CashFlowRE
Sign in Sign up
795 34th St
D Composite 40.55
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 +13.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • 1% rule +3.9/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

795 34th St · Allegan, MI 49010
3 bd · 2.0 ba · 1,080 sqft · Manufactured public records · 7 Days on market
Built 1994 1.01 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this well-maintained 3-bedroom, 2-bath manufactured home situated on just over an acre of land in a peaceful Allegan setting. Offering the perfect blend of comfort, space, and functionality, this property features a fenced area, a heated 2-stall garage, and numerous recent updates that provide peace of mind for years to come. Major improvements include a new roof (2023), new furnace (2023), new central air unit, new water heater, and appliances that are approximately three years old. A whole-home Generac generator adds an extra level of convenience and security. Enjoy the freedom of country living with plenty of room to relax, garden, entertain, or simply take in the surrounding scenery-all while being just a short drive from local amenities. This move-in-ready property is a fantastic opportunity for buyers seeking affordable acreage and modern updates.

Key facts

  • New furnace
  • Fenced area
  • Heated garage

Tags

FENCED AREAHEATED GARAGENEW ROOFNEW FURNACENEW CENTRAL AIR UNITNEW WATER HEATER

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Well water; Propane water heater
  • Home design: Residential property; Other architectural style
  • Construction: Built in 1994; Vinyl siding; Composition roof
  • Exterior features: Corner lot; Shed(s) on property; Unimproved road surface

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Primary bedroom (13 x 10); Bedroom 2 (11 x 10); Bedroom 3 (10 x 9)
  • Bathrooms: 2 full bathrooms; Primary bathroom (7 x 5)
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Eat-in kitchen; Storm windows and screens; Bay/bow window
  • Laundry & utility: Laundry room (6 x 5); Crawl space basement

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 manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $18 ($216/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 $177k (11.4% below list).
  • Recommended offer: $177k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.6% in Allegan — 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 70/100 on livability (#318 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, employment D+, amenities F.
  • Allegan Public Schools (town): math 26% / reading 37% proficiency, ranked #338 of 540 in MI (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 183 active listings in the ZIP; 419 units permitted in Allegan 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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.
  • Current owner paid $84k; list at $200k implies a 139% gain — meaningful room to come down on a strong offer.
Recommended offer $177,233 (11.4% 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. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.89%
Cap rate
6.40%
Cash-on-cash
0.39%
DSCR
1.02
GRM
9.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-15.7%
Equity multiple
0.44×
Total profit
$-31,236
Equity at exit
$29,821
10-year hold
IRR
-7.2%
Equity multiple
0.54×
Total profit
$-25,616
Equity at exit
$17,292

Cash invested: $56,000 (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 49010

Home prices YoY
-34.3%
Active inventory
183
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,772 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax est. 1.5%
$250 /mo · $3,000/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$18

Break-even live

Break-even rent $1,750
Max offer price $200,000
Occupancy floor 94%

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
$50,000
Closing costs
$6,000
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 6 events

  1. 2026-06-12
    statusdays on market $200,000 Pending 7 DOM
  2. 2026-06-09
    days on market $200,000 Active 5 DOM
  3. 2026-06-08
    days on market $200,000 Active 4 DOM
  4. 2026-06-07
    days on market $200,000 Active 3 DOM
  5. 2026-06-07
    remarks 699-char remark
  6. 2026-06-07
    listed $200,000 Active 2 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$21,268
− Mortgage interest
−$11,203
− Property taxes
−$3,000
− Insurance
−$1,000
− Repairs & maintenance
−$1,701
− Management
−$1,701
− Depreciation
−$5,818
Taxable loss
−$3,156
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$757
After-tax cash flow
$973/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
Allegan Public Schools
NCES district ID
2602220
Math proficiency
26% ▼ -8.00%
Reading proficiency
37% ▼ -7.00%
Median HH income
$48,602
Composite
27.27/100
National rank
#7008
State rank
#338 of 540 in MI

Livability — Allegan

Score
70/100
State rank
#318
US rank
#7767

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
18,394

Population outlook (Allegan County) Hauer SSP2

Today (2025)
120,251 people
By 2030
122,204 · +1.6%
By 2040
123,979 · +3.1%
By 2050
122,340 · +1.7%
By 2075
116,088 · -3.5%
By 2100
98,461 · -18.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 5% Black 1%
Common ancestry
Iranian 10% Romanian 4% Italian 2%
Foreign-born
2% · Canada, China
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Allegan

2024 margin
Strong R (+27.2) · D 35.7% · R 62.9% · Other 1.5%
2008→2024 swing
-16.5pp toward R · 2008: -10.7pp · 2024: -27.2pp
All cycles
2024: R+27.2 2020: R+25.2 2016: R+28.8 2012: R+19.2 2008: R+10.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -136.08%
Current HPI
260.4976
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

+110.7% since first listed
8 events — show timeline
  • 2026-06-04 Listed $200,000 MiRealSource-MiMLS
  • 2026-06-04 Listed $200,000 SW Michigan MLS
  • 2026-06-04 Listed $200,000 REALCOMP
  • 2023-05-23 Sold (Public Records) $83,515 Public Records
  • 2002-09-12 Sold (MLS) $89,000 REALCOMP
  • 2002-09-12 Sold (MLS) $89,000 SW Michigan MLS
  • 2001-09-17 Listed $94,900 REALCOMP
  • 2001-09-17 Listed $94,900 SW Michigan MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…