CashFlowRE
Sign in Sign up
949 Diane St SE
D+ Composite 49.44
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 +15.6/30.0
  • ARV discount +11.7/15.0
  • DSCR +4.8/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.8/10.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$270,000

949 Diane St SE · Kentwood, MI 49508
4 bd · 2.0 ba · 1,258 sqft · SingleFamily · 5 Days on market
Built 1960 10,019 sqft lot $215/sqft · 9% below area Est $298k · 9% under

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

Listing remarks MLS

Discover the space, comfort, and potential showcased in this Kentwood gem! You'll be hard pressed to find another 4 bedroom, 2 full bath home with a kitchen pantry and opportunity to add more finished space for under $300k. The functional kitchen provides plenty of counter space and storage, while the unfinished basement offers endless opportunities to create additional living space; a home gym, recreation room, or office or bedrooms. Major mechanical updates bring peace of mind with a newer furnace and water heater already in place. Outside, you'll enjoy a private backyard complete with a storage shed and peaceful views backing up to a stream -- the perfect setting to relax or entertain. Conveniently located near Glenwood Elementary School with easy access to local parks, shopping, and everyday amenities, this home combines comfort, space, and opportunity in a desirable location. Don't miss your chance to make this versatile home your own. Offers due by Sunday, May 17th at 6pm.

Key facts

  • Kitchen pantry
  • Private backyard
  • Unfinished basement

Tags

KITCHEN PANTRYUNFINISHED BASEMENTPRIVATE BACKYARDSTORAGE SHEDEASY ACCESS TO LOCAL PARKS

Property features AI

Exterior

  • Parking: Attached garage (1 space)
  • Utilities: Natural gas available and connected; Electricity available; Cable connected; High-speed internet
  • Home design: Ranch-style single-family home; One-story
  • Construction: Built in 1960; Aluminum siding and brick exterior; Composition roof; Full foundation/basement
  • Exterior features: Sidewalk; Paved road access; Public water

Interior

  • Kitchen: Disposal; Range; Refrigerator
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Central cooling available
  • Interior features: Eat-in kitchen; Wood-burning fireplace; Screens and insulated windows; Six total rooms; Full basement
  • Laundry & utility: Washer; Dryer; Natural gas 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 4-bed/2.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/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 $238k (11.9% below list).
  • Recommended offer: $238k (11.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.7% in Kentwood — 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 74/100 on livability (#191 in MI, #4,892 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A-; Watch: commute C-, crime D, amenities F.
  • Kentwood Public Schools (suburban): math 34% / reading 46% proficiency, ranked #206 of 540 in MI (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.6%/yr); 156 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($70k/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 $2k of loan paydown is wiped out by about $8k 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 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 12y 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.
Recommended offer $237,948 (11.9% below list)

Questions for the listing agent

  1. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. Crime grade is D 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. 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?
  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
0.88%
Cap rate
6.80%
Cash-on-cash
1.80%
DSCR
1.08
GRM
9.5

CMA / ARV

ARV (median comp)
$297,690
List price
$270,000
Delta
-9.30%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
949 Diane St SE 0.00mi 4/2.0 1,258 (0%) 0mo $294,000 $234 100
5560 Greenboro Dr SE 0.11mi 4/2.0 1,188 (-6%) 4mo $300,000 $253 83
1094 59th St SE 0.34mi 3/2.0 (-1) 1,200 (-5%) 7mo $225,000 $188 66
5887 Glenbrook Ave SE 0.51mi 4/1.5 1,320 (+5%) 2mo $325,000 $246 64
1244 Katrina Dr SE 0.38mi 3/1.5 (-1) 1,144 (-9%) 7mo $245,000 $214 54
655 Sandhurst Dr SE 0.42mi 3/2.0 (-1) 1,385 (+10%) 9mo $312,900 $226 51
725 52nd St SE 0.68mi 3/1.5 (-1) 1,198 (-5%) 6mo $300,000 $250 49
1421 Brookmark St SE 0.62mi 3/1.0 (-1) 1,302 (+4%) 13mo $230,000 $177 46
1441 Brookmark St SE 0.64mi 4/1.0 1,372 (+9%) 6mo $280,500 $204 46
5315 Pinebrook Ave SE 0.71mi 3/1.0 (-1) 1,305 (+4%) 8mo $218,000 $167 45
5186 Mildred Ave SE 0.60mi 3/1.0 (-1) 1,390 (+10%) 4mo $270,000 $194 42
6116 Eastern Ave SE 0.57mi 3/1.0 (-1) 1,426 (+13%) 11mo $302,500 $212 33

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 · 5.64% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.60×
Total profit
$-30,069
Equity at exit
$40,258
10-year hold
IRR
1.9%
Equity multiple
1.15×
Total profit
$11,112
Equity at exit
$23,345

Cash invested: $75,600 (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 49508

Rents YoY
5.6%
Active inventory
156
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,379 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$238 /mo · $2,856/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$500
Net cashflow
$113

Break-even live

Break-even rent $2,236
Max offer price $270,000
Occupancy floor 90%

Sensitivity live

Price -10% $266 -5% $190 +0% $113 +5% $37 +10% $-39
Rent -10% $-75 -5% $19 +0% $113 +5% $207 +10% $301
Rate -1.0pp $249 -0.5pp $182 base $113 +0.5pp $43 +1.0pp $-28

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
$67,500
Closing costs
$8,100
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1244 Katrina Dr SE Grand Rapids, MI 3.0 1.5 1144 $1,885 $1.65 15d 1 0.37mi
1190 Fairbourne Dr SE Kentwood, MI 2.0–3.0 2.5 1535 $2,950 $1.92 4d 8 0.59mi
5790 Madison Ave SE Unit 5790 Grand Rapids, MI 3.0 1.0 1300 $1,795 $1.38 11d 1 0.65mi
1471 Brookmark St SE Grand Rapids, MI 5.0 2.0 1022 $2,295 $2.25 24d 1 0.68mi
1695 Bloomfield Dr SE Grand Rapids, MI 2.0–3.0 1.5–2.0 1252 $2,175 $1.74 4d 3 1.11mi
6263 Division Ave S Grand Rapids, MI 2.0–3.0 2.0 1200 $1,579 $1.32 4d 1 1.40mi
2045 Old Valley Ct SE Kentwood, MI 3.0 2.0 1400 $1,945 $1.39 24d 1 1.42mi
545 68th St SE Grand Rapids, MI 3.0 2.5 1800 $2,400 $1.33 45d 1 1.46mi

Listing history 11 events

  1. 2026-05-18
    status Pending 993-char remark
    Show marketing remark (993 chars)

    Discover the space, comfort, and potential showcased in this Kentwood gem! You'll be hard pressed to find another 4 bedroom, 2 full bath home with a kitchen pantry and opportunity to add more finished space for under $300k. The functional kitchen provides plenty of counter space and storage, while the unfinished basement offers endless opportunities to create additional living space; a home gym, recreation room, or office or bedrooms. Major mechanical updates bring peace of mind with a newer furnace and water heater already in place. Outside, you'll enjoy a private backyard complete with a storage shed and peaceful views backing up to a stream -- the perfect setting to relax or entertain. Conveniently located near Glenwood Elementary School with easy access to local parks, shopping, and everyday amenities, this home combines comfort, space, and opportunity in a desirable location. Don't miss your chance to make this versatile home your own. Offers due by Sunday, May 17th at 6pm.

  2. 2026-05-18
    status Pending 993-char remark
    Show marketing remark (993 chars)

    Discover the space, comfort, and potential showcased in this Kentwood gem! You'll be hard pressed to find another 4 bedroom, 2 full bath home with a kitchen pantry and opportunity to add more finished space for under $300k. The functional kitchen provides plenty of counter space and storage, while the unfinished basement offers endless opportunities to create additional living space; a home gym, recreation room, or office or bedrooms. Major mechanical updates bring peace of mind with a newer furnace and water heater already in place. Outside, you'll enjoy a private backyard complete with a storage shed and peaceful views backing up to a stream -- the perfect setting to relax or entertain. Conveniently located near Glenwood Elementary School with easy access to local parks, shopping, and everyday amenities, this home combines comfort, space, and opportunity in a desirable location. Don't miss your chance to make this versatile home your own. Offers due by Sunday, May 17th at 6pm.

  3. 2026-05-18
    status Pending
    Show marketing remark (993 chars)

    Discover the space, comfort, and potential showcased in this Kentwood gem! You'll be hard pressed to find another 4 bedroom, 2 full bath home with a kitchen pantry and opportunity to add more finished space for under $300k. The functional kitchen provides plenty of counter space and storage, while the unfinished basement offers endless opportunities to create additional living space; a home gym, recreation room, or office or bedrooms. Major mechanical updates bring peace of mind with a newer furnace and water heater already in place. Outside, you'll enjoy a private backyard complete with a storage shed and peaceful views backing up to a stream -- the perfect setting to relax or entertain. Conveniently located near Glenwood Elementary School with easy access to local parks, shopping, and everyday amenities, this home combines comfort, space, and opportunity in a desirable location. Don't miss your chance to make this versatile home your own. Offers due by Sunday, May 17th at 6pm.

  4. 2026-05-13
    listed $270,000 Active 993-char remark
    Show marketing remark (993 chars)

    Discover the space, comfort, and potential showcased in this Kentwood gem! You'll be hard pressed to find another 4 bedroom, 2 full bath home with a kitchen pantry and opportunity to add more finished space for under $300k. The functional kitchen provides plenty of counter space and storage, while the unfinished basement offers endless opportunities to create additional living space; a home gym, recreation room, or office or bedrooms. Major mechanical updates bring peace of mind with a newer furnace and water heater already in place. Outside, you'll enjoy a private backyard complete with a storage shed and peaceful views backing up to a stream -- the perfect setting to relax or entertain. Conveniently located near Glenwood Elementary School with easy access to local parks, shopping, and everyday amenities, this home combines comfort, space, and opportunity in a desirable location. Don't miss your chance to make this versatile home your own. Offers due by Sunday, May 17th at 6pm.

  5. 2026-05-13
    listed $270,000 Active 993-char remark
    Show marketing remark (993 chars)

    Discover the space, comfort, and potential showcased in this Kentwood gem! You'll be hard pressed to find another 4 bedroom, 2 full bath home with a kitchen pantry and opportunity to add more finished space for under $300k. The functional kitchen provides plenty of counter space and storage, while the unfinished basement offers endless opportunities to create additional living space; a home gym, recreation room, or office or bedrooms. Major mechanical updates bring peace of mind with a newer furnace and water heater already in place. Outside, you'll enjoy a private backyard complete with a storage shed and peaceful views backing up to a stream -- the perfect setting to relax or entertain. Conveniently located near Glenwood Elementary School with easy access to local parks, shopping, and everyday amenities, this home combines comfort, space, and opportunity in a desirable location. Don't miss your chance to make this versatile home your own. Offers due by Sunday, May 17th at 6pm.

  6. 2026-05-13
    listed $270,000 Active
    Show marketing remark (993 chars)

    Discover the space, comfort, and potential showcased in this Kentwood gem! You'll be hard pressed to find another 4 bedroom, 2 full bath home with a kitchen pantry and opportunity to add more finished space for under $300k. The functional kitchen provides plenty of counter space and storage, while the unfinished basement offers endless opportunities to create additional living space; a home gym, recreation room, or office or bedrooms. Major mechanical updates bring peace of mind with a newer furnace and water heater already in place. Outside, you'll enjoy a private backyard complete with a storage shed and peaceful views backing up to a stream -- the perfect setting to relax or entertain. Conveniently located near Glenwood Elementary School with easy access to local parks, shopping, and everyday amenities, this home combines comfort, space, and opportunity in a desirable location. Don't miss your chance to make this versatile home your own. Offers due by Sunday, May 17th at 6pm.

  7. 2015-01-08
    soldstatus $100,000
  8. 2014-11-25
    soldstatus $100,000
  9. 2014-11-25
    soldstatus $100,000
  10. 2014-08-06
    listed $104,900
  11. 2014-08-06
    listed $104,900

ⓘ 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
$2,856 · $238/mo
Projected year-2 tax
$3,507 · $292/mo
Expected delta
+$651/yr (+$54/mo · 22.8%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$28,554
− Mortgage interest
−$15,124
− Property taxes
−$2,856
− Insurance
−$1,350
− Repairs & maintenance
−$2,284
− Management
−$2,284
− Depreciation
−$7,855
Taxable loss
−$3,200
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$768
After-tax cash flow
$2,128/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
Kentwood Public Schools
NCES district ID
2620340
Math proficiency
34% ▼ -4.00%
Reading proficiency
46% ▼ -3.00%
Median HH income
$48,962
Composite
34.35/100
National rank
#5226
State rank
#206 of 540 in MI

Livability — Kentwood

Score
74/100
State rank
#191
US rank
#4892

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kentwood, MI
County
Kent County · 533,805 people
City population
130,591
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
42,720
Household income
$70,120
Rent vs Own
39.3% rent · 60.7% own
Severe rent burden
1358.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 48% Black 24% Two or more races 12% Hispanic / Latino 11% Asian 10%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Iranian 15% Romanian 3% Swiss 3%
Foreign-born
19% · Canada, Philippines, India
Languages at home
75% English-only · Spanish 7% Other Indo-European 4% Other Asian/Pacific 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
▼ -153.47%
Current HPI
274.2591
Rent YoY
▲ 5.64%
Metro
Grand Rapids-Kentwood, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+180.3% since first listed
14 events — show timeline
  • 2026-06-12 Sold (MLS) $294,000 REALCOMP
  • 2026-06-12 Sold (MLS) $294,000 SW Michigan MLS
  • 2026-06-12 Sold (MLS) $294,000 MiRealSource-MiMLS
  • 2026-05-18 Pending MiRealSource-MiMLS
  • 2026-05-18 Pending REALCOMP
  • 2026-05-18 Pending SW Michigan MLS
  • 2026-05-13 Listed $270,000 REALCOMP
  • 2026-05-13 Listed $270,000 SW Michigan MLS
  • 2026-05-13 Listed $270,000 MiRealSource-MiMLS
  • 2015-01-08 Sold (Public Records) $100,000 Public Records
  • 2014-11-25 Sold (MLS) $100,000 REALCOMP
  • 2014-11-25 Sold (MLS) $100,000 SW Michigan MLS
  • 2014-08-06 Listed $104,900 REALCOMP
  • 2014-08-06 Listed $104,900 SW Michigan MLS

Property tax history

+0.5%/yr

Latest (2025): $2,856 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…