500 $130 72
1476 Kingsley St 0.19mi 3/1.0 (+1) 995 (-9%) 3mo $95,000 $95 68
1109 Francis Ave 0.53mi 2/1.0 1,152 (+5%) 2mo $159,135 $138 65
1873 Valley St 0.36mi 2/1.0 1,216 (+11%) 1mo $113,000 $93 64
769 Catawba Ave 0.30mi 2/1.5 1,250 (+14%) 2mo $165,000 $132 59
508 Catherine Ave 0.70mi 2/1.0 1,046 (-5%) 1mo $125,000 $120 58
1281 Emerson Ave 0.59mi 3/1.0 (+1) 1,152 (+5%) 1mo $189,900 $165 58
1872 Burton Rd 0.74mi 3/1.0 (+1) 1,050 (-4%) 3mo $154,900 $148 50
1099 Francis Ave 0.52mi 3/1.5 (+1) 970 (-12%) 1mo $199,900 $206 49

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
6.1%
Equity multiple
1.25×
Total profit
$7,058
Equity at exit
$14,910
10-year hold
IRR
19.9%
Equity multiple
3.10×
Total profit
$58,880
Equity at exit
$8,646

Cash invested: $28,000 (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 49442

Rents YoY
8.2%
Active inventory
289
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,309 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$212 /mo · $2,549/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$255

Break-even live

Break-even rent $985
Max offer price $100,000
Occupancy floor 75%

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
$25,000
Closing costs
$3,000
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1126 Holt St Muskegon, MI 2.0 1.0 708 $1,095 $1.55 21d 1 0.61mi
1188 Spring St Muskegon, MI 3.0 1.0 1443 $1,500 $1.04 21d 1 0.86mi
384 Iona Ave Muskegon, MI 3.0 1.0 1194 $1,275 $1.07 21d 1 0.90mi
80 E Grand Ave Muskegon, MI 3.0 1.5 1200 $1,300 $1.08 21d 1 0.94mi
1101 Spring St Muskegon, MI 2.0 1.0 700 $1,100 $1.57 21d 1 0.99mi
1223 Terrace St Unit A Muskegon, MI 1.0 1.0 800 $1,000 $1.25 21d 1 0.99mi
1206 Terrace St Unit 1 Muskegon, MI 2.0 1.0 1200 $1,975 $1.65 21d 1 1.00mi
1633 Peck St Unit 1 Muskegon, MI 2.0 1.0 1184 $1,150 $0.97 21d 1 1.04mi
310 Allen Ave Unit 2 Muskegon, MI 3.0 3.0 1100 $1,490 $1.35 21d 1 1.05mi
313 Orchard Ave Unit 1 Muskegon, MI 3.0 3.0 1121 $1,575 $1.40 21d 1 1.13mi
313 Orchard Ave Unit 2 Muskegon, MI 3.0 3.0 1279 $1,475 $1.15 21d 1 1.13mi
122 W Muskegon Ave Muskegon, MI 2.0 2.0 856 $795 $0.93 21d 1 1.45mi

Listing history 45 events

  1. 2026-06-19
    days on market $100,000 Active 39 DOM
  2. 2026-06-18
    days on market $100,000 Active 38 DOM
  3. 2026-06-17
    days on market $100,000 Active 37 DOM
  4. 2026-06-16
    days on market $100,000 Active 36 DOM
  5. 2026-06-15
    days on market $100,000 Active 35 DOM
  6. 2026-06-14
    days on market $100,000 Active 33 DOM
  7. 2026-06-13
    days on market $100,000 Active 32 DOM
  8. 2026-06-10
    days on market $100,000 Active 30 DOM
  9. 2026-06-09
    days on market $100,000 Active 29 DOM
  10. 2026-06-08
    days on market $100,000 Active 28 DOM
  11. 2026-06-07
    days on market $100,000 Active 27 DOM
  12. 2026-06-05
    days on market $100,000 Active 24 DOM
  13. 2026-06-03
    days on market $100,000 Active 23 DOM
  14. 2026-06-02
    days on market $100,000 Active 22 DOM
  15. 2026-06-01
    days on market $100,000 Active 21 DOM
  16. 2026-05-31
    days on market $100,000 Active 20 DOM
  17. 2026-05-30
    days on market $100,000 Active 19 DOM
  18. 2026-05-11
    listed $100,000 Active 398-char remark
    Show marketing remark (397 chars)

    Are you looking for an affordable home? This 2 bedroom bungalow is ready for you. Open living room/dining room/kitchen. Main floor laundry and breezeway, plus a front porch. Seller intends on leaving many of the furnishings. All appliances and shed are less than 2 years old. This property includes 2 lots. The address for the 2nd lot is 810 Grace Street. City Bus stop is right across the street.

  19. 2026-05-11
    listed $100,000 Active
    Show marketing remark (397 chars)

    Are you looking for an affordable home? This 2 bedroom bungalow is ready for you. Open living room/dining room/kitchen. Main floor laundry and breezeway, plus a front porch. Seller intends on leaving many of the furnishings. All appliances and shed are less than 2 years old. This property includes 2 lots. The address for the 2nd lot is 810 Grace Street. City Bus stop is right across the street.

  20. 2026-05-11
    listed $100,000 Active 397-char remark
    Show marketing remark (397 chars)

    Are you looking for an affordable home? This 2 bedroom bungalow is ready for you. Open living room/dining room/kitchen. Main floor laundry and breezeway, plus a front porch. Seller intends on leaving many of the furnishings. All appliances and shed are less than 2 years old. This property includes 2 lots. The address for the 2nd lot is 810 Grace Street. City Bus stop is right across the street.

  21. 2026-04-08
    historical
  22. 2025-11-03
    listed $110,000 Active
  23. 2025-11-03
    listed $110,000 Active
  24. 2023-09-11
    soldstatus $80,000
  25. 2023-08-28
    soldstatus $80,000 Sold
  26. 2023-08-28
    soldstatus $80,000 Closed
  27. 2023-08-28
    soldstatus $80,000 Sold
  28. 2023-05-20
    status Pending
  29. 2023-05-20
    status Pending
  30. 2023-05-20
    status Pending
  31. 2023-03-18
    status Active
  32. 2023-03-18
    status Active
  33. 2023-03-18
    status Active
  34. 2023-03-17
    status Pending
  35. 2023-03-17
    status Pending
  36. 2023-03-17
    status Pending
  37. 2023-02-03
    price $97,899
  38. 2023-02-03
    price $97,899
  39. 2023-02-03
    price $97,899
  40. 2022-12-18
    price $99,899
  41. 2022-12-17
    price $99,899
  42. 2022-12-17
    price $99,899
  43. 2022-11-10
    listed $110,000 Active
  44. 2022-11-10
    listed $110,000 Active
  45. 2022-11-10
    listed $110,000 Active

ⓘ 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
$2,549 · $212/mo
Projected year-2 tax
$2,549 · $212/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 ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$15,706
− Mortgage interest
−$5,602
− Property taxes
−$2,549
− Insurance
−$500
− Repairs & maintenance
−$1,256
− Management
−$1,256
− Depreciation
−$2,909
Taxable income
$1,633
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$392
After-tax cash flow
$2,674/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
Muskegon Public Schools Of The City Of
NCES district ID
2624840
Math proficiency
4% ▼ -9.00%
Reading proficiency
12% ▼ -9.00%
Median HH income
$27,622
Composite
5.8/100
National rank
#10017
State rank
#534 of 540 in MI

Livability — Muskegon

Score
79/100
State rank
#92
US rank
#2096

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Muskegon, MI
County
Muskegon County · 107,917 people
City population
44,766
Metro
Muskegon, MI
Population (ZIP)
44,766
Household income
$48,563
Rent vs Own
30.6% rent · 69.4% own
Severe rent burden
1598.0

Population outlook (Muskegon County) Hauer SSP2

Today (2025)
174,032 people
By 2030
173,365 · -0.4%
By 2040
168,877 · -3.0%
By 2050
160,306 · -7.9%
By 2075
134,426 · -22.8%
By 2100
98,836 · -43.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 63% Black 22% Two or more races 10% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Iranian 5% Romanian 4% Lithuanian 3%
Foreign-born
3% · Canada, South Korea
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · Muskegon

2024 margin
Toss-up / Even · D 48.4% · R 50.2% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: 29.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.6 2016: D+0.9 2012: D+17.8 2008: D+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.87%
Current HPI
287.0558
Rent YoY
▲ 8.21%
Metro
Muskegon, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-9.1% since first listed
28 events — show timeline
  • 2026-05-11 Listed $100,000 REALCOMP
  • 2026-05-11 Listed $100,000 MiRealSource-MiMLS
  • 2026-05-11 Listed $100,000 SW Michigan MLS
  • 2026-04-08 Listing Removed MiRealSource-MiMLS
  • 2025-11-03 Listed $110,000 REALCOMP
  • 2025-11-03 Listed $110,000 MiRealSource-MiMLS
  • 2023-09-11 Sold (Public Records) $80,000 Public Records
  • 2023-08-28 Sold (MLS) $80,000 SW Michigan MLS
  • 2023-08-28 Sold (MLS) $80,000 MiRealSource-MiMLS
  • 2023-08-28 Sold (MLS) $80,000 REALCOMP
  • 2023-05-20 Pending REALCOMP
  • 2023-05-20 Pending MiRealSource-MiMLS
  • 2023-05-20 Pending SW Michigan MLS
  • 2023-03-18 Relisted REALCOMP
  • 2023-03-18 Relisted MiRealSource-MiMLS
  • 2023-03-18 Relisted SW Michigan MLS
  • 2023-03-17 Pending REALCOMP
  • 2023-03-17 Pending MiRealSource-MiMLS
  • 2023-03-17 Pending SW Michigan MLS
  • 2023-02-03 Price Changed $97,899 MiRealSource-MiMLS
  • 2023-02-03 Price Changed $97,899 REALCOMP
  • 2023-02-03 Price Changed $97,899 SW Michigan MLS
  • 2022-12-18 Price Changed $99,899 MiRealSource-MiMLS
  • 2022-12-17 Price Changed $99,899 REALCOMP
  • 2022-12-17 Price Changed $99,899 SW Michigan MLS
  • 2022-11-10 Listed $110,000 SW Michigan MLS
  • 2022-11-10 Listed $110,000 MiRealSource-MiMLS
  • 2022-11-10 Listed $110,000 REALCOMP

Property tax history

+9.6%/yr

Latest (2025): $2,549 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…