CashFlowRE
Sign in Sign up
1516 Charles Ave
D Composite 40.43
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).

  • Cash flow +13.4/30.0
  • Schools +4.7/10.0
  • Rent growth +4.5/5.0
  • ARV discount +4.4/15.0
  • DSCR +4.0/10.0
  • Livability +3.8/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

1516 Charles Ave · Kalamazoo, MI 49048
3 bd · 1.5 ba · 924 sqft · SingleFamily public records · 2 Days on market
Built 1928 3,920 sqft lot Est $150k · 7% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this charming 3-bedroom, 1-bath residence nestled in the heart of Kalamazoo and Promise Eligible! This inviting home features beautiful wood floors that add warmth and character throughout, paired with a freshly painted interior that gives the space a clean, move-in-ready feel. Enjoy a functional layout with comfortable living spaces, perfect for both everyday living and entertaining. This home offers a wonderful opportunity to own in a convenient location close to shopping, dining, and everything Kalamazoo has to offer.

Key facts

  • Wood floors
  • Functional layout
  • Convenient location

Tags

WOOD FLOORSFRESHLY PAINTED INTERIORFUNCTIONAL LAYOUTCONVENIENT LOCATION

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/1.5-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $4 ($43/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 $129k (19.5% below list).
  • Recommended offer: $129k (19.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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.
  • Zoned schools: Northeastern Elementary School (212 students, 92% FRL); Linden Grove Middle School (math 30% / reading 70%, grade C, #125 of 493 statewide, top 25%, 705 students, 69% FRL); Kalamazoo Central High School (math 42% / reading 67%, grade C-, #109 of 713 statewide, top 17%, 1,612 students, 64% FRL).
  • Market conditions: Rents rising fast (+7.9%/yr); 156 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 339 units permitted in Kalamazoo County in 2024 (22 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 $5k 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.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y 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 $56k; list at $160k implies a 186% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $128,802 (19.5% below list)

Questions for the listing agent

  1. Built in 1928 — 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. 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?
  4. 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?
  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
0.81%
Cap rate
6.32%
Cash-on-cash
0.10%
DSCR
1.00
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$149,688
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1516 Charles Ave 0.00mi 3/1.0 924 (0%) 1mo $160,000 $173 97
324 Trimble Ave 0.20mi 2/1.0 (-1) 906 (-2%) 2mo $159,900 $176 79
231 Foresman Ave 0.08mi 2/1.0 (-1) 950 (+3%) 7mo $154,000 $162 78
553 Fenimore Ave 0.35mi 2/1.0 (-1) 920 (-0%) 7mo $146,800 $160 70
407 Wallace Ave 0.26mi 2/1.0 (-1) 816 (-12%) 5mo $161,900 $198 57
1308 Colgrove Ave 0.69mi 2/1.0 (-1) 912 (-1%) 2mo $85,000 $93 57
240 Chicago Ave 0.41mi 3/1.0 1,046 (+13%) 3mo $162,000 $155 54
427 Sheldon St 0.65mi 2/1.0 (-1) 894 (-3%) 4mo $114,000 $128 54
1722 Humphrey St 0.53mi 3/1.0 1,004 (+9%) 9mo $175,000 $174 51
514 Fenimore Ave 0.36mi 2/1.0 (-1) 794 (-14%) 5mo $150,000 $189 49
416 Fisher St 0.72mi 2/1.0 (-1) 804 (-13%) 2mo $67,500 $84 36
1406 Bixby Rd 0.68mi 2/1.0 (-1) 1,037 (+12%) 8mo $151,000 $146 34

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 · 7.88% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.57×
Total profit
$-19,102
Equity at exit
$23,857
10-year hold
IRR
3.5%
Equity multiple
1.30×
Total profit
$13,633
Equity at exit
$13,834

Cash invested: $44,800 (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 49048

Rents YoY
7.9%
Active inventory
156
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,288 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$108 /mo · $1,299/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$4

Break-even live

Break-even rent $1,284
Max offer price $160,000
Occupancy floor 95%

Sensitivity live

Price -10% $94 -5% $49 +0% $4 +5% $-42 +10% $-87
Rent -10% $-98 -5% $-47 +0% $4 +5% $54 +10% $105
Rate -1.0pp $84 -0.5pp $44 base $4 +0.5pp $-38 +1.0pp $-80

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
$40,000
Closing costs
$4,800
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1403 Sherwood Ave Unit 2 Kalamazoo, MI 2.0 1.0 900 $1,000 $1.11 23d 1 0.13mi
414 Trimble Ave Kalamazoo, MI 2.0 1.0 764 $1,300 $1.70 15d 1 0.20mi
621 Washburn Ave Kalamazoo, MI 2.0 1.0 720 $1,300 $1.81 23d 1 0.57mi
1536 Henson Ave Unit 4 Kalamazoo, MI 2.0 1.0 575 $995 $1.73 23d 1 0.79mi
525 E Ransom St Kalamazoo, MI 1.0–2.0 1.0–2.0 807 $1,625 $2.01 23d 1 0.79mi
815 N Pitcher St Unit 12 Kalamazoo, MI 2.0 2.0 982 $1,550 $1.58 23d 1 0.98mi
310 E Michigan Ave Kalamazoo, MI 2.0 2.0 1100 $1,385 $1.26 23d 1 1.00mi
1928 Colgrove Ave Kalamazoo, MI 1.0–3.0 1.0–2.0 912 $1,390 $1.52 15d 13 1.04mi
1315 Race St Kalamazoo, MI 2.0 1.0 826 $950 $1.15 15d 1 1.27mi
1332 Poplar Pl Apt 2 Kalamazoo, MI 2.0 1.0 545 $800 $1.47 23d 1 1.27mi
1926 Sunnyside Dr Kalamazoo, MI 2.0 1.5 1020 $1,200 $1.18 23d 1 1.35mi
2420 Upper Riverview Dr Kalamazoo, MI 3.0 1.0 925 $1,300 $1.41 23d 1 1.43mi
2024 Sunnyside Dr Kalamazoo, MI 1.0–2.0 1.0 740 $1,000 $1.35 15d 1 1.49mi

Listing history 19 events

  1. 2026-04-23
    status Pending 542-char remark
    Show marketing remark (542 chars)

    Welcome home to this charming 3-bedroom, 1-bath residence nestled in the heart of Kalamazoo and Promise Eligible! This inviting home features beautiful wood floors that add warmth and character throughout, paired with a freshly painted interior that gives the space a clean, move-in-ready feel. Enjoy a functional layout with comfortable living spaces, perfect for both everyday living and entertaining. This home offers a wonderful opportunity to own in a convenient location close to shopping, dining, and everything Kalamazoo has to offer.

  2. 2026-04-23
    status Pending 542-char remark
    Show marketing remark (542 chars)

    Welcome home to this charming 3-bedroom, 1-bath residence nestled in the heart of Kalamazoo and Promise Eligible! This inviting home features beautiful wood floors that add warmth and character throughout, paired with a freshly painted interior that gives the space a clean, move-in-ready feel. Enjoy a functional layout with comfortable living spaces, perfect for both everyday living and entertaining. This home offers a wonderful opportunity to own in a convenient location close to shopping, dining, and everything Kalamazoo has to offer.

  3. 2026-04-23
    status Pending
    Show marketing remark (542 chars)

    Welcome home to this charming 3-bedroom, 1-bath residence nestled in the heart of Kalamazoo and Promise Eligible! This inviting home features beautiful wood floors that add warmth and character throughout, paired with a freshly painted interior that gives the space a clean, move-in-ready feel. Enjoy a functional layout with comfortable living spaces, perfect for both everyday living and entertaining. This home offers a wonderful opportunity to own in a convenient location close to shopping, dining, and everything Kalamazoo has to offer.

  4. 2026-04-21
    listed $160,000 Active 542-char remark
    Show marketing remark (542 chars)

    Welcome home to this charming 3-bedroom, 1-bath residence nestled in the heart of Kalamazoo and Promise Eligible! This inviting home features beautiful wood floors that add warmth and character throughout, paired with a freshly painted interior that gives the space a clean, move-in-ready feel. Enjoy a functional layout with comfortable living spaces, perfect for both everyday living and entertaining. This home offers a wonderful opportunity to own in a convenient location close to shopping, dining, and everything Kalamazoo has to offer.

  5. 2026-04-21
    listed $160,000 Active 542-char remark
    Show marketing remark (542 chars)

    Welcome home to this charming 3-bedroom, 1-bath residence nestled in the heart of Kalamazoo and Promise Eligible! This inviting home features beautiful wood floors that add warmth and character throughout, paired with a freshly painted interior that gives the space a clean, move-in-ready feel. Enjoy a functional layout with comfortable living spaces, perfect for both everyday living and entertaining. This home offers a wonderful opportunity to own in a convenient location close to shopping, dining, and everything Kalamazoo has to offer.

  6. 2026-04-21
    listed $160,000 Active
    Show marketing remark (542 chars)

    Welcome home to this charming 3-bedroom, 1-bath residence nestled in the heart of Kalamazoo and Promise Eligible! This inviting home features beautiful wood floors that add warmth and character throughout, paired with a freshly painted interior that gives the space a clean, move-in-ready feel. Enjoy a functional layout with comfortable living spaces, perfect for both everyday living and entertaining. This home offers a wonderful opportunity to own in a convenient location close to shopping, dining, and everything Kalamazoo has to offer.

  7. 2016-07-29
    soldstatus $56,000
  8. 2016-07-08
    soldstatus $56,000
  9. 2016-07-08
    soldstatus $56,000 Sold
  10. 2016-05-26
    status Pending
  11. 2016-05-05
    price $57,900
  12. 2015-09-30
    price $59,900
  13. 2015-09-04
    listed $64,900 Active
  14. 2015-07-06
    listed $57,900
  15. 2007-01-22
    soldstatus $77,900
  16. 2006-10-31
    soldstatus $77,900
  17. 2006-10-31
    soldstatus $77,900
  18. 2006-06-07
    listed $79,900
  19. 2006-06-07
    listed $79,900

ⓘ 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
$1,299 · $108/mo
Projected year-2 tax
$1,882 · $157/mo
Expected delta
+$582/yr (+$49/mo · 44.8%)

ⓘ 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 ≥100°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
$15,456
− Mortgage interest
−$8,962
− Property taxes
−$1,299
− Insurance
−$800
− Repairs & maintenance
−$1,236
− Management
−$1,236
− Depreciation
−$4,655
Taxable loss
−$2,733
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$656
After-tax cash flow
$699/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)
22,791
Household income
$60,454
Rent vs Own
38.2% rent · 61.8% own
Severe rent burden
835.0

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
Predominantly White (67%)
Race & ethnicity
White 67% Black 20% Hispanic / Latino 7% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Iranian 6% Romanian 4% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 3% 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
▼ -205.26%
Current HPI
180.4766
Rent YoY
▲ 7.88%
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

+100.3% since first listed
19 events — show timeline
  • 2026-04-23 Pending REALCOMP
  • 2026-04-23 Pending MiRealSource-MiMLS
  • 2026-04-23 Pending SW Michigan MLS
  • 2026-04-21 Listed $160,000 SW Michigan MLS
  • 2026-04-21 Listed $160,000 MiRealSource-MiMLS
  • 2026-04-21 Listed $160,000 REALCOMP
  • 2016-07-29 Sold (Public Records) $56,000 Public Records
  • 2016-07-08 Sold (MLS) $56,000 SW Michigan MLS
  • 2016-07-08 Sold (MLS) $56,000 REALCOMP
  • 2016-05-26 Pending SW Michigan MLS
  • 2016-05-05 Price Changed $57,900 SW Michigan MLS
  • 2015-09-30 Price Changed $59,900 SW Michigan MLS
  • 2015-09-04 Listed $64,900 SW Michigan MLS
  • 2015-07-06 Listed $57,900 REALCOMP
  • 2007-01-22 Sold (Public Records) $77,900 Public Records
  • 2006-10-31 Sold (MLS) $77,900 REALCOMP
  • 2006-10-31 Sold (MLS) $77,900 SW Michigan MLS
  • 2006-06-07 Listed $79,900 REALCOMP
  • 2006-06-07 Listed $79,900 SW Michigan MLS

Property tax history

+4.5%/yr

Latest (2025): $1,299 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…