CashFlowRE
Sign in Sign up
529 N Michigan Ave
D Composite 44.01
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).

  • ARV discount +12.4/15.0
  • Cash flow +12.1/30.0
  • Livability +4.0/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.5/10.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$183,999

529 N Michigan Ave · Hastings, MI 49058
2 bd · 1.0 ba · 1,160 sqft · SingleFamily public records · 43 Days on market
Built 1876 8,712 sqft lot $159/sqft · 12% below area Est $206k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming and full of potential, this Hastings home offers a fantastic opportunity for buyers looking for comfort, convenience, and value. Located at 529 N Michigan Ave, this property is ideally situated close to downtown Hastings, local parks, schools, shopping, and restaurants while still offering a quiet neighborhood feel. Inside, you'll find a welcoming layout with functional living spaces, abundant natural light, and plenty of room to make the home your own. Whether you're a first-time buyer, someone looking to downsize, or an investor searching for a solid opportunity, this home offers flexibility and long-term potential. The backyard provides space to relax, entertain, garden, or simply enjoy the outdoors, while the convenient location makes commuting and everyday errands easy. With small-town charm and practical living wrapped into one property, this Hastings home is ready for its next chapter. Affordable homes in desirable locations are becoming harder to find, don't miss out.

Key facts

  • Shopping
  • Quiet neighborhood
  • Schools

Tags

CLOSE TO DOWNTOWN HASTINGSLOCAL PARKSSCHOOLSSHOPPINGRESTAURANTSQUIET NEIGHBORHOOD

Property features AI

Exterior

  • Utilities: Public water; Natural gas connected
  • Home design: Traditional style; Single-family residence
  • Construction: Wood siding exterior; Composition roof; Built in 1876
  • Exterior features: Sidewalk; Paved road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3; Bedroom 4; Bedroom 5
  • Bathrooms: One full bathroom; Primary bathroom
  • Heating & cooling: Forced air heating; Natural gas connected
  • Interior features: Six total rooms; Formal dining area; Dining area; Family room; Living room; Recreation room; Den; Other flexible spaces
  • Laundry & utility: Dedicated laundry room; 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 $184k.

Deal economics

  • At list price, monthly cash flow is $-95 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $170k (7.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (15.2% below list).
  • Recommended offer: $156k (15.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.0% in Hastings — 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 (#95 in MI, #2,201 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools C-, employment D, commute F.
  • Hastings Area School District (town): math 33% / reading 48% proficiency, ranked #203 of 540 in MI (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 136 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 171 units permitted in Barry County in 2024 (0 in 5+ unit buildings).

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.
  • Barry County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($178k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 21y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $69k; list at $184k implies a 167% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1876 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $156,000 (15.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1876 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.85%
Cap rate
6.04%
Cash-on-cash
-0.91%
DSCR
0.96
GRM
9.8

CMA / ARV

ARV (median comp)
$206,381
List price
$183,999
Delta
-10.84%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
617 E Thorn St 0.37mi 2/1.0 1,130 (-3%) 10mo $165,000 $146 70
521 E State Rd 0.26mi 2/1.0 1,008 (-13%) 1mo $225,000 $223 65
903 N Michigan Ave 0.23mi 3/1.0 (+1) 1,256 (+8%) 7mo $215,000 $171 65
504 S Washington St 0.70mi 3/1.0 (+1) 1,192 (+3%) 6mo $220,000 $185 53
418 S Dibble St 0.60mi 3/1.0 (+1) 1,200 (+3%) 11mo $240,000 $200 52
615 E Mill St 0.40mi 3/2.0 (+1) 1,066 (-8%) 9mo $192,500 $181 51
413 E Madison St 0.75mi 3/1.0 (+1) 1,232 (+6%) 1mo $215,000 $175 49
603 E Bond St 0.73mi 2/1.0 1,052 (-9%) 2mo $201,000 $191 48
1130 N Broadway St 0.49mi 3/1.0 (+1) 990 (-15%) 8mo $210,000 $212 41
128 E Grand St 0.63mi 3/2.0 (+1) 1,316 (+13%) 3mo $230,000 $175 36
421 W Grand St 0.71mi 2/1.0 1,312 (+13%) 11mo $205,000 $156 36
1611 N Jefferson St 0.68mi 3/2.0 (+1) 1,293 (+12%) 13mo $235,000 $182 29

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-19.9%
Equity multiple
0.31×
Total profit
$-35,791
Equity at exit
$27,435
10-year hold
IRR
-12.8%
Equity multiple
0.25×
Total profit
$-38,700
Equity at exit
$15,909

Cash invested: $51,520 (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 49058

Active inventory
136
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,560 medium interval (Pro) →
Mortgage (P&I)
$965
Tax est. 1.5%
$230 /mo · $2,760/yr
Insurance
$77
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$-95

Break-even live

Break-even rent $1,680
Max offer price $170,293
Occupancy floor

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
$46,000
Closing costs
$5,520
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
714 Barfield Dr Hastings, MI 1.0–2.0 1.0–2.0 942 $1,560 $1.66 3d 12 1.42mi

Listing history 33 events

  1. 2026-06-19
    days on market $183,999 Active 43 DOM
  2. 2026-06-18
    days on market $183,999 Active 42 DOM
  3. 2026-06-17
    days on market $183,999 Active 41 DOM
  4. 2026-06-16
    days on market $183,999 Active 40 DOM
  5. 2026-06-15
    days on market $183,999 Active 39 DOM
  6. 2026-06-14
    days on market $183,999 Active 37 DOM
  7. 2026-06-13
    days on market $183,999 Active 36 DOM
  8. 2026-06-10
    days on market $183,999 Active 34 DOM
  9. 2026-06-09
    days on market $183,999 Active 33 DOM
  10. 2026-06-08
    days on market $183,999 Active 32 DOM
  11. 2026-06-07
    days on market $183,999 Active 31 DOM
  12. 2026-06-02
    days on market $183,999 Active 26 DOM
  13. 2026-06-01
    days on market $183,999 Active 25 DOM
  14. 2026-05-31
    days on market $183,999 Active 24 DOM
  15. 2026-05-30
    days on market $183,999 Active 23 DOM
    Show marketing remark (999 chars)

    Charming and full of potential, this Hastings home offers a fantastic opportunity for buyers looking for comfort, convenience, and value. Located at 529 N Michigan Ave, this property is ideally situated close to downtown Hastings, local parks, schools, shopping, and restaurants while still offering a quiet neighborhood feel. Inside, you'll find a welcoming layout with functional living spaces, abundant natural light, and plenty of room to make the home your own. Whether you're a first-time buyer, someone looking to downsize, or an investor searching for a solid opportunity, this home offers flexibility and long-term potential. The backyard provides space to relax, entertain, garden, or simply enjoy the outdoors, while the convenient location makes commuting and everyday errands easy. With small-town charm and practical living wrapped into one property, this Hastings home is ready for its next chapter. Affordable homes in desirable locations are becoming harder to find, don't miss out.

  16. 2026-05-07
    listed $193,999 Active 999-char remark
    Show marketing remark (999 chars)

    Charming and full of potential, this Hastings home offers a fantastic opportunity for buyers looking for comfort, convenience, and value. Located at 529 N Michigan Ave, this property is ideally situated close to downtown Hastings, local parks, schools, shopping, and restaurants while still offering a quiet neighborhood feel. Inside, you'll find a welcoming layout with functional living spaces, abundant natural light, and plenty of room to make the home your own. Whether you're a first-time buyer, someone looking to downsize, or an investor searching for a solid opportunity, this home offers flexibility and long-term potential. The backyard provides space to relax, entertain, garden, or simply enjoy the outdoors, while the convenient location makes commuting and everyday errands easy. With small-town charm and practical living wrapped into one property, this Hastings home is ready for its next chapter. Affordable homes in desirable locations are becoming harder to find, don't miss out.

  17. 2026-05-07
    listed $193,999 Active 999-char remark
    Show marketing remark (999 chars)

    Charming and full of potential, this Hastings home offers a fantastic opportunity for buyers looking for comfort, convenience, and value. Located at 529 N Michigan Ave, this property is ideally situated close to downtown Hastings, local parks, schools, shopping, and restaurants while still offering a quiet neighborhood feel. Inside, you'll find a welcoming layout with functional living spaces, abundant natural light, and plenty of room to make the home your own. Whether you're a first-time buyer, someone looking to downsize, or an investor searching for a solid opportunity, this home offers flexibility and long-term potential. The backyard provides space to relax, entertain, garden, or simply enjoy the outdoors, while the convenient location makes commuting and everyday errands easy. With small-town charm and practical living wrapped into one property, this Hastings home is ready for its next chapter. Affordable homes in desirable locations are becoming harder to find, don't miss out.

  18. 2026-05-07
    listed $193,999 Active
    Show marketing remark (999 chars)

    Charming and full of potential, this Hastings home offers a fantastic opportunity for buyers looking for comfort, convenience, and value. Located at 529 N Michigan Ave, this property is ideally situated close to downtown Hastings, local parks, schools, shopping, and restaurants while still offering a quiet neighborhood feel. Inside, you'll find a welcoming layout with functional living spaces, abundant natural light, and plenty of room to make the home your own. Whether you're a first-time buyer, someone looking to downsize, or an investor searching for a solid opportunity, this home offers flexibility and long-term potential. The backyard provides space to relax, entertain, garden, or simply enjoy the outdoors, while the convenient location makes commuting and everyday errands easy. With small-town charm and practical living wrapped into one property, this Hastings home is ready for its next chapter. Affordable homes in desirable locations are becoming harder to find, don't miss out.

  19. 2016-06-03
    soldstatus $68,900
  20. 2016-05-27
    soldstatus $68,900
  21. 2016-05-27
    soldstatus $68,900 Sold
  22. 2016-05-12
    status Pending
  23. 2016-04-14
    listed $69,900 Active
  24. 2016-04-05
    listed $69,900
  25. 2014-09-25
    historical
  26. 2006-04-12
    soldstatus $56,000
  27. 2006-04-12
    soldstatus $56,000
  28. 2006-04-12
    soldstatus $54,320
  29. 2006-03-14
    historical
  30. 2005-09-14
    listed $56,900
  31. 2005-09-14
    listed $69,900
  32. 2005-09-14
    listed $56,900
  33. 2005-09-14
    listed $69,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$18,720
− Mortgage interest
−$10,307
− Property taxes
−$2,760
− Insurance
−$1,586
− Repairs & maintenance
−$1,498
− Management
−$1,498
− Depreciation
−$5,353
Taxable loss
−$4,281
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,027
After-tax cash flow
$-109/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
Hastings Area School District
NCES district ID
2617970
Math proficiency
33% ▼ -5.00%
Reading proficiency
48% ▼ -2.00%
Median HH income
$48,478
Composite
34.71/100
National rank
#5137
State rank
#203 of 540 in MI

Livability — Hastings

Score
79/100
State rank
#95
US rank
#2201

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hastings, MI
City population
19,513
Population (ZIP)
19,513

Population outlook (Barry County) Hauer SSP2

Today (2025)
59,601 people
By 2030
59,185 · -0.7%
By 2040
57,121 · -4.2%
By 2050
53,139 · -10.8%
By 2075
42,814 · -28.2%
By 2100
29,357 · -50.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Iranian 8% Romanian 3% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Barry

2024 margin
Solid R (+34.3) · D 32.1% · R 66.4% · Other 1.5%
2008→2024 swing
-24.6pp toward R · 2008: -9.8pp · 2024: -34.3pp
All cycles
2024: R+34.3 2020: R+32.5 2016: R+33.3 2012: R+18.1 2008: R+9.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -137.56%
Current HPI
224.6353
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

+223.4% since first listed
21 events — show timeline
  • 2026-05-30 Price Changed $183,999 MiRealSource-MiMLS
  • 2026-05-29 Price Changed $183,999 REALCOMP
  • 2026-05-29 Price Changed $183,999 SW Michigan MLS
  • 2026-05-07 Listed $193,999 SW Michigan MLS
  • 2026-05-07 Listed $193,999 REALCOMP
  • 2026-05-07 Listed $193,999 MiRealSource-MiMLS
  • 2016-06-03 Sold (Public Records) $68,900 Public Records
  • 2016-05-27 Sold (MLS) $68,900 SW Michigan MLS
  • 2016-05-27 Sold (MLS) $68,900 REALCOMP
  • 2016-05-12 Pending SW Michigan MLS
  • 2016-04-14 Listed $69,900 SW Michigan MLS
  • 2016-04-05 Listed $69,900 REALCOMP
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2006-04-12 Sold (Public Records) $54,320 Public Records
  • 2006-04-12 Sold (MLS) $56,000 REALCOMP
  • 2006-04-12 Sold (MLS) $56,000 SW Michigan MLS
  • 2006-03-14 Listing Removed REALCOMP
  • 2005-09-14 Listed $69,900 REALCOMP
  • 2005-09-14 Listed $56,900 REALCOMP
  • 2005-09-14 Listed $69,900 SW Michigan MLS
  • 2005-09-14 Listed $56,900 SW Michigan MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…