CashFlowRE
Sign in Sign up
611 Minor Ave
C Composite 59.79
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 +25.1/30.0
  • DSCR +8.2/10.0
  • 1% rule +6.5/10.0
  • ARV discount +5.9/15.0
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

611 Minor Ave · Kalamazoo, MI 49008
4 bd · 2.0 ba · 1,744 sqft · SingleFamily public records · 176 Days on market
Built 1899 5,663 sqft lot Est $164k · at est.

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

Listing remarks MLS

Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

Key facts

  • Large windows
  • Galley kitchen
  • 5,663 sq ft lot

Tags

LARGE WINDOWSGALLEY KITCHENNEW STAINLESS APPLIANCESAMPLE OFF-STREET PARKING

Property features AI

Exterior

  • Utilities: Public water; Natural gas available and connected; Electricity available; Cable connected
  • Home design: Traditional style; Single family residence; Residential property
  • Construction: Wood siding exterior; Composition roof; Built in 1899
  • Exterior features: Sidewalk; Paved road access

Interior

  • Kitchen: Kitchen; Range; Microwave; Refrigerator; Dishwasher
  • Bedrooms: Primary bedroom; Four additional bedrooms (5 total bedrooms)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: Screens on windows; 11 total rooms; Full basement
  • Laundry & utility: Laundry room; 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/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $374 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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 (+2.4%/yr); 116 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 31% of the median local income ($75k/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.

Negotiation context

  • It's been on market 176 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 22 sale attempts since 41y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $170k implies a 466% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1899 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 176 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1899 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.15%
Cap rate
8.93%
Cash-on-cash
9.43%
DSCR
1.42
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$163,936
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
807 W Vine St 0.20mi 5/2.0 (+1) 1,732 (-1%) 4mo $185,000 $107 82
819 Oak St 0.12mi 5/2.0 (+1) 1,674 (-4%) 2mo $159,900 $96 81
1009 Oak St 0.03mi 4/2.0 1,526 (-12%) 7mo $141,000 $92 72
424 Oak St 0.43mi 5/2.0 (+1) 1,706 (-2%) 2mo $160,000 $94 69
442 W Dutton St 0.27mi 4/2.0 1,928 (+11%) 2mo $249,900 $130 68
608 Minor Ave 0.03mi 5/2.0 (+1) 1,954 (+12%) 8mo $59,000 $30 67
612 Oak St 0.29mi 4/2.0 1,540 (-12%) 2mo $145,000 $94 66
306 W Dutton St 0.36mi 3/2.0 (-1) 1,864 (+7%) 4mo $105,000 $56 64
806 S Park St 0.24mi 5/2.5 (+1) 1,888 (+8%) 8mo $252,500 $134 62
517 Oak St 0.36mi 4/1.5 1,540 (-12%) 8mo $110,000 $71 55
622 S Rose St 0.42mi 4/1.5 1,526 (-12%) 8mo $214,000 $140 51
819 Oakland Dr 0.37mi 3/2.0 (-1) 1,510 (-13%) 7mo $125,000 $83 49

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 · 2.41% rent growth · sell at horizon

5-year hold
IRR
-2.7%
Equity multiple
0.90×
Total profit
$-4,854
Equity at exit
$25,333
10-year hold
IRR
6.3%
Equity multiple
1.46×
Total profit
$21,857
Equity at exit
$14,690

Cash invested: $47,572 (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 49008

Rents YoY
2.4%
Active inventory
116
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,956 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$210 /mo · $2,519/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$374

Break-even live

Break-even rent $1,483
Max offer price $169,900
Occupancy floor 76%

Sensitivity live

Price -10% $470 -5% $422 +0% $374 +5% $326 +10% $278
Rent -10% $219 -5% $296 +0% $374 +5% $451 +10% $528
Rate -1.0pp $459 -0.5pp $417 base $374 +0.5pp $330 +1.0pp $285

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
$42,475
Closing costs
$5,097
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
807 Central Park Cir Kalamazoo, MI 1.0–3.0 1.0–2.0 1089 $2,345 $2.15 14d 12 0.14mi
838 W Main St Kalamazoo, MI 4.0 1.0 1470 $1,300 $0.88 21d 1 0.73mi
722 W Kalamazoo Ave Unit 2 Kalamazoo, MI 3.0 1.0 1800 $1,600 $0.89 21d 1 0.88mi
708 Elizabeth St Kalamazoo, MI 3.0 1.5 1128 $1,250 $1.11 14d 1 1.38mi

Listing history 50 events

  1. 2026-06-18
    days on market $169,900 Active 176 DOM
  2. 2026-06-17
    days on market $169,900 Active 175 DOM
  3. 2026-06-16
    days on market $169,900 Active 174 DOM
  4. 2026-06-15
    days on market $169,900 Active 173 DOM
  5. 2026-06-14
    days on market $169,900 Active 171 DOM
  6. 2026-06-13
    days on market $169,900 Active 170 DOM
  7. 2026-06-10
    days on market $169,900 Active 168 DOM
  8. 2026-06-09
    days on market $169,900 Active 167 DOM
  9. 2026-06-08
    days on market $169,900 Active 166 DOM
  10. 2026-06-07
    days on market $169,900 Active 165 DOM
  11. 2026-06-05
    days on market $169,900 Active 162 DOM
  12. 2026-06-03
    days on market $169,900 Active 161 DOM
  13. 2026-06-02
    days on market $169,900 Active 160 DOM
  14. 2026-06-01
    days on market $169,900 Active 159 DOM
  15. 2026-05-31
    days on market $169,900 Active 158 DOM
  16. 2026-05-30
    days on market $169,900 Active 157 DOM
  17. 2026-05-21
    price $169,900 488-char remark
    Show marketing remark (490 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  18. 2026-05-21
    price $169,900 490-char remark
    Show marketing remark (490 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  19. 2026-05-21
    price $169,900
    Show marketing remark (490 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  20. 2026-05-13
    price $174,900 488-char remark
    Show marketing remark (488 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  21. 2026-05-12
    price $174,900 490-char remark
    Show marketing remark (490 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  22. 2026-05-12
    price $174,900
    Show marketing remark (490 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  23. 2025-12-22
    listed $179,900 Active 488-char remark
    Show marketing remark (490 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  24. 2025-12-22
    listed $179,900 Active 490-char remark
    Show marketing remark (490 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  25. 2025-12-22
    listed $179,900 Active
    Show marketing remark (490 chars)

    Large 6 bedroom 2 full bath home well situated in the Vine Historic Neighborhood where it is convenient to schools, shops, eateries and WMU. The living room and dining room are in the center of the home and include lots of large windows. The sizeable galley kitchen is complete with new stainless appliances. Recently updated and painted throughout. Ample off-street parking. This would make a nice home or great income property! Certified through 2/29/28. Leased through 9/26 at 1700/mo.

  26. 2025-09-12
    historical $1,700
  27. 2025-09-05
    listed $1,700
  28. 2025-04-24
    historical $1,700
  29. 2025-03-26
    listed $1,700
  30. 2024-05-25
    historical $1,650
  31. 2024-05-08
    listed $1,650
  32. 2024-04-26
    historical $1,650
  33. 2024-04-10
    listed $1,650
  34. 2024-04-10
    historical $1,650
  35. 2024-01-07
    listed $1,650
  36. 2023-11-24
    historical $1,650
  37. 2023-11-11
    price $1,650
  38. 2023-09-27
    listed $1,800
  39. 2014-09-25
    historical
  40. 2009-06-26
    soldstatus $30,000
  41. 2009-06-26
    soldstatus $30,000
  42. 2009-01-21
    historical
  43. 2008-11-26
    listed $49,000
  44. 2008-11-26
    listed $49,000
  45. 2008-01-21
    listed $80,000
  46. 2008-01-21
    listed $80,000
  47. 2008-01-11
    historical
  48. 2008-01-11
    historical
  49. 2006-07-07
    listed $139,900
  50. 2006-07-07
    listed $139,900

ⓘ 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
$2,519 · $210/mo
Projected year-2 tax
$2,568 · $214/mo
Expected delta
+$49/yr (+$4/mo · 1.9%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 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
$23,475
− Mortgage interest
−$9,517
− Property taxes
−$2,519
− Insurance
−$850
− Repairs & maintenance
−$1,878
− Management
−$1,878
− Depreciation
−$4,943
Taxable income
$1,891
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$454
After-tax cash flow
$4,031/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)
16,137
Household income
$74,943
Rent vs Own
33.8% rent · 66.2% own
Severe rent burden
513.0

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 (75%)
Race & ethnicity
White 75% Black 12% Two or more races 6% Hispanic / Latino 5% Asian 3%
Common ancestry
Iranian 5% Slovak 3% Romanian 3%
Foreign-born
8% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 2% Other Indo-European 2% French/Haitian/Cajun 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
▼ -170.52%
Current HPI
230.6876
Rent YoY
▲ 2.41%
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

+749.5% since first listed
44 events — show timeline
  • 2026-05-21 Price Changed $169,900 MiRealSource-MiMLS
  • 2026-05-21 Price Changed $169,900 REALCOMP
  • 2026-05-21 Price Changed $169,900 SW Michigan MLS
  • 2026-05-13 Price Changed $174,900 MiRealSource-MiMLS
  • 2026-05-12 Price Changed $174,900 REALCOMP
  • 2026-05-12 Price Changed $174,900 SW Michigan MLS
  • 2025-12-22 Listed $179,900 SW Michigan MLS
  • 2025-12-22 Listed $179,900 REALCOMP
  • 2025-12-22 Listed $179,900 MiRealSource-MiMLS
  • 2025-09-12 Rental Removed $1,700 APPFOLIO
  • 2025-09-05 Listed for Rent $1,700 APPFOLIO
  • 2025-04-24 Rental Removed $1,700 APPFOLIO
  • 2025-03-26 Listed for Rent $1,700 APPFOLIO
  • 2024-05-25 Rental Removed $1,650 APPFOLIO
  • 2024-05-08 Listed for Rent $1,650 APPFOLIO
  • 2024-04-26 Rental Removed $1,650 APPFOLIO
  • 2024-04-10 Listed for Rent $1,650 APPFOLIO
  • 2024-04-10 Rental Removed $1,650 APPFOLIO
  • 2024-01-07 Listed for Rent $1,650 APPFOLIO
  • 2023-11-24 Rental Removed $1,650 APPFOLIO
  • 2023-11-11 Price Changed $1,650 APPFOLIO
  • 2023-09-27 Listed for Rent $1,800 APPFOLIO
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2009-06-26 Sold (MLS) $30,000 REALCOMP
  • 2009-06-26 Sold (MLS) $30,000 SW Michigan MLS
  • 2009-01-21 Listing Removed REALCOMP
  • 2008-11-26 Listed $49,000 REALCOMP
  • 2008-11-26 Listed $49,000 SW Michigan MLS
  • 2008-01-21 Listed $80,000 REALCOMP
  • 2008-01-21 Listed $80,000 SW Michigan MLS
  • 2008-01-11 Listing Removed REALCOMP
  • 2008-01-11 Listing Removed SW Michigan MLS
  • 2006-07-07 Listed $139,900 REALCOMP
  • 2006-07-07 Listed $139,900 SW Michigan MLS
  • 2003-08-15 Sold (MLS) $160,000 REALCOMP
  • 2003-08-15 Sold (MLS) $160,000 SW Michigan MLS
  • 2003-06-14 Listed $155,000 REALCOMP
  • 2003-06-14 Listed $155,000 SW Michigan MLS
  • 1999-10-07 Sold (MLS) $74,900 SW Michigan MLS
  • 1999-04-12 Listed $79,900 SW Michigan MLS
  • 1986-12-07 Listed $17,500 REALCOMP
  • 1986-12-07 Listed $17,500 SW Michigan MLS
  • 1985-11-18 Listed $20,000 REALCOMP
  • 1985-11-18 Listed $20,000 SW Michigan MLS

Property tax history

+3.7%/yr

Latest (2025): $2,519 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…