CashFlowRE
Sign in Sign up
1480 Red Oak Ln NE
C- Composite 53.73
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 +17.0/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

1480 Red Oak Ln NE · Northview, MI 49306
3 bd · 2.0 ba · 1,430 sqft · SingleFamily · 4 Days on market
Built 2019 Good condition $84/sqft · 68% below area $590/mo HOA · 31% of rent ↓ 10% since listing

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

Listing remarks MLS

Welcome to easy, comfortable living in Northern Estates! Ideally located just minutes from US-131 and only 10 minutes from Grand Rapids, this well-maintained home offers both convenience and community, with access to a pool, clubhouse, fitness center, and playground. Step inside to a bright, open floor plan designed for everyday living and entertaining. The spacious kitchen is a standout feature, complete with a large island, updated lighting, and newer stainless steel appliances--including a chef-style stove--making it the perfect place to gather. The home offers 3 bedrooms and 2 full baths, including a private primary suite with a walk-in closet and its own full bath. Recent updates such as newer carpet, lighting, stove, and washer/dryer add to the move-in-ready appeal. Outside, enjoy an outdoor living space along with a shed equipped with electricity. If you're looking for an affordable, updated home in a great location with fantastic community amenities, this one is a must-see!

Key facts

  • Fitness center
  • Clubhouse
  • Spacious kitchen

Tags

ACCESS TO A POOLCLUBHOUSEFITNESS CENTERPLAYGROUNDSPACIOUS KITCHENLARGE ISLAND

Property features AI

Finance

  • HOA & community: Community clubhouse; Community fitness center; Playground; Community pool; Monthly association fee; Association fee covers trash and snow removal

Exterior

  • Utilities: Public water; Natural gas connected; Natural gas water heater
  • Home design: Ranch style; Residential property
  • Construction: Built in 2019; Vinyl siding; Shingle roof
  • Exterior features: Shed(s); Paved road access

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Bathrooms: 2 full bathrooms; Primary bathroom; Second bathroom
  • Heating & cooling: Forced air heating; Has heating; Has cooling
  • Interior features: Total of 8 rooms; Basement is slab
  • Laundry & utility: Washer; Dryer; Laundry room

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/2.0-bath single-family listed at $120k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $82 ($987/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Cap rate 7.1% vs local median 4.2% in Northview — 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 (#89 in MI, #2,011 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D-, commute F.
  • Comstock Park Public Schools (suburban): math 34% / reading 46% proficiency, ranked #208 of 540 in MI (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 65 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Kent County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 2y 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: HOA is 31% of rent.
Recommended offer $119,900

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.58%
Cap rate
7.12%
Cash-on-cash
2.94%
DSCR
1.13
GRM
5.3

CMA / ARV

ARV (median comp)
$375,439
List price
$119,900
Delta
-68.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1425 Red Oak Ln 0.08mi 3/2.0 1,512 (+6%) 22mo $130,000 $86 68
6910 Vinewood Ave 0.48mi 3/2.0 1,512 (+6%) 14mo $132,000 $87 56
6915 Vinewood 0.50mi 3/2.0 1,232 (-14%) 22mo $99,500 $81 35

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
-11.3%
Equity multiple
0.59×
Total profit
$-13,799
Equity at exit
$17,877
10-year hold
IRR
-1.6%
Equity multiple
0.89×
Total profit
$-3,680
Equity at exit
$10,367

Cash invested: $33,572 (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 49306

Active inventory
65
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,900 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,798/yr
Insurance
$50
HOA
$590
Vacancy / Maint / Mgmt
$399
Net cashflow
$82

Break-even live

Break-even rent $1,796
Max offer price $119,900
Occupancy floor 91%

Sensitivity live

Price -10% $165 -5% $124 +0% $82 +5% $41 +10% $-1
Rent -10% $-68 -5% $7 +0% $82 +5% $157 +10% $232
Rate -1.0pp $143 -0.5pp $113 base $82 +0.5pp $51 +1.0pp $20

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
$29,975
Closing costs
$3,597
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1303 Post Dr NE Unit 202 Belmont, MI 2.0 2.0 1180 $1,900 $1.61 19d 1 0.19mi
1303 Post Dr NE Apt 201 Belmont, MI 2.0 1.0 1009 $1,800 $1.78 3d 1 0.19mi
1309 Post Dr NE Apt 103 Belmont, MI 2.0 2.0 1032 $2,000 $1.94 3d 1 0.19mi

HOA detail

Monthly dues
$590 · $7,080/yr
Likely covers
electricpoolgym

Listing history 18 events

  1. 2026-05-05
    status Pending 996-char remark
    Show marketing remark (996 chars)

    Welcome to easy, comfortable living in Northern Estates! Ideally located just minutes from US-131 and only 10 minutes from Grand Rapids, this well-maintained home offers both convenience and community, with access to a pool, clubhouse, fitness center, and playground. Step inside to a bright, open floor plan designed for everyday living and entertaining. The spacious kitchen is a standout feature, complete with a large island, updated lighting, and newer stainless steel appliances--including a chef-style stove--making it the perfect place to gather. The home offers 3 bedrooms and 2 full baths, including a private primary suite with a walk-in closet and its own full bath. Recent updates such as newer carpet, lighting, stove, and washer/dryer add to the move-in-ready appeal. Outside, enjoy an outdoor living space along with a shed equipped with electricity. If you're looking for an affordable, updated home in a great location with fantastic community amenities, this one is a must-see!

  2. 2026-05-05
    status Pending 996-char remark
    Show marketing remark (996 chars)

    Welcome to easy, comfortable living in Northern Estates! Ideally located just minutes from US-131 and only 10 minutes from Grand Rapids, this well-maintained home offers both convenience and community, with access to a pool, clubhouse, fitness center, and playground. Step inside to a bright, open floor plan designed for everyday living and entertaining. The spacious kitchen is a standout feature, complete with a large island, updated lighting, and newer stainless steel appliances--including a chef-style stove--making it the perfect place to gather. The home offers 3 bedrooms and 2 full baths, including a private primary suite with a walk-in closet and its own full bath. Recent updates such as newer carpet, lighting, stove, and washer/dryer add to the move-in-ready appeal. Outside, enjoy an outdoor living space along with a shed equipped with electricity. If you're looking for an affordable, updated home in a great location with fantastic community amenities, this one is a must-see!

  3. 2026-05-05
    status Pending
    Show marketing remark (996 chars)

    Welcome to easy, comfortable living in Northern Estates! Ideally located just minutes from US-131 and only 10 minutes from Grand Rapids, this well-maintained home offers both convenience and community, with access to a pool, clubhouse, fitness center, and playground. Step inside to a bright, open floor plan designed for everyday living and entertaining. The spacious kitchen is a standout feature, complete with a large island, updated lighting, and newer stainless steel appliances--including a chef-style stove--making it the perfect place to gather. The home offers 3 bedrooms and 2 full baths, including a private primary suite with a walk-in closet and its own full bath. Recent updates such as newer carpet, lighting, stove, and washer/dryer add to the move-in-ready appeal. Outside, enjoy an outdoor living space along with a shed equipped with electricity. If you're looking for an affordable, updated home in a great location with fantastic community amenities, this one is a must-see!

  4. 2026-05-01
    listed $119,900 Active 996-char remark
    Show marketing remark (996 chars)

    Welcome to easy, comfortable living in Northern Estates! Ideally located just minutes from US-131 and only 10 minutes from Grand Rapids, this well-maintained home offers both convenience and community, with access to a pool, clubhouse, fitness center, and playground. Step inside to a bright, open floor plan designed for everyday living and entertaining. The spacious kitchen is a standout feature, complete with a large island, updated lighting, and newer stainless steel appliances--including a chef-style stove--making it the perfect place to gather. The home offers 3 bedrooms and 2 full baths, including a private primary suite with a walk-in closet and its own full bath. Recent updates such as newer carpet, lighting, stove, and washer/dryer add to the move-in-ready appeal. Outside, enjoy an outdoor living space along with a shed equipped with electricity. If you're looking for an affordable, updated home in a great location with fantastic community amenities, this one is a must-see!

  5. 2026-05-01
    listed $119,900 Active 996-char remark
    Show marketing remark (996 chars)

    Welcome to easy, comfortable living in Northern Estates! Ideally located just minutes from US-131 and only 10 minutes from Grand Rapids, this well-maintained home offers both convenience and community, with access to a pool, clubhouse, fitness center, and playground. Step inside to a bright, open floor plan designed for everyday living and entertaining. The spacious kitchen is a standout feature, complete with a large island, updated lighting, and newer stainless steel appliances--including a chef-style stove--making it the perfect place to gather. The home offers 3 bedrooms and 2 full baths, including a private primary suite with a walk-in closet and its own full bath. Recent updates such as newer carpet, lighting, stove, and washer/dryer add to the move-in-ready appeal. Outside, enjoy an outdoor living space along with a shed equipped with electricity. If you're looking for an affordable, updated home in a great location with fantastic community amenities, this one is a must-see!

  6. 2026-05-01
    listed $119,900 Active
    Show marketing remark (996 chars)

    Welcome to easy, comfortable living in Northern Estates! Ideally located just minutes from US-131 and only 10 minutes from Grand Rapids, this well-maintained home offers both convenience and community, with access to a pool, clubhouse, fitness center, and playground. Step inside to a bright, open floor plan designed for everyday living and entertaining. The spacious kitchen is a standout feature, complete with a large island, updated lighting, and newer stainless steel appliances--including a chef-style stove--making it the perfect place to gather. The home offers 3 bedrooms and 2 full baths, including a private primary suite with a walk-in closet and its own full bath. Recent updates such as newer carpet, lighting, stove, and washer/dryer add to the move-in-ready appeal. Outside, enjoy an outdoor living space along with a shed equipped with electricity. If you're looking for an affordable, updated home in a great location with fantastic community amenities, this one is a must-see!

  7. 2024-10-21
    soldstatus $120,000 Sold
  8. 2024-10-21
    soldstatus $120,000 Closed
  9. 2024-10-21
    soldstatus $120,000 Sold
  10. 2024-10-12
    status Pending
  11. 2024-10-12
    status Pending
  12. 2024-10-12
    status Pending
  13. 2024-10-03
    price $125,000
  14. 2024-10-03
    price $125,000
  15. 2024-10-02
    price $125,000
  16. 2024-08-25
    listed $130,000 Active
  17. 2024-08-25
    listed $130,000 Active
  18. 2024-08-25
    listed $130,000 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,798
− Mortgage interest
−$6,716
− Property taxes
−$1,798
− Insurance
−$600
− Repairs & maintenance
−$1,824
− Management
−$1,824
− HOA
−$7,080
− Depreciation
−$3,488
Taxable loss
−$532
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$128
After-tax cash flow
$1,115/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This well-maintained, updated single-family home in Northview, MI, offers a good condition with a good rehab level. It is move-in ready with minor cosmetic updates needed for increased curb appeal and value.

Value-add opportunities

  • Resale Paint exterior siding — Enhances curb appeal and value
  • Resale Replace outdoor light fixtures — Improves curb appeal and safety
  • Both Replace outdoor carpet with wood or composite deck — Improves curb appeal and functionality
  • Rental Replace outdoor light fixtures — Improves safety and curb appeal

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Enhances curb appeal and value
  • Resale Replace outdoor light fixtures — Improves curb appeal and safety
  • Both Replace outdoor carpet with wood or composite deck — Improves curb appeal and functionality
  • Rental Replace outdoor light fixtures — Improves safety and curb appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Comstock Park Public Schools
NCES district ID
2610620
Math proficiency
34% ▼ -6.00%
Reading proficiency
46% ▲ 1.00%
Median HH income
$47,725
Composite
34.23/100
National rank
#5259
State rank
#208 of 540 in MI

Livability — Northview

Score
79/100
State rank
#89
US rank
#2011

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
10,806

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 (87%)
Race & ethnicity
White 87% Hispanic / Latino 8% Two or more races 6% Black 1%
Hispanic origin (detail)
Mexican 4% Cuban 2%
Common ancestry
Iranian 12% Romanian 12% Lithuanian 5%
Foreign-born
3% · Canada, Jamaica
Languages at home
96% English-only · Spanish 3%

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
▼ -146.39%
Current HPI
246.3054
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

-9.6% since first listed
21 events — show timeline
  • 2026-06-05 Sold (MLS) $117,500 REALCOMP
  • 2026-06-05 Sold (MLS) $117,500 MiRealSource-MiMLS
  • 2026-06-05 Sold (MLS) $117,500 SW Michigan MLS
  • 2026-05-05 Pending REALCOMP
  • 2026-05-05 Pending MiRealSource-MiMLS
  • 2026-05-05 Pending SW Michigan MLS
  • 2026-05-01 Listed $119,900 REALCOMP
  • 2026-05-01 Listed $119,900 MiRealSource-MiMLS
  • 2026-05-01 Listed $119,900 SW Michigan MLS
  • 2024-10-21 Sold (MLS) $120,000 MiRealSource-MiMLS
  • 2024-10-21 Sold (MLS) $120,000 SW Michigan MLS
  • 2024-10-21 Sold (MLS) $120,000 REALCOMP
  • 2024-10-12 Pending REALCOMP
  • 2024-10-12 Pending MiRealSource-MiMLS
  • 2024-10-12 Pending SW Michigan MLS
  • 2024-10-03 Price Changed $125,000 MiRealSource-MiMLS
  • 2024-10-03 Price Changed $125,000 REALCOMP
  • 2024-10-02 Price Changed $125,000 SW Michigan MLS
  • 2024-08-25 Listed $130,000 MiRealSource-MiMLS
  • 2024-08-25 Listed $130,000 SW Michigan MLS
  • 2024-08-25 Listed $130,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…