CashFlowRE
Sign in Sign up
15441 Meddler Ave NE
C+ Composite 63.2
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 +20.8/30.0
  • ARV discount +14.9/15.0
  • DSCR +6.6/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.7/10.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$279,900

15441 Meddler Ave NE · Trufant, MI 49326
4 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 5 Days on market
Built 1993 0.94 ac lot $278/sqft · 29% above area Est $335k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 15441 Meddler! This 4 bed 2 bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level offers a spacious living area, dining space, kitchen, two bedrooms, and a full bath! Enjoy the finished basement with additional living area, two bedrooms, full bath, laundry, and storage! The property features a screened in porch and fenced backyard perfect for relaxing and entertaining in the warm summer months ahead! You'll also find an outbuilding perfect for a workshop and additional storage space! Conveniently located, you are just minutes from public access to Lincoln Lake! All offers reviewed Tuesday, May 19 at 12PM. Schedule your showing today!

Key facts

  • Screened in porch
  • Outbuilding
  • Finished basement

Tags

SCREENED IN PORCHFENCED BACKYARDFINISHED BASEMENTOUTBUILDINGPUBLIC ACCESS TO LINCOLN LAKE

Property features AI

Exterior

  • Parking: Attached garage; 2-car garage
  • Utilities: Well water; Electricity available; Natural gas connected
  • Home design: Ranch-style single family residence; Residential property; Built in 1993
  • Construction: Vinyl siding; Metal roof
  • Exterior features: Flag lot; Wooded lot; Approximately 0.94 acre lot

Interior

  • Kitchen: Oven; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Heating available
  • Interior features: 7 total rooms; Full basement
  • Laundry & utility: Washer; Dryer

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 $280k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/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 $272k (3.0% below list).
  • Recommended offer: $272k (3.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Cedar Springs Public Schools (town): math 35% / reading 48% proficiency, ranked #175 of 540 in MI (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 27 active listings in the ZIP; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($2k loan paydown + $262 appreciation (0.1% local appreciation)).
  • Kent County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (0.1% appreciation + 3.0% rent growth), your $78k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 25y 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.
Recommended offer $271,573 (3.0% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.97%
Cap rate
7.93%
Cash-on-cash
5.86%
DSCR
1.26
GRM
8.6

CMA / ARV

ARV (median comp)
$335,260
List price
$279,900
Delta
-16.51%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15026 Meddler Ave 0.55mi 3/1.0 (-1) 1,118 (+11%) 8mo $125,000 $112 45
14930 Hemlock Ave. Ave NE 0.71mi 3/1.5 (-1) 1,104 (+10%) 20mo $265,000 $240 28

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

Projected returns pro-forma

0.09% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.6%
Equity multiple
1.22×
Total profit
$17,344
Equity at exit
$82,585
10-year hold
IRR
9.8%
Equity multiple
2.08×
Total profit
$84,332
Equity at exit
$100,324

Cash invested: $78,372 (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 49326

Home prices YoY
0.0%
Active inventory
27
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,716 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$178 /mo · $2,141/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$570
Net cashflow
$383

Break-even live

Break-even rent $2,231
Max offer price $279,900
Occupancy floor 81%

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
$69,975
Closing costs
$8,397
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.

Listing history 14 events

  1. 2026-05-14
    listed $279,900 Active 717-char remark
    Show marketing remark (717 chars)

    Welcome to 15441 Meddler! This 4 bed 2 bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level offers a spacious living area, dining space, kitchen, two bedrooms, and a full bath! Enjoy the finished basement with additional living area, two bedrooms, full bath, laundry, and storage! The property features a screened in porch and fenced backyard perfect for relaxing and entertaining in the warm summer months ahead! You'll also find an outbuilding perfect for a workshop and additional storage space! Conveniently located, you are just minutes from public access to Lincoln Lake! All offers reviewed Tuesday, May 19 at 12PM. Schedule your showing today!

  2. 2026-05-14
    listed $279,900 Active 717-char remark
    Show marketing remark (717 chars)

    Welcome to 15441 Meddler! This 4 bed 2 bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level offers a spacious living area, dining space, kitchen, two bedrooms, and a full bath! Enjoy the finished basement with additional living area, two bedrooms, full bath, laundry, and storage! The property features a screened in porch and fenced backyard perfect for relaxing and entertaining in the warm summer months ahead! You'll also find an outbuilding perfect for a workshop and additional storage space! Conveniently located, you are just minutes from public access to Lincoln Lake! All offers reviewed Tuesday, May 19 at 12PM. Schedule your showing today!

  3. 2026-05-14
    listed $279,900 Active
    Show marketing remark (717 chars)

    Welcome to 15441 Meddler! This 4 bed 2 bath home has been updated and is move in ready! Offering immediate possession this home is a must see! The main level offers a spacious living area, dining space, kitchen, two bedrooms, and a full bath! Enjoy the finished basement with additional living area, two bedrooms, full bath, laundry, and storage! The property features a screened in porch and fenced backyard perfect for relaxing and entertaining in the warm summer months ahead! You'll also find an outbuilding perfect for a workshop and additional storage space! Conveniently located, you are just minutes from public access to Lincoln Lake! All offers reviewed Tuesday, May 19 at 12PM. Schedule your showing today!

  4. 2026-02-27
    soldstatus $189,900
  5. 2014-09-16
    historical
  6. 2003-03-20
    soldstatus $121,000
  7. 2003-03-20
    soldstatus $121,000
  8. 2002-07-26
    listed $126,500
  9. 2002-07-26
    listed $126,500
  10. 2001-10-30
    historical
  11. 2001-07-16
    soldstatus $99,118
  12. 2001-04-28
    listed $129,900
  13. 2001-04-28
    listed $129,900
  14. 1993-07-06
    soldstatus $11,000

ⓘ 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
$2,141 · $178/mo
Projected year-2 tax
$3,226 · $269/mo
Expected delta
+$1,085/yr (+$90/mo · 50.7%)

ⓘ 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 ≥97°F today · 15 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
$32,589
− Mortgage interest
−$15,679
− Property taxes
−$2,141
− Insurance
−$1,400
− Repairs & maintenance
−$2,607
− Management
−$2,607
− Depreciation
−$8,143
Taxable income
$13
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3
After-tax cash flow
$4,587/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
Cedar Springs Public Schools
NCES district ID
2608520
Math proficiency
35% ▼ -11.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$57,632
Composite
36.42/100
National rank
#4675
State rank
#175 of 540 in MI

Livability — Trufant

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

City population
1,496
Population (ZIP)
4,126

Population outlook (Kent County) Hauer SSP2

Today (2025)
712,484 people
By 2030
748,618 · +5.1%
By 2040
814,777 · +14.4%
By 2050
868,556 · +21.9%
By 2075
966,487 · +35.7%
By 2100
967,975 · +35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 5%
Common ancestry
Iranian 10% Romanian 3% Lithuanian 3%
Foreign-born
0% · China
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Kent

2024 margin
Lean D (+5.4) · D 51.8% · R 46.5% · Other 1.7%
2008→2024 swing
+4.8pp toward D · 2008: 0.5pp · 2024: 5.4pp
All cycles
2024: D+5.4 2020: D+6.1 2016: R+3.1 2012: R+7.9 2008: D+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.09%
Current HPI
379.9632
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+2672.7% since first listed
20 events — show timeline
  • 2026-06-09 Sold (MLS) $305,000 SW Michigan MLS
  • 2026-06-09 Sold (MLS) $305,000 REALCOMP
  • 2026-06-09 Sold (MLS) $305,000 MiRealSource-MiMLS
  • 2026-05-19 Pending MiRealSource-MiMLS
  • 2026-05-19 Pending REALCOMP
  • 2026-05-19 Pending SW Michigan MLS
  • 2026-05-14 Listed $279,900 SW Michigan MLS
  • 2026-05-14 Listed $279,900 REALCOMP
  • 2026-05-14 Listed $279,900 MiRealSource-MiMLS
  • 2026-02-27 Sold (Public Records) $189,900 Public Records
  • 2014-09-16 Listing Removed SW Michigan MLS
  • 2003-03-20 Sold (MLS) $121,000 REALCOMP
  • 2003-03-20 Sold (MLS) $121,000 SW Michigan MLS
  • 2002-07-26 Listed $126,500 REALCOMP
  • 2002-07-26 Listed $126,500 SW Michigan MLS
  • 2001-10-30 Listing Removed REALCOMP
  • 2001-07-16 Sold (Public Records) $99,118 Public Records
  • 2001-04-28 Listed $129,900 REALCOMP
  • 2001-04-28 Listed $129,900 SW Michigan MLS
  • 1993-07-06 Sold (Public Records) $11,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $2,141 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…