CashFlowRE
Sign in Sign up
1656 Park St
B- Composite 69.45
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 +26.8/30.0
  • ARV discount +14.7/15.0
  • DSCR +9.2/10.0
  • 1% rule +6.7/10.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$114,900

1656 Park St · Muskegon, MI 49441
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 8 Days on market
Built 1920 3,964 sqft lot Est $137k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Full of character and potential, 1656 Park Street offers a great opportunity for buyers looking to build equity and make a home their own. This charming residence features inviting curb appeal, a welcoming front sunroom and back porch, a functional layout with comfortable living spaces and an unfinished full basement that provides excellent storage and future possibilities. Off the rear alley, you'll find a private driveway with parking for up to three vehicles, plus a well-maintained one-car garage. Major mechanical updates include a newer furnace and water heater, providing added peace of mind. Conveniently located near downtown Muskegon, schools, parks, shopping, and the Lake Michigan shoreline, this home combines solid fundamentals, valuable updates, and plenty of opportunity for customization. Whether you're a first-time buyer, investor, or someone looking for a home with great bones and room to add your personal touch, 1656 Park Street is worth a closer look.

Key facts

  • One car garage
  • Newer furnace
  • Private driveway

Tags

FRONT SUNROOMBACK PORCHUNFINISHED FULL BASEMENTPRIVATE DRIVEWAYONE CAR GARAGENEWER FURNACE

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Electricity available; Natural gas connected
  • Home design: Ranch-style single family residence; Built in 1920
  • Construction: Aluminum and vinyl siding; Composition roof; Full basement
  • Exterior features: Paved road access; Public water

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Total of 5 rooms (includes bedrooms and other living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Eat-in kitchen; Fireplace

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/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 9.6% 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 (+18.1%/yr); 268 active listings in the ZIP; 7 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $794 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 $32k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 17y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $114,900

Questions for the listing agent

  1. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.17%
Cap rate
9.57%
Cash-on-cash
11.70%
DSCR
1.52
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$136,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
254 W Southern Ave 0.24mi 3/1.0 873 (-4%) 1mo $124,900 $143 81
329 W Forest Ave 0.11mi 2/1.0 (-1) 1,008 (+10%) 1mo $131,000 $130 71
1561 Beidler St 0.39mi 2/1.0 (-1) 975 (+7%) 0mo $55,000 $56 65
1457 7th St 0.25mi 2/1.0 (-1) 800 (-12%) 1mo $150,000 $188 62
990 W Laketon Ave 0.70mi 2/1.0 (-1) 912 (0%) 1mo $200,000 $219 61
1560 6th St 0.22mi 2/1.0 (-1) 1,040 (+14%) 0mo $89,000 $86 61
1641 Sanford St 0.41mi 2/1.0 (-1) 830 (-9%) 1mo $120,000 $145 60
1776 Division St 0.54mi 2/1.0 (-1) 864 (-5%) 3mo $129,900 $150 59
1012 Ireland Ave 0.71mi 2/1.0 (-1) 881 (-3%) 0mo $206,000 $234 56
1221 Sanford St 0.68mi 3/2.0 950 (+4%) 2mo $199,900 $210 55
2128 8th St 0.63mi 2/1.0 (-1) 988 (+8%) 2mo $32,123 $33 50
1441 Leahy St 0.71mi 2/1.0 (-1) 816 (-10%) 2mo $183,000 $224 43

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
6.4%
Equity multiple
1.26×
Total profit
$8,475
Equity at exit
$17,132
10-year hold
IRR
19.7%
Equity multiple
3.04×
Total profit
$65,502
Equity at exit
$9,934

Cash invested: $32,172 (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 49441

Rents YoY
18.1%
Active inventory
268
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,348 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$101 /mo · $1,211/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$314

Break-even live

Break-even rent $951
Max offer price $114,900
Occupancy floor 72%

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
$28,725
Closing costs
$3,447
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
488 W Muskegon Ave Muskegon, MI 2.0 1.0 1008 $1,150 $1.14 21d 1 0.58mi
121 E Holbrook Ave Apt 3 Muskegon, MI 2.0 1.0 650 $950 $1.46 21d 1 0.70mi
122 W Muskegon Ave Muskegon, MI 2.0 2.0 856 $795 $0.93 21d 1 1.02mi
1101 Spring St Muskegon, MI 2.0 1.0 700 $1,100 $1.57 21d 1 1.04mi
292 W Western Ave Muskegon, MI 1.0–2.0 1.0–2.0 1062 $2,450 $2.31 21d 1 1.05mi
310 Allen Ave Unit 2 Muskegon, MI 3.0 3.0 1100 $1,490 $1.35 21d 1 1.29mi
313 Orchard Ave Unit 1 Muskegon, MI 3.0 3.0 1121 $1,575 $1.40 21d 1 1.37mi

Listing history 14 events

  1. 2026-05-21
    status Pending 979-char remark
    Show marketing remark (979 chars)

    Full of character and potential, 1656 Park Street offers a great opportunity for buyers looking to build equity and make a home their own. This charming residence features inviting curb appeal, a welcoming front sunroom and back porch, a functional layout with comfortable living spaces and an unfinished full basement that provides excellent storage and future possibilities. Off the rear alley, you'll find a private driveway with parking for up to three vehicles, plus a well-maintained one-car garage. Major mechanical updates include a newer furnace and water heater, providing added peace of mind. Conveniently located near downtown Muskegon, schools, parks, shopping, and the Lake Michigan shoreline, this home combines solid fundamentals, valuable updates, and plenty of opportunity for customization. Whether you're a first-time buyer, investor, or someone looking for a home with great bones and room to add your personal touch, 1656 Park Street is worth a closer look.

  2. 2026-05-21
    status Pending 979-char remark
    Show marketing remark (979 chars)

    Full of character and potential, 1656 Park Street offers a great opportunity for buyers looking to build equity and make a home their own. This charming residence features inviting curb appeal, a welcoming front sunroom and back porch, a functional layout with comfortable living spaces and an unfinished full basement that provides excellent storage and future possibilities. Off the rear alley, you'll find a private driveway with parking for up to three vehicles, plus a well-maintained one-car garage. Major mechanical updates include a newer furnace and water heater, providing added peace of mind. Conveniently located near downtown Muskegon, schools, parks, shopping, and the Lake Michigan shoreline, this home combines solid fundamentals, valuable updates, and plenty of opportunity for customization. Whether you're a first-time buyer, investor, or someone looking for a home with great bones and room to add your personal touch, 1656 Park Street is worth a closer look.

  3. 2026-05-21
    status Pending
    Show marketing remark (979 chars)

    Full of character and potential, 1656 Park Street offers a great opportunity for buyers looking to build equity and make a home their own. This charming residence features inviting curb appeal, a welcoming front sunroom and back porch, a functional layout with comfortable living spaces and an unfinished full basement that provides excellent storage and future possibilities. Off the rear alley, you'll find a private driveway with parking for up to three vehicles, plus a well-maintained one-car garage. Major mechanical updates include a newer furnace and water heater, providing added peace of mind. Conveniently located near downtown Muskegon, schools, parks, shopping, and the Lake Michigan shoreline, this home combines solid fundamentals, valuable updates, and plenty of opportunity for customization. Whether you're a first-time buyer, investor, or someone looking for a home with great bones and room to add your personal touch, 1656 Park Street is worth a closer look.

  4. 2026-05-13
    listed $114,900 Active 979-char remark
    Show marketing remark (979 chars)

    Full of character and potential, 1656 Park Street offers a great opportunity for buyers looking to build equity and make a home their own. This charming residence features inviting curb appeal, a welcoming front sunroom and back porch, a functional layout with comfortable living spaces and an unfinished full basement that provides excellent storage and future possibilities. Off the rear alley, you'll find a private driveway with parking for up to three vehicles, plus a well-maintained one-car garage. Major mechanical updates include a newer furnace and water heater, providing added peace of mind. Conveniently located near downtown Muskegon, schools, parks, shopping, and the Lake Michigan shoreline, this home combines solid fundamentals, valuable updates, and plenty of opportunity for customization. Whether you're a first-time buyer, investor, or someone looking for a home with great bones and room to add your personal touch, 1656 Park Street is worth a closer look.

  5. 2026-05-13
    listed $114,900 Active 979-char remark
    Show marketing remark (979 chars)

    Full of character and potential, 1656 Park Street offers a great opportunity for buyers looking to build equity and make a home their own. This charming residence features inviting curb appeal, a welcoming front sunroom and back porch, a functional layout with comfortable living spaces and an unfinished full basement that provides excellent storage and future possibilities. Off the rear alley, you'll find a private driveway with parking for up to three vehicles, plus a well-maintained one-car garage. Major mechanical updates include a newer furnace and water heater, providing added peace of mind. Conveniently located near downtown Muskegon, schools, parks, shopping, and the Lake Michigan shoreline, this home combines solid fundamentals, valuable updates, and plenty of opportunity for customization. Whether you're a first-time buyer, investor, or someone looking for a home with great bones and room to add your personal touch, 1656 Park Street is worth a closer look.

  6. 2026-05-13
    listed $114,900 Active
    Show marketing remark (979 chars)

    Full of character and potential, 1656 Park Street offers a great opportunity for buyers looking to build equity and make a home their own. This charming residence features inviting curb appeal, a welcoming front sunroom and back porch, a functional layout with comfortable living spaces and an unfinished full basement that provides excellent storage and future possibilities. Off the rear alley, you'll find a private driveway with parking for up to three vehicles, plus a well-maintained one-car garage. Major mechanical updates include a newer furnace and water heater, providing added peace of mind. Conveniently located near downtown Muskegon, schools, parks, shopping, and the Lake Michigan shoreline, this home combines solid fundamentals, valuable updates, and plenty of opportunity for customization. Whether you're a first-time buyer, investor, or someone looking for a home with great bones and room to add your personal touch, 1656 Park Street is worth a closer look.

  7. 2014-09-26
    historical
  8. 2014-09-17
    historical
  9. 2013-04-12
    historical
  10. 2012-05-24
    listed $14,900
  11. 2012-05-24
    listed $14,900
  12. 2011-06-30
    historical
  13. 2009-09-26
    listed $14,900
  14. 2009-09-26
    listed $14,900

ⓘ 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
$1,211 · $101/mo
Projected year-2 tax
$1,490 · $124/mo
Expected delta
+$279/yr (+$23/mo · 23.1%)

ⓘ 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 5 unhealthy d/yr today · 7 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
$16,176
− Mortgage interest
−$6,436
− Property taxes
−$1,211
− Insurance
−$574
− Repairs & maintenance
−$1,294
− Management
−$1,294
− Depreciation
−$3,343
Taxable income
$2,024
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$486
After-tax cash flow
$3,278/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)
36,779
Household income
$67,427
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
938.0

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
Predominantly White (79%)
Race & ethnicity
White 79% Black 9% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 8% Romanian 5% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1%

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
▼ -448.86%
Current HPI
263.8317
Rent YoY
▲ 18.11%
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

+671.1% since first listed
14 events — show timeline
  • 2026-05-21 Pending MiRealSource-MiMLS
  • 2026-05-21 Pending REALCOMP
  • 2026-05-21 Pending SW Michigan MLS
  • 2026-05-13 Listed $114,900 SW Michigan MLS
  • 2026-05-13 Listed $114,900 REALCOMP
  • 2026-05-13 Listed $114,900 MiRealSource-MiMLS
  • 2014-09-26 Listing Removed SW Michigan MLS
  • 2014-09-17 Listing Removed SW Michigan MLS
  • 2013-04-12 Listing Removed REALCOMP
  • 2012-05-24 Listed $14,900 REALCOMP
  • 2012-05-24 Listed $14,900 SW Michigan MLS
  • 2011-06-30 Listing Removed REALCOMP
  • 2009-09-26 Listed $14,900 REALCOMP
  • 2009-09-26 Listed $14,900 SW Michigan MLS

Property tax history

-0.2%/yr

Latest (2025): $1,211 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…