CashFlowRE
Sign in Sign up
1315 Jackson St
C+ Composite 62.33
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 +25.5/30.0
  • DSCR +8.4/10.0
  • ARV discount +7.1/15.0
  • 1% rule +6.2/10.0
  • Schools +4.7/10.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

1315 Jackson St · Kalamazoo, MI 49001
3 bd · 2.0 ba · 1,414 sqft · SingleFamily public records · 54 Days on market
Built 1935 7,405 sqft lot Est $158k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see this spacious 4 bedroom 2 full bathroom home located on the East side of Kalamazoo. Lots of updates New flooring , New Roof, freshly painted with great storage. Main level has front porch, 1 Bedroom and second level 3 bedrooms. Nice size backyard.

Key facts

  • New flooring
  • Front porch
  • Nice size backyard

Tags

NEW FLOORINGNEW ROOFFRONT PORCHNICE SIZE BACKYARD

Property features AI

Exterior

  • Parking: Detached parking
  • Utilities: Public water; Cable connected; Electric water heater
  • Home design: Colonial-style single-family residence; Built in 1935
  • Construction: Vinyl siding; Composition roof; Built 1935; Full basement
  • Exterior features: Paved road access; 0.17-acre lot

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central cooling
  • Interior features: Low-threshold shower; Storm windows and window screens; Full basement; 8 total rooms
  • Laundry & utility: Electric water heater

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 $160k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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.
  • Market conditions: Rents rising fast (+6.4%/yr); 109 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • At projected returns (-3.0% appreciation + 6.4% rent growth), your $45k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y 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 $33k; list at $160k implies a 385% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.12%
Cap rate
9.08%
Cash-on-cash
9.94%
DSCR
1.44
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$158,368
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1116 March St 0.19mi 3/2.0 1,396 (-1%) 4mo $69,900 $50 86
901 Clarence St 0.08mi 3/1.5 1,494 (+6%) 3mo $174,900 $117 83
1012 Mills St 0.21mi 2/1.5 (-1) 1,485 (+5%) 2mo $162,900 $110 73
923 Stockbridge Ave 0.44mi 3/2.0 1,461 (+3%) 3mo $148,000 $101 71
1612 E Stockbridge Ave 0.44mi 3/1.5 1,301 (-8%) 4mo $156,500 $120 61
1313 Reed Ave 0.61mi 4/2.0 (+1) 1,350 (-4%) 5mo $70,000 $52 55
1607 E Michigan Ave 0.72mi 3/1.5 1,336 (-6%) 1mo $170,000 $127 54
1510 Egleston Ave 0.48mi 4/2.0 (+1) 1,566 (+11%) 1mo $200,000 $128 54
719 Millard Ct 0.52mi 4/1.0 (+1) 1,522 (+8%) 2mo $165,000 $108 53
734 E Stockbridge Ave 0.57mi 4/1.0 (+1) 1,294 (-8%) 0mo $45,000 $35 50
1113 Egleston Ave 0.46mi 4/1.5 (+1) 1,611 (+14%) 1mo $180,000 $112 47
1006 Hays Park Ave 0.62mi 4/2.0 (+1) 1,613 (+14%) 1mo $185,000 $115 42

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 · 6.41% rent growth · sell at horizon

5-year hold
IRR
2.3%
Equity multiple
1.09×
Total profit
$4,083
Equity at exit
$23,842
10-year hold
IRR
14.9%
Equity multiple
2.38×
Total profit
$61,999
Equity at exit
$13,825

Cash invested: $44,772 (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 49001

Rents YoY
6.4%
Active inventory
109
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,796 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$143 /mo · $1,711/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$371

Break-even live

Break-even rent $1,326
Max offer price $159,900
Occupancy floor 74%

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
$39,975
Closing costs
$4,797
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1403 Sherwood Ave Unit 2 Kalamazoo, MI 2.0 1.0 900 $1,000 $1.11 21d 1 1.00mi
525 S Burdick St Kalamazoo, MI 2.0 2.0 1555 $2,928 $1.88 13d 2 1.03mi
310 E Michigan Ave Kalamazoo, MI 2.0 2.0 1100 $1,385 $1.26 21d 1 1.08mi
1512 S Burdick St Kalamazoo, MI 3.0 1.0 887 $1,250 $1.41 13d 1 1.13mi
211 Rose Pl Kalamazoo, MI 2.0 2.0 1695 $1,200 $0.71 21d 1 1.14mi
125 S Kalamazoo Mall Kalamazoo, MI 2.0 2.0 1833 $3,088 $1.68 13d 1 1.16mi
525 E Ransom St Kalamazoo, MI 1.0–2.0 1.0–2.0 807 $1,625 $2.01 21d 1 1.19mi
807 Central Park Cir Kalamazoo, MI 1.0–3.0 1.0–2.0 1089 $2,345 $2.15 13d 12 1.42mi
815 N Pitcher St Unit 12 Kalamazoo, MI 2.0 2.0 982 $1,550 $1.58 21d 1 1.43mi

Listing history 19 events

  1. 2026-06-05
    status $159,900 Pending 54 DOM
  2. 2026-06-03
    days on market $159,900 Active 54 DOM
  3. 2026-06-02
    days on market $159,900 Active 53 DOM
  4. 2026-06-01
    days on market $159,900 Active 52 DOM
  5. 2026-05-31
    days on market $159,900 Active 51 DOM
  6. 2026-05-30
    days on market $159,900 Active 50 DOM
  7. 2026-05-08
    status Pending 256-char remark
    Show marketing remark (257 chars)

    Come see this spacious 4 bedroom 2 full bathroom home located on the East side of Kalamazoo. Lots of updates New flooring , New Roof, freshly painted with great storage. Main level has front porch, 1 Bedroom and second level 3 bedrooms. Nice size backyard.

  8. 2026-05-08
    status Pending 257-char remark
    Show marketing remark (257 chars)

    Come see this spacious 4 bedroom 2 full bathroom home located on the East side of Kalamazoo. Lots of updates New flooring , New Roof, freshly painted with great storage. Main level has front porch, 1 Bedroom and second level 3 bedrooms. Nice size backyard.

  9. 2026-05-08
    status Pending
    Show marketing remark (257 chars)

    Come see this spacious 4 bedroom 2 full bathroom home located on the East side of Kalamazoo. Lots of updates New flooring , New Roof, freshly painted with great storage. Main level has front porch, 1 Bedroom and second level 3 bedrooms. Nice size backyard.

  10. 2026-03-20
    listed $159,900 Active 256-char remark
    Show marketing remark (257 chars)

    Come see this spacious 4 bedroom 2 full bathroom home located on the East side of Kalamazoo. Lots of updates New flooring , New Roof, freshly painted with great storage. Main level has front porch, 1 Bedroom and second level 3 bedrooms. Nice size backyard.

  11. 2026-03-20
    listed $159,900 Active 257-char remark
    Show marketing remark (257 chars)

    Come see this spacious 4 bedroom 2 full bathroom home located on the East side of Kalamazoo. Lots of updates New flooring , New Roof, freshly painted with great storage. Main level has front porch, 1 Bedroom and second level 3 bedrooms. Nice size backyard.

  12. 2026-03-20
    listed $159,900 Active
    Show marketing remark (257 chars)

    Come see this spacious 4 bedroom 2 full bathroom home located on the East side of Kalamazoo. Lots of updates New flooring , New Roof, freshly painted with great storage. Main level has front porch, 1 Bedroom and second level 3 bedrooms. Nice size backyard.

  13. 2018-09-14
    soldstatus $33,000
  14. 2018-09-14
    soldstatus $33,000 Sold
  15. 2018-08-23
    status Pending
  16. 2018-08-09
    price $38,000
  17. 2018-08-01
    listed $38,000
  18. 2018-08-01
    listed $44,900 Active
  19. 2018-08-01
    listed $38,000

ⓘ 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
$1,711 · $143/mo
Projected year-2 tax
$2,087 · $174/mo
Expected delta
+$376/yr (+$31/mo · 22.0%)

ⓘ 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
$21,550
− Mortgage interest
−$8,957
− Property taxes
−$1,711
− Insurance
−$800
− Repairs & maintenance
−$1,724
− Management
−$1,724
− Depreciation
−$4,652
Taxable income
$1,983
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$476
After-tax cash flow
$3,976/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)
20,946
Household income
$56,432
Rent vs Own
48.1% rent · 51.9% own
Severe rent burden
1184.0

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
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 58% Black 22% Hispanic / Latino 15% Two or more races 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Romanian 6% Iranian 4% Slovak 3%
Foreign-born
9% · Canada
Languages at home
84% English-only · Spanish 11% Arabic 2% 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
▼ -264.90%
Current HPI
206.9355
Rent YoY
▲ 6.41%
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

+320.8% since first listed
13 events — show timeline
  • 2026-05-08 Pending MiRealSource-MiMLS
  • 2026-05-08 Pending REALCOMP
  • 2026-05-08 Pending SW Michigan MLS
  • 2026-03-20 Listed $159,900 SW Michigan MLS
  • 2026-03-20 Listed $159,900 REALCOMP
  • 2026-03-20 Listed $159,900 MiRealSource-MiMLS
  • 2018-09-14 Sold (MLS) $33,000 SW Michigan MLS
  • 2018-09-14 Sold (MLS) $33,000 REALCOMP
  • 2018-08-23 Pending SW Michigan MLS
  • 2018-08-09 Price Changed $38,000 SW Michigan MLS
  • 2018-08-01 Listed $38,000 MiRealSource-MiMLS
  • 2018-08-01 Listed $44,900 SW Michigan MLS
  • 2018-08-01 Listed $38,000 REALCOMP

Property tax history

+1.1%/yr

Latest (2025): $1,711 · -13.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…