CashFlowRE
Sign in Sign up
1910 Eckener Dr
D- Composite 35.91
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 +12.5/30.0
  • Rent growth +5.0/5.0
  • Schools +4.8/10.0
  • Livability +4.0/5.0
  • DSCR +3.7/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.4/15.0
  • Appreciation +0.0/10.0

$179,900

1910 Eckener Dr · Portage, MI 49002
2 bd · 1.0 ba · 720 sqft · SingleFamily · 3 Days on market
Built 1958 6,534 sqft lot Est $156k · 16% over

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

Listing remarks MLS

Come and see this cute 2 bedroom home with fully fenced yard, it's ready for you to call it home! 2 good sized bedrooms, and nice kitchen with 3 year old appliances, plus pantry area! Bathroom recently remodeled around original built in cabinets. Roof replaced in 2025. House was freshly painted outside last week! Front and Back door replaced. Bonus, 1960's Bomb Shelter in the backyard, enter at your own risk. Move right in and enjoy the summer! This solid home would also make a perfect investment property for long or short term-rentals. Close to highway, airport, hospitals, schools, shopping and restaurants. Schedule your showing today!

Key facts

  • Fully fenced yard
  • Roof replaced
  • 1960s bomb shelter

Tags

FULLY FENCED YARDRECENTLY REMODELED BATHROOMROOF REPLACEDFRESHLY PAINTED OUTSIDE1960S BOMB SHELTER

Property features AI

Exterior

  • Utilities: Natural gas connected; High-speed internet available
  • Home design: Ranch-style single-family home; One story; Built in 1958
  • Construction: Wood siding; Shingle roof; Slab foundation
  • Exterior features: Paved road access; Public water

Interior

  • Kitchen: Range; Microwave; Refrigerator
  • Bedrooms: 5 total rooms (includes living and sleeping areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central cooling (has cooling)
  • Interior features: Eat-in kitchen; Pantry
  • 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 2-bed/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $-26 ($-318/yr) — negative.
  • To cash-flow at today's rent, offer at most $175k (2.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (20.3% below list).
  • Recommended offer: $143k (20.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.3% in Portage — 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 79/100 on livability (#90 in MI, #2,044 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, amenities D-, commute F.
  • Portage Public Schools (urban): math 48% / reading 63% proficiency, ranked #67 of 540 in MI (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Angling Road Elementary School (math 42% / reading 47%, grade F, #484 of 1,397 statewide, top 38%, 370 students, 33% FRL); Portage North Middle School (math 38% / reading 63%, grade C, #110 of 493 statewide, top 23%, 552 students, 42% FRL); Portage Northern High School (math 45% / reading 71%, grade C, #92 of 713 statewide, top 13%, 1,252 students, 31% FRL).
  • Market conditions: Rents rising fast (+11.3%/yr); 129 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).

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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 23 sale attempts since 41y 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 $40k; list at $180k implies a 350% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $143,320 (20.3% 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 1958 — 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. 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?
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.80%
Cap rate
6.12%
Cash-on-cash
-0.63%
DSCR
0.97
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$155,520
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2008 Eckener Dr 0.06mi 2/1.0 696 (-3%) 21mo $165,000 $237 74
1715 Byrd Dr 0.15mi 2/1.0 748 (+4%) 18mo $139,500 $186 71
2304 Byrd Dr 0.24mi 2/1.0 672 (-7%) 21mo $145,000 $216 60
1506 Winters Dr 0.28mi 2/1.0 822 (+14%) 8mo $177,000 $215 56

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.54×
Total profit
$-23,294
Equity at exit
$26,824
10-year hold
IRR
2.7%
Equity multiple
1.24×
Total profit
$11,894
Equity at exit
$15,554

Cash invested: $50,372 (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 49002

Rents YoY
11.3%
Active inventory
129
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,433 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$140 /mo · $1,684/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$-26

Break-even live

Break-even rent $1,467
Max offer price $175,222
Occupancy floor 97%

Sensitivity live

Price -10% $75 -5% $24 +0% $-26 +5% $-77 +10% $-128
Rent -10% $-140 -5% $-83 +0% $-26 +5% $30 +10% $87
Rate -1.0pp $64 -0.5pp $19 base $-26 +0.5pp $-73 +1.0pp $-121

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
$44,975
Closing costs
$5,397
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1615 Nottingham Ave Unit 104 Kalamazoo, MI 1.0 1.0 725 $900 $1.24 15d 1 0.71mi
100 E Candlewyck Dr Kalamazoo, MI 1.0–4.0 1.0–2.0 1129 $1,171 $1.04 15d 38 0.85mi
1412 Banbury Rd Kalamazoo, MI 1.0–3.0 1.0–1.5 1000 $1,275 $1.27 15d 7 0.86mi
601 Alfa Ct Portage, MI 1.0–2.0 1.0–1.5 736 $1,470 $2.00 15d 30 1.18mi
5374 E Deadwood Dr Portage, MI 1.0–3.0 1.0–2.0 788 $1,274 $1.62 15d 1 1.33mi

Listing history 43 events

  1. 2026-05-31
    status $179,900 Pending 3 DOM
  2. 2026-05-31
    days on market $179,900 Active 3 DOM
  3. 2026-05-30
    days on market $179,900 Active 2 DOM
  4. 2026-05-28
    listed $179,900 Active 644-char remark
    Show marketing remark (644 chars)

    Come and see this cute 2 bedroom home with fully fenced yard, it's ready for you to call it home! 2 good sized bedrooms, and nice kitchen with 3 year old appliances, plus pantry area! Bathroom recently remodeled around original built in cabinets. Roof replaced in 2025. House was freshly painted outside last week! Front and Back door replaced. Bonus, 1960's Bomb Shelter in the backyard, enter at your own risk. Move right in and enjoy the summer! This solid home would also make a perfect investment property for long or short term-rentals. Close to highway, airport, hospitals, schools, shopping and restaurants. Schedule your showing today!

  5. 2026-05-28
    listed $179,900 Active
    Show marketing remark (644 chars)

    Come and see this cute 2 bedroom home with fully fenced yard, it's ready for you to call it home! 2 good sized bedrooms, and nice kitchen with 3 year old appliances, plus pantry area! Bathroom recently remodeled around original built in cabinets. Roof replaced in 2025. House was freshly painted outside last week! Front and Back door replaced. Bonus, 1960's Bomb Shelter in the backyard, enter at your own risk. Move right in and enjoy the summer! This solid home would also make a perfect investment property for long or short term-rentals. Close to highway, airport, hospitals, schools, shopping and restaurants. Schedule your showing today!

  6. 2026-05-28
    listed $179,900 Active 644-char remark
    Show marketing remark (644 chars)

    Come and see this cute 2 bedroom home with fully fenced yard, it's ready for you to call it home! 2 good sized bedrooms, and nice kitchen with 3 year old appliances, plus pantry area! Bathroom recently remodeled around original built in cabinets. Roof replaced in 2025. House was freshly painted outside last week! Front and Back door replaced. Bonus, 1960's Bomb Shelter in the backyard, enter at your own risk. Move right in and enjoy the summer! This solid home would also make a perfect investment property for long or short term-rentals. Close to highway, airport, hospitals, schools, shopping and restaurants. Schedule your showing today!

  7. 2014-10-31
    historical
  8. 2014-09-18
    historical
  9. 2014-09-15
    historical
  10. 2014-09-15
    historical
  11. 2011-11-29
    soldstatus $40,000
  12. 2011-10-31
    soldstatus $40,000
  13. 2011-10-31
    soldstatus $40,000
  14. 2011-08-15
    listed $43,000
  15. 2011-08-15
    listed $43,000
  16. 2011-08-14
    historical
  17. 2011-05-14
    listed $51,000
  18. 2011-05-14
    listed $51,000
  19. 2011-04-23
    historical
  20. 2010-10-25
    listed $59,900
  21. 2010-10-25
    listed $59,900
  22. 2004-07-23
    soldstatus $68,000
  23. 2004-07-23
    soldstatus $68,000
  24. 2003-10-20
    listed $72,900
  25. 2003-10-20
    listed $72,900
  26. 1997-03-24
    listed $53,900
  27. 1997-03-24
    listed $53,900
  28. 1995-03-24
    soldstatus $42,000
  29. 1995-03-24
    soldstatus $42,000
  30. 1995-02-20
    listed $42,900
  31. 1995-02-20
    listed $42,900
  32. 1992-07-15
    historical
  33. 1992-01-15
    listed $39,900
  34. 1992-01-15
    listed $39,900
  35. 1990-08-31
    soldstatus $34,900
  36. 1990-08-31
    soldstatus $34,900
  37. 1990-07-07
    listed $34,900
  38. 1990-07-07
    listed $34,900
  39. 1990-06-19
    historical
  40. 1989-12-10
    listed $33,900
  41. 1989-12-10
    listed $33,900
  42. 1985-09-24
    listed $30,900
  43. 1985-09-24
    listed $30,900

ⓘ 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
$1,684 · $140/mo
Projected year-2 tax
$2,227 · $186/mo
Expected delta
+$543/yr (+$45/mo · 32.3%)

ⓘ 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 ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$17,198
− Mortgage interest
−$10,077
− Property taxes
−$1,684
− Insurance
−$900
− Repairs & maintenance
−$1,376
− Management
−$1,376
− Depreciation
−$5,233
Taxable loss
−$3,448
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$827
After-tax cash flow
$510/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
Portage Public Schools
NCES district ID
2628950
Math proficiency
48% ▼ -9.00%
Reading proficiency
63% ▼ -2.00%
Median HH income
$61,322
Composite
48.37/100
National rank
#2142
State rank
#67 of 540 in MI

Livability — Portage

Score
79/100
State rank
#90
US rank
#2044

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portage, MI
County
Kalamazoo County · 224,317 people
City population
50,560
Metro
Kalamazoo-Portage, MI
Population (ZIP)
19,737
Household income
$73,647
Rent vs Own
29.3% rent · 70.7% own
Severe rent burden
462.0

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 (85%)
Race & ethnicity
White 85% Two or more races 8% Hispanic / Latino 5% Black 4%
Common ancestry
Iranian 9% Romanian 6% Portuguese 3%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 2% Russian/Polish/Slavic 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
▼ -319.17%
Current HPI
219.4489
Rent YoY
▲ 11.29%
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

+482.2% since first listed
40 events — show timeline
  • 2026-05-28 Listed $179,900 MiRealSource-MiMLS
  • 2026-05-28 Listed $179,900 SW Michigan MLS
  • 2026-05-28 Listed $179,900 REALCOMP
  • 2014-10-31 Listing Removed SW Michigan MLS
  • 2014-09-18 Listing Removed SW Michigan MLS
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2011-11-29 Sold (Public Records) $40,000 Public Records
  • 2011-10-31 Sold (MLS) $40,000 REALCOMP
  • 2011-10-31 Sold (MLS) $40,000 SW Michigan MLS
  • 2011-08-15 Listed $43,000 REALCOMP
  • 2011-08-15 Listed $43,000 SW Michigan MLS
  • 2011-08-14 Listing Removed REALCOMP
  • 2011-05-14 Listed $51,000 REALCOMP
  • 2011-05-14 Listed $51,000 SW Michigan MLS
  • 2011-04-23 Listing Removed REALCOMP
  • 2010-10-25 Listed $59,900 REALCOMP
  • 2010-10-25 Listed $59,900 SW Michigan MLS
  • 2004-07-23 Sold (MLS) $68,000 REALCOMP
  • 2004-07-23 Sold (MLS) $68,000 SW Michigan MLS
  • 2003-10-20 Listed $72,900 REALCOMP
  • 2003-10-20 Listed $72,900 SW Michigan MLS
  • 1997-03-24 Listed $53,900 SW Michigan MLS
  • 1997-03-24 Listed $53,900 REALCOMP
  • 1995-03-24 Sold (MLS) $42,000 REALCOMP
  • 1995-03-24 Sold (MLS) $42,000 SW Michigan MLS
  • 1995-02-20 Listed $42,900 REALCOMP
  • 1995-02-20 Listed $42,900 SW Michigan MLS
  • 1992-07-15 Listing Removed REALCOMP
  • 1992-01-15 Listed $39,900 REALCOMP
  • 1992-01-15 Listed $39,900 SW Michigan MLS
  • 1990-08-31 Sold (MLS) $34,900 REALCOMP
  • 1990-08-31 Sold (MLS) $34,900 SW Michigan MLS
  • 1990-07-07 Listed $34,900 REALCOMP
  • 1990-07-07 Listed $34,900 SW Michigan MLS
  • 1990-06-19 Listing Removed REALCOMP
  • 1989-12-10 Listed $33,900 REALCOMP
  • 1989-12-10 Listed $33,900 SW Michigan MLS
  • 1985-09-24 Listed $30,900 REALCOMP
  • 1985-09-24 Listed $30,900 SW Michigan MLS

Property tax history

+54.0%/yr

Latest (2025): $1,684 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…