CashFlowRE
Sign in Sign up
2541 Day Ave NW
D Composite 41.41
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.6/30.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$229,000

2541 Day Ave NW · Walker, MI 49544
2 bd · 1.0 ba · 1,284 sqft · SingleFamily public records · 1 Days on market
Built 1940 10,062 sqft lot $178/sqft · at area comps Est $277k · 17% under

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

Listing remarks MLS

Welcome to 2541 Day Ave NW, a thoughtfully laid-out 2-bedroom, 1-bath home offering comfortable main-floor living with added flexibility upstairs. The main level features approximately 1,284 square feet, including a generous living area and a well-sized kitchen with abundant storage and workspace. The upper level expands the home's functionality with a loft-style area and second bedroom, creating additional finished space ideal for guests, a home office, or a private retreat. Situated in a lovely neighborhood in Grand Rapids atop a slab foundation, this home offers convenient single-level living with everything located on the main floor, plus bonus space above. Storage is plentiful, including excellent attic storage options. Recent improvements include a new wood deck in the backyard, which is mostly enclosed by neighboring fencing. An attached one-stall garage adds everyday convenience. Whether you're looking for an efficient primary residence or aninvestment opportunity in a desirable location, this home offers solid space, practical features, and room to make it your own with cosmetic updates.

Key facts

  • 0.23 acre lot
  • Garage
  • Built 1940

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Natural gas connected; Natural gas water heater
  • Home design: Single family residence; Residential property
  • Construction: Built in 1940; Vinyl siding; Composition/shingle roof; Slab foundation
  • Exterior features: Paved road access; Public water

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator
  • Bedrooms: Primary bedroom; Second bedroom
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Has heating
  • Interior features: Eight total rooms; Mudroom; Loft
  • Laundry & utility: Washer; Dryer; Laundry room

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 2-bed/1.0-bath single-family listed at $229k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $202k (11.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (30.8% below list).
  • Recommended offer: $158k (30.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.8% in Walker — 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 (#188 in MI, #4,765 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: amenities F, health & safety F.
  • Kenowa Hills Public Schools (suburban): math 33% / reading 46% proficiency, ranked #205 of 540 in MI (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 25 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 21y 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 $32k; list at $229k implies a 609% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $158,363 (30.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1940 — 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. 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?
  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
0.69%
Cap rate
5.49%
Cash-on-cash
-2.87%
DSCR
0.87
GRM
12.1

CMA / ARV

ARV (median comp)
$276,705
List price
$229,000
Delta
-17.24%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2536 Day Ave NW 0.03mi 2/1.0 1,316 (+2%) 2mo $275,000 $209 93
2425 Miller Ave NW 0.05mi 2/2.0 1,203 (-6%) 12mo $345,000 $287 73
2446 Hufford Ave NW 0.08mi 3/2.0 (+1) 1,344 (+5%) 20mo $270,000 $201 63
947 Roger St NW 0.56mi 2/1.0 1,340 (+4%) 5mo $210,000 $157 62
2210 Gaynor Ave NW 0.52mi 2/1.0 1,288 (+0%) 17mo $237,500 $184 61
963 Harding St NW 0.44mi 2/1.0 1,340 (+4%) 21mo $258,100 $193 55
2728 Cornelia Ave NW 0.36mi 2/1.0 1,150 (-10%) 15mo $230,000 $200 53
2723 Emerson Ave NW 0.71mi 3/1.5 (+1) 1,294 (+1%) 7mo $325,000 $251 53
920 Jones St NW 0.45mi 3/2.0 (+1) 1,383 (+8%) 17mo $290,000 $210 43
907 Roger St NW 0.51mi 3/1.5 (+1) 1,424 (+11%) 10mo $282,500 $198 43
852 Harding St NW 0.37mi 3/1.0 (+1) 1,154 (-10%) 22mo $262,500 $227 42
1026 Cogswell St NW 0.60mi 2/2.0 1,412 (+10%) 21mo $279,500 $198 34

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-21.1%
Equity multiple
0.27×
Total profit
$-46,975
Equity at exit
$34,145
10-year hold
IRR
-14.7%
Equity multiple
0.16×
Total profit
$-53,848
Equity at exit
$19,800

Cash invested: $64,120 (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 49544

Home prices YoY
-28.8%
Active inventory
25
Price-to-rent
12.1×

Monthly cashflow live

Estimated rent
$1,584 high interval (Pro) →
Mortgage (P&I)
$1,201
Tax from tax record
$108 /mo · $1,300/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$333
Net cashflow
$-154

Break-even live

Break-even rent $1,778
Max offer price $201,868
Occupancy floor

Sensitivity live

Price -10% $-24 -5% $-89 +0% $-154 +5% $-218 +10% $-283
Rent -10% $-279 -5% $-216 +0% $-154 +5% $-91 +10% $-28
Rate -1.0pp $-38 -0.5pp $-95 base $-154 +0.5pp $-213 +1.0pp $-273

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
$57,250
Closing costs
$6,870
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2449 Hillside Dr NW Grand Rapids, MI 2.0 1.0 900 $1,495 $1.66 15d 1 0.09mi
873 McCarty St NW Grand Rapids, MI 3.0 2.0 1492 $2,100 $1.41 3d 1 0.22mi
1756 Tamarack Ave NW Grand Rapids, MI 3.0 2.0 1700 $2,195 $1.29 44d 1 0.95mi
2317 Coit Ave NE Grand Rapids, MI 2.0 1.0 1087 $1,700 $1.56 44d 1 1.15mi
1844 Monroe Ave NW Grand Rapids, MI 2.0 1.0 1000 $2,050 $2.05 44d 1 1.20mi
1429 Quarry Ave NW Unit 1 Grand Rapids, MI 3.0 1.5 1200 $1,800 $1.50 44d 1 1.40mi

Listing history 12 events

  1. 2026-05-15
    historical $229,000 996-char remark
    Show marketing remark (964 chars)

    Welcome to 2541 Day Ave NW, a thoughtfully laid-out 2-bedroom, 1-bath home offering comfortable main-floor living with added flexibility upstairs. The main level features approximately 1,284 square feet, including a generous living area and a well-sized kitchen with abundant storage and workspace. The upper level expands the home's functionality with a loft-style area and second bedroom, creating additional finished space ideal for guests, a home office, or a private retreat. Situated in a lovely neighborhood in Grand Rapids atop a slab foundation, this home offers convenient single-level living with everything located on the main floor, plus bonus space above. Storage is plentiful, including excellent attic storage options. Recent improvements include a new wood deck in the backyard, which is mostly enclosed by neighboring fencing. An attached one-stall garage adds everyday convenience. Whether you're looking for an efficient primary residence or an

  2. 2026-05-15
    historical $229,000
    Show marketing remark (964 chars)

    Welcome to 2541 Day Ave NW, a thoughtfully laid-out 2-bedroom, 1-bath home offering comfortable main-floor living with added flexibility upstairs. The main level features approximately 1,284 square feet, including a generous living area and a well-sized kitchen with abundant storage and workspace. The upper level expands the home's functionality with a loft-style area and second bedroom, creating additional finished space ideal for guests, a home office, or a private retreat. Situated in a lovely neighborhood in Grand Rapids atop a slab foundation, this home offers convenient single-level living with everything located on the main floor, plus bonus space above. Storage is plentiful, including excellent attic storage options. Recent improvements include a new wood deck in the backyard, which is mostly enclosed by neighboring fencing. An attached one-stall garage adds everyday convenience. Whether you're looking for an efficient primary residence or an

  3. 2012-07-27
    soldstatus $32,300
  4. 2012-07-27
    soldstatus $32,300
  5. 2012-05-14
    listed $35,000
  6. 2012-05-14
    listed $35,000
  7. 2006-05-26
    soldstatus $86,500
  8. 2006-05-09
    soldstatus $86,500
  9. 2006-05-09
    soldstatus $86,500
  10. 2005-10-31
    listed $79,900
  11. 2005-10-31
    listed $79,900
  12. 2005-09-30
    soldstatus $42,000

ⓘ 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
$1,300 · $108/mo
Projected year-2 tax
$2,413 · $201/mo
Expected delta
+$1,113/yr (+$93/mo · 85.6%)

ⓘ 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 ≥96°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
$19,004
− Mortgage interest
−$12,828
− Property taxes
−$1,300
− Insurance
−$1,145
− Repairs & maintenance
−$1,520
− Management
−$1,520
− Depreciation
−$6,662
Taxable loss
−$5,971
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,433
After-tax cash flow
$-410/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
Kenowa Hills Public Schools
NCES district ID
2620280
Math proficiency
33% ▬ 0.00%
Reading proficiency
46% ▼ -6.00%
Median HH income
$53,387
Composite
34.36/100
National rank
#5221
State rank
#205 of 540 in MI

Livability — Walker

Score
74/100
State rank
#188
US rank
#4765

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Walker, MI
County
Kent County · 533,805 people
City population
33,350
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
9,631
Household income
$74,390
Rent vs Own
35.0% rent · 65.0% own
Severe rent burden
313.0

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
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 10% Two or more races 10% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Iranian 15% Romanian 10% Lithuanian 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
91% English-only · Spanish 4% Arabic 2% Other Asian/Pacific 1%

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
▼ -110.30%
Current HPI
273.0015
Rent YoY
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

+445.2% since first listed
18 events — show timeline
  • 2026-05-22 Pending REALCOMP
  • 2026-05-22 Pending MiRealSource-MiMLS
  • 2026-05-22 Pending SW Michigan MLS
  • 2026-05-20 Listed $229,000 REALCOMP
  • 2026-05-20 Listed $229,000 SW Michigan MLS
  • 2026-05-20 Listed $229,000 MiRealSource-MiMLS
  • 2026-05-15 Coming Soon $229,000 MiRealSource-MiMLS
  • 2026-05-15 Coming Soon $229,000 SW Michigan MLS
  • 2012-07-27 Sold (MLS) $32,300 REALCOMP
  • 2012-07-27 Sold (MLS) $32,300 SW Michigan MLS
  • 2012-05-14 Listed $35,000 REALCOMP
  • 2012-05-14 Listed $35,000 SW Michigan MLS
  • 2006-05-26 Sold (Public Records) $86,500 Public Records
  • 2006-05-09 Sold (MLS) $86,500 REALCOMP
  • 2006-05-09 Sold (MLS) $86,500 SW Michigan MLS
  • 2005-10-31 Listed $79,900 REALCOMP
  • 2005-10-31 Listed $79,900 SW Michigan MLS
  • 2005-09-30 Sold (Public Records) $42,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $1,300 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…