CashFlowRE
Sign in Sign up
15393 Buck Hollow Dr NE
C+ Composite 61.43
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 +23.9/30.0
  • DSCR +7.7/10.0
  • ARV discount +6.1/15.0
  • 1% rule +6.0/10.0
  • Appreciation +5.0/10.0
  • Condition / age +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0

$365,000

15393 Buck Hollow Dr NE · Trufant, MI 49326
4 bd · 2.5 ba · 1,886 sqft · SingleFamily public records · 8 Days on market
Built 2021 Good condition 3.17 ac lot $194/sqft · 11% below area Est $354k · at est.

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

Listing remarks MLS

* * Backup Offers Being Accepted and Reviewed * * Welcome to an exciting opportunity! This immaculate, 2021 bi-level home sits on a sprawling 3 acres of both wooded and cleared property, offering privacy and room to roam. Step inside to a bright, open-concept kitchen/family room with main floor sliders that lead directly out to a huge deck, ideal for entertaining or quiet mornings. This home boasts four spacious beds and two and a half baths, and includes a walk-out lower level. The interior features newer flooring throughout and is a true blank canvas, ready to fulfill your decorative ideas and design vision. Location is unbeatable, a fair commute to GR and close proximity to all-sports Lincoln Lake. Functionality is key with a fully insulated, two-car garage with side access door to the yard. Upgrades include Moen faucets, 50-gallon water heater, humidifier, and gutters. Security equipment and full window coverings stay.

Key facts

  • Walk-out lower level
  • Newer flooring
  • Sprawling 3 acres

Tags

SPRAWLING 3 ACRESHUGE DECKWALK-OUT LOWER LEVELNEWER FLOORINGFULLY INSULATED GARAGESIDE ACCESS DOOR

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Well water; Natural gas available and connected; Electricity available; Cable connected; High-speed internet; Natural gas water heater
  • Home design: Traditional-style single family residence; Built in 2021
  • Construction: Vinyl siding construction; Composition/shingle roof; Full basement foundation
  • Exterior features: Paved road access; Recreational, tillable and wooded lot

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Range
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3; Bedroom 4 (can be used as office or playroom)
  • Bathrooms: 2 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Garage door opener; Eat-in kitchen; Insulated windows; Window treatments; Full basement; Family room; Office or playroom
  • Laundry & utility: Washer; Dryer

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 4-bed/2.5-bath single-family listed at $365k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $711 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $365k).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Cedar Springs Public Schools (town): math 35% / reading 48% proficiency, ranked #175 of 540 in MI (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 28 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($3k loan paydown + $341 appreciation (0.1% local appreciation)).
  • Kent County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (0.1% appreciation + 3.0% rent growth), your $102k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 3y 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

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $365,000

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. 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.
  3. 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.
  4. 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
1.10%
Cap rate
8.63%
Cash-on-cash
8.35%
DSCR
1.37
GRM
7.6

CMA / ARV

ARV (median comp)
$354,068
List price
$365,000
Delta
3.09%
Verdict
FAIR
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11855 Buck Hollow Ct 0.24mi 4/2.5 1,822 (-3%) 2mo $371,600 $204 81
15393 Buck Hollow Dr NE 0.00mi 4/2.5 1,620 (-14%) 0mo $375,000 $231 76

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.09% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.4%
Equity multiple
1.35×
Total profit
$36,256
Equity at exit
$107,694
10-year hold
IRR
12.4%
Equity multiple
2.37×
Total profit
$139,685
Equity at exit
$130,826

Cash invested: $102,200 (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 49326

Home prices YoY
0.0%
Active inventory
28
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$4,000 medium interval (Pro) →
Mortgage (P&I)
$1,914
Tax from tax record
$382 /mo · $4,589/yr
Insurance
$152
HOA
$0
Vacancy / Maint / Mgmt
$840
Net cashflow
$711

Break-even live

Break-even rent $3,099
Max offer price $365,000
Occupancy floor 77%

Sensitivity live

Price -10% $918 -5% $815 +0% $711 +5% $608 +10% $505
Rent -10% $395 -5% $553 +0% $711 +5% $869 +10% $1,027
Rate -1.0pp $895 -0.5pp $804 base $711 +0.5pp $617 +1.0pp $521

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
$91,250
Closing costs
$10,950
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
15305 Silver Beach Dr Gowen, MI 4.0 2.0 1900 $4,000 $2.11 3d 1 1.11mi

Listing history 23 events

  1. 2026-05-07
    status Pending 939-char remark
    Show marketing remark (1042 chars)

    * * Backup Offers Being Accepted and Reviewed * * Welcome to an exciting opportunity! This immaculate, 2021 bi-level home sits on a sprawling 3 acres of both wooded and cleared property, offering privacy and room to roam. Step inside to a bright, open-concept kitchen/family room with main floor sliders that lead directly out to a huge deck, ideal for entertaining or quiet mornings. This home boasts four spacious beds and two and a half baths, and includes a walk-out lower level. The interior features newer flooring throughout and is a true blank canvas, ready to fulfill your decorative ideas and design vision. Location is unbeatable, a fair commute to GR and close proximity to all-sports Lincoln Lake. Functionality is key with a fully insulated, two-car garage with side access door to the yard. Upgrades include Moen faucets, 50-gallon water heater, humidifier, and gutters. Security equipment and full window coverings stay. An underground dog fence wire is installed, along with concrete pad ready for your outbuilding. No HOA

  2. 2026-05-07
    status Pending 1042-char remark
    Show marketing remark (1042 chars)

    * * Backup Offers Being Accepted and Reviewed * * Welcome to an exciting opportunity! This immaculate, 2021 bi-level home sits on a sprawling 3 acres of both wooded and cleared property, offering privacy and room to roam. Step inside to a bright, open-concept kitchen/family room with main floor sliders that lead directly out to a huge deck, ideal for entertaining or quiet mornings. This home boasts four spacious beds and two and a half baths, and includes a walk-out lower level. The interior features newer flooring throughout and is a true blank canvas, ready to fulfill your decorative ideas and design vision. Location is unbeatable, a fair commute to GR and close proximity to all-sports Lincoln Lake. Functionality is key with a fully insulated, two-car garage with side access door to the yard. Upgrades include Moen faucets, 50-gallon water heater, humidifier, and gutters. Security equipment and full window coverings stay. An underground dog fence wire is installed, along with concrete pad ready for your outbuilding. No HOA

  3. 2026-05-07
    status Pending
    Show marketing remark (1042 chars)

    * * Backup Offers Being Accepted and Reviewed * * Welcome to an exciting opportunity! This immaculate, 2021 bi-level home sits on a sprawling 3 acres of both wooded and cleared property, offering privacy and room to roam. Step inside to a bright, open-concept kitchen/family room with main floor sliders that lead directly out to a huge deck, ideal for entertaining or quiet mornings. This home boasts four spacious beds and two and a half baths, and includes a walk-out lower level. The interior features newer flooring throughout and is a true blank canvas, ready to fulfill your decorative ideas and design vision. Location is unbeatable, a fair commute to GR and close proximity to all-sports Lincoln Lake. Functionality is key with a fully insulated, two-car garage with side access door to the yard. Upgrades include Moen faucets, 50-gallon water heater, humidifier, and gutters. Security equipment and full window coverings stay. An underground dog fence wire is installed, along with concrete pad ready for your outbuilding. No HOA

  4. 2026-04-29
    listed $365,000 Active 1042-char remark
    Show marketing remark (939 chars)

    * * Backup Offers Being Accepted and Reviewed * * Welcome to an exciting opportunity! This immaculate, 2021 bi-level home sits on a sprawling 3 acres of both wooded and cleared property, offering privacy and room to roam. Step inside to a bright, open-concept kitchen/family room with main floor sliders that lead directly out to a huge deck, ideal for entertaining or quiet mornings. This home boasts four spacious beds and two and a half baths, and includes a walk-out lower level. The interior features newer flooring throughout and is a true blank canvas, ready to fulfill your decorative ideas and design vision. Location is unbeatable, a fair commute to GR and close proximity to all-sports Lincoln Lake. Functionality is key with a fully insulated, two-car garage with side access door to the yard. Upgrades include Moen faucets, 50-gallon water heater, humidifier, and gutters. Security equipment and full window coverings stay.

  5. 2026-04-29
    listed $365,000 Active 939-char remark
    Show marketing remark (939 chars)

    * * Backup Offers Being Accepted and Reviewed * * Welcome to an exciting opportunity! This immaculate, 2021 bi-level home sits on a sprawling 3 acres of both wooded and cleared property, offering privacy and room to roam. Step inside to a bright, open-concept kitchen/family room with main floor sliders that lead directly out to a huge deck, ideal for entertaining or quiet mornings. This home boasts four spacious beds and two and a half baths, and includes a walk-out lower level. The interior features newer flooring throughout and is a true blank canvas, ready to fulfill your decorative ideas and design vision. Location is unbeatable, a fair commute to GR and close proximity to all-sports Lincoln Lake. Functionality is key with a fully insulated, two-car garage with side access door to the yard. Upgrades include Moen faucets, 50-gallon water heater, humidifier, and gutters. Security equipment and full window coverings stay.

  6. 2026-04-29
    listed $365,000 Active
    Show marketing remark (939 chars)

    * * Backup Offers Being Accepted and Reviewed * * Welcome to an exciting opportunity! This immaculate, 2021 bi-level home sits on a sprawling 3 acres of both wooded and cleared property, offering privacy and room to roam. Step inside to a bright, open-concept kitchen/family room with main floor sliders that lead directly out to a huge deck, ideal for entertaining or quiet mornings. This home boasts four spacious beds and two and a half baths, and includes a walk-out lower level. The interior features newer flooring throughout and is a true blank canvas, ready to fulfill your decorative ideas and design vision. Location is unbeatable, a fair commute to GR and close proximity to all-sports Lincoln Lake. Functionality is key with a fully insulated, two-car garage with side access door to the yard. Upgrades include Moen faucets, 50-gallon water heater, humidifier, and gutters. Security equipment and full window coverings stay.

  7. 2024-03-27
    soldstatus $293,000
  8. 2024-03-15
    soldstatus $293,000 Sold
  9. 2024-03-15
    soldstatus $293,000 Sold
  10. 2024-03-15
    soldstatus $293,000 Closed
  11. 2024-02-02
    status Pending
  12. 2024-02-02
    status Pending
  13. 2024-02-02
    status Pending
  14. 2023-11-02
    listed $339,900 Active
  15. 2023-11-02
    listed $339,900 Active
  16. 2023-11-02
    listed $339,900 Active
  17. 2023-10-20
    historical
  18. 2023-10-20
    historical
  19. 2023-09-19
    price $339,900
  20. 2023-09-19
    price $339,900
  21. 2023-09-18
    price $339,900
  22. 2023-08-26
    listed $350,000 Active
  23. 2023-08-26
    listed $350,000 Active

ⓘ 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
$4,589 · $382/mo
Projected year-2 tax
$5,105 · $425/mo
Expected delta
+$516/yr (+$43/mo · 11.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 65% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 15 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
$48,000
− Mortgage interest
−$20,446
− Property taxes
−$4,589
− Insurance
−$1,825
− Repairs & maintenance
−$3,840
− Management
−$3,840
− Depreciation
−$10,618
Taxable income
$2,843
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$682
After-tax cash flow
$7,855/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 2021 bi-level home is in excellent condition with modern updates and a spacious deck. It offers a blank canvas for potential buyers to personalize and improve further.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Resale Upgrading the kitchen backsplash — A backsplash can add visual interest and value to the kitchen space.
  • Both Adding smart home features — Smart home features can increase convenience and appeal to a wider range of potential buyers/tenants.
  • Resale Upgrading the flooring in the bathrooms — Updated flooring can enhance the overall look and feel of the bathrooms, making them more appealing to potential buyers/tenants.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping the front yard — A well-maintained front yard can improve curb appeal and attract potential buyers/tenants.
  • Resale Upgrading the kitchen backsplash — A backsplash can add visual interest and value to the kitchen space.
  • Both Adding smart home features — Smart home features can increase convenience and appeal to a wider range of potential buyers/tenants.
  • Resale Upgrading the flooring in the bathrooms — Updated flooring can enhance the overall look and feel of the bathrooms, making them more appealing to potential buyers/tenants.

ⓘ 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
Cedar Springs Public Schools
NCES district ID
2608520
Math proficiency
35% ▼ -11.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$57,632
Composite
36.42/100
National rank
#4675
State rank
#175 of 540 in MI

Livability — Trufant

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

City population
1,496
Population (ZIP)
4,126

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 (94%)
Race & ethnicity
White 94% Hispanic / Latino 5%
Common ancestry
Iranian 10% Romanian 3% Lithuanian 3%
Foreign-born
0% · China
Languages at home
96% English-only · Spanish 4%

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
▲ 0.09%
Current HPI
379.9632
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

+7.1% since first listed
26 events — show timeline
  • 2026-06-05 Sold (MLS) $375,000 REALCOMP
  • 2026-06-05 Sold (MLS) $375,000 SW Michigan MLS
  • 2026-06-05 Sold (MLS) $375,000 MiRealSource-MiMLS
  • 2026-05-07 Pending MiRealSource-MiMLS
  • 2026-05-07 Pending REALCOMP
  • 2026-05-07 Pending SW Michigan MLS
  • 2026-04-29 Listed $365,000 REALCOMP
  • 2026-04-29 Listed $365,000 SW Michigan MLS
  • 2026-04-29 Listed $365,000 MiRealSource-MiMLS
  • 2024-03-27 Sold (Public Records) $293,000 Public Records
  • 2024-03-15 Sold (MLS) $293,000 SW Michigan MLS
  • 2024-03-15 Sold (MLS) $293,000 MiRealSource-MiMLS
  • 2024-03-15 Sold (MLS) $293,000 REALCOMP
  • 2024-02-02 Pending REALCOMP
  • 2024-02-02 Pending MiRealSource-MiMLS
  • 2024-02-02 Pending SW Michigan MLS
  • 2023-11-02 Listed $339,900 SW Michigan MLS
  • 2023-11-02 Listed $339,900 MiRealSource-MiMLS
  • 2023-11-02 Listed $339,900 REALCOMP
  • 2023-10-20 Listing Removed MiRealSource-MiMLS
  • 2023-10-20 Listing Removed REALCOMP
  • 2023-09-19 Price Changed $339,900 MiRealSource-MiMLS
  • 2023-09-19 Price Changed $339,900 REALCOMP
  • 2023-09-18 Price Changed $339,900 SW Michigan MLS
  • 2023-08-26 Listed $350,000 MiRealSource-MiMLS
  • 2023-08-26 Listed $350,000 REALCOMP

Property tax history

+112.1%/yr

Latest (2025): $4,589 · +20.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…