CashFlowRE
Sign in Sign up
747 Root St
D- Composite 35.79
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).

  • Appreciation +10.0/10.0
  • Cash flow +6.7/30.0
  • ARV discount +5.9/15.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • 1% rule +1.2/10.0
  • DSCR +1.0/10.0

$194,900

747 Root St · Belding, MI 48809
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 1 Days on market
Built 1974 8,712 sqft lot Est $188k · at est.

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

Listing remarks MLS

Welcome to 747 Root St! Extremely well kept and very hard to find stick-built 3 Bed ranch home in a desirable Belding neighborhood close to Schools, parks, and downtown. Wide open living, dining, and kitchen. Kitchen has ample cupboard space, snack bar, all appliances. Slider access to private rear patio area and large fenced in backyard. 3 Good sized main floor bedrooms. Full poured wall basement is partially finished with family/rec room, laundry room, and tons of storage. Home is mechanically sound with updates throughout in past 10-15 years. Central air and 3 storage sheds complete the package. Natural Gas, City utilities, and High-Speed internet at your fingertips. Hurry to show and call this one Home today!

Key facts

  • 3 storage sheds
  • Central air
  • 8,712 sq ft lot

Tags

STICK-BUILT RANCH HOMEPRIVATE REAR PATIO AREALARGE FENCED IN BACKYARDPARTIALLY FINISHED BASEMENTCENTRAL AIR3 STORAGE SHEDS

Property features AI

Exterior

  • Utilities: Public water; Natural gas available and connected; Cable connected
  • Home design: Ranch-style single family residence; Built in 1974
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Shed(s); Paved road access; Recreational lot

Interior

  • Kitchen: Oven; Range; Microwave; Refrigerator; Pantry
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Has heating; Has cooling
  • Interior features: Pantry; Replacement windows with window treatments; Full basement; 7 total rooms
  • 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 3-bed/1.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-309 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $140k (28.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (38.4% below list).
  • Recommended offer: $120k (38.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#169 in MI, #4,436 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, amenities F, commute F.
  • Belding Area School District (town): math 23% / reading 31% proficiency, ranked #398 of 540 in MI (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Ellis Elementary School (394 students, 59% FRL); Belding Middle School (math 20% / reading 34%, grade F, #372 of 493 statewide, top 77%, 325 students, 50% FRL); Belding High School (math 17% / reading 37%, grade F, #462 of 713 statewide, top 66%, 557 students, 48% FRL) — zoned schools at 53% FRL track the district average.
  • Market conditions: 73 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 94 units permitted in Ionia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $21k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
  • Ionia County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 2, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 30y 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 $95k; list at $195k implies a 105% gain — meaningful room to come down on a strong offer.
Recommended offer $120,000 (38.4% 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 1974 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.62%
Cap rate
4.39%
Cash-on-cash
-6.79%
DSCR
0.70
GRM
13.5

CMA / ARV

ARV (on-the-fly)
$188,160
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
510 Crooks St 0.55mi 2/1.0 (-1) 972 (+1%) 23mo $160,000 $165 48
527 Crooks Ave 0.59mi 3/1.0 1,002 (+4%) 22mo $130,000 $130 47
624 Williams St 0.69mi 2/1.0 (-1) 899 (-6%) 14mo $205,000 $228 41
303 Putney St 0.65mi 2/1.0 (-1) 1,081 (+13%) 22mo $212,000 $196 25

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.5%
Equity multiple
2.58×
Total profit
$86,433
Equity at exit
$175,581
10-year hold
IRR
17.9%
Equity multiple
5.95×
Total profit
$269,931
Equity at exit
$378,648

Cash invested: $54,572 (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 48809

Home prices YoY
3.3%
Active inventory
73
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$1,200 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$154 /mo · $1,844/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$-309

Break-even live

Break-even rent $1,591
Max offer price $140,322
Occupancy floor

Sensitivity live

Price -10% $-199 -5% $-254 +0% $-309 +5% $-364 +10% $-419
Rent -10% $-404 -5% $-356 +0% $-309 +5% $-262 +10% $-214
Rate -1.0pp $-211 -0.5pp $-259 base $-309 +0.5pp $-359 +1.0pp $-411

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
$48,725
Closing costs
$5,847
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
917 James St Unit 1 Belding, MI 2.0 1.0 633 $1,200 $1.90 4d 1 1.18mi

Listing history 16 events

  1. 2026-05-12
    status Pending 722-char remark
    Show marketing remark (722 chars)

    Welcome to 747 Root St! Extremely well kept and very hard to find stick-built 3 Bed ranch home in a desirable Belding neighborhood close to Schools, parks, and downtown. Wide open living, dining, and kitchen. Kitchen has ample cupboard space, snack bar, all appliances. Slider access to private rear patio area and large fenced in backyard. 3 Good sized main floor bedrooms. Full poured wall basement is partially finished with family/rec room, laundry room, and tons of storage. Home is mechanically sound with updates throughout in past 10-15 years. Central air and 3 storage sheds complete the package. Natural Gas, City utilities, and High-Speed internet at your fingertips. Hurry to show and call this one Home today!

  2. 2026-05-12
    status Pending 722-char remark
    Show marketing remark (722 chars)

    Welcome to 747 Root St! Extremely well kept and very hard to find stick-built 3 Bed ranch home in a desirable Belding neighborhood close to Schools, parks, and downtown. Wide open living, dining, and kitchen. Kitchen has ample cupboard space, snack bar, all appliances. Slider access to private rear patio area and large fenced in backyard. 3 Good sized main floor bedrooms. Full poured wall basement is partially finished with family/rec room, laundry room, and tons of storage. Home is mechanically sound with updates throughout in past 10-15 years. Central air and 3 storage sheds complete the package. Natural Gas, City utilities, and High-Speed internet at your fingertips. Hurry to show and call this one Home today!

  3. 2026-05-12
    status Pending
    Show marketing remark (722 chars)

    Welcome to 747 Root St! Extremely well kept and very hard to find stick-built 3 Bed ranch home in a desirable Belding neighborhood close to Schools, parks, and downtown. Wide open living, dining, and kitchen. Kitchen has ample cupboard space, snack bar, all appliances. Slider access to private rear patio area and large fenced in backyard. 3 Good sized main floor bedrooms. Full poured wall basement is partially finished with family/rec room, laundry room, and tons of storage. Home is mechanically sound with updates throughout in past 10-15 years. Central air and 3 storage sheds complete the package. Natural Gas, City utilities, and High-Speed internet at your fingertips. Hurry to show and call this one Home today!

  4. 2026-05-11
    listed $194,900 Active 722-char remark
    Show marketing remark (722 chars)

    Welcome to 747 Root St! Extremely well kept and very hard to find stick-built 3 Bed ranch home in a desirable Belding neighborhood close to Schools, parks, and downtown. Wide open living, dining, and kitchen. Kitchen has ample cupboard space, snack bar, all appliances. Slider access to private rear patio area and large fenced in backyard. 3 Good sized main floor bedrooms. Full poured wall basement is partially finished with family/rec room, laundry room, and tons of storage. Home is mechanically sound with updates throughout in past 10-15 years. Central air and 3 storage sheds complete the package. Natural Gas, City utilities, and High-Speed internet at your fingertips. Hurry to show and call this one Home today!

  5. 2026-05-11
    listed $194,900 Active 722-char remark
    Show marketing remark (722 chars)

    Welcome to 747 Root St! Extremely well kept and very hard to find stick-built 3 Bed ranch home in a desirable Belding neighborhood close to Schools, parks, and downtown. Wide open living, dining, and kitchen. Kitchen has ample cupboard space, snack bar, all appliances. Slider access to private rear patio area and large fenced in backyard. 3 Good sized main floor bedrooms. Full poured wall basement is partially finished with family/rec room, laundry room, and tons of storage. Home is mechanically sound with updates throughout in past 10-15 years. Central air and 3 storage sheds complete the package. Natural Gas, City utilities, and High-Speed internet at your fingertips. Hurry to show and call this one Home today!

  6. 2026-05-11
    listed $194,900 Active
    Show marketing remark (722 chars)

    Welcome to 747 Root St! Extremely well kept and very hard to find stick-built 3 Bed ranch home in a desirable Belding neighborhood close to Schools, parks, and downtown. Wide open living, dining, and kitchen. Kitchen has ample cupboard space, snack bar, all appliances. Slider access to private rear patio area and large fenced in backyard. 3 Good sized main floor bedrooms. Full poured wall basement is partially finished with family/rec room, laundry room, and tons of storage. Home is mechanically sound with updates throughout in past 10-15 years. Central air and 3 storage sheds complete the package. Natural Gas, City utilities, and High-Speed internet at your fingertips. Hurry to show and call this one Home today!

  7. 2016-07-22
    soldstatus $94,900
  8. 2016-07-19
    soldstatus $94,900
  9. 2016-07-19
    soldstatus $94,900 Sold
  10. 2016-06-03
    status Pending
  11. 2016-05-23
    listed $94,900 Active
  12. 2016-05-23
    listed $94,900
  13. 1996-04-16
    soldstatus $62,900
  14. 1996-04-16
    soldstatus $62,900
  15. 1996-02-28
    listed $62,900
  16. 1996-02-28
    listed $62,900

ⓘ 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
$1,844 · $154/mo
Projected year-2 tax
$2,423 · $202/mo
Expected delta
+$579/yr (+$48/mo · 31.4%)

ⓘ 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 3/10 Moderate 7 d/yr ≥97°F today · 15 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
$14,400
− Mortgage interest
−$10,917
− Property taxes
−$1,844
− Insurance
−$974
− Repairs & maintenance
−$1,152
− Management
−$1,152
− Depreciation
−$5,670
Taxable loss
−$7,310
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,754
After-tax cash flow
$-1,953/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
Belding Area School District
NCES district ID
2604530
Math proficiency
23% ▼ -9.00%
Reading proficiency
31% ▼ -8.00%
Median HH income
$46,310
Composite
23.33/100
National rank
#7915
State rank
#398 of 540 in MI

Livability — Belding

Score
74/100
State rank
#169
US rank
#4436

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Belding, MI
Population (ZIP)
11,292

Population outlook (Ionia County) Hauer SSP2

Today (2025)
63,958 people
By 2030
63,321 · -1.0%
By 2040
61,544 · -3.8%
By 2050
58,682 · -8.2%
By 2075
48,909 · -23.5%
By 2100
35,867 · -43.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Iranian 7% Romanian 4% Lithuanian 3%
Foreign-born
1% · Canada, China
Languages at home
95% English-only · Spanish 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Ionia

2024 margin
Solid R (+31.9) · D 33.3% · R 65.2% · Other 1.5%
2008→2024 swing
-26.0pp toward R · 2008: -5.8pp · 2024: -31.9pp
All cycles
2024: R+31.9 2020: R+30.3 2016: R+31.0 2012: R+12.8 2008: R+5.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 13.30%
Current HPI
412.5108
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+209.9% since first listed
16 events — show timeline
  • 2026-05-12 Pending REALCOMP
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-12 Pending SW Michigan MLS
  • 2026-05-11 Listed $194,900 REALCOMP
  • 2026-05-11 Listed $194,900 SW Michigan MLS
  • 2026-05-11 Listed $194,900 MiRealSource-MiMLS
  • 2016-07-22 Sold (Public Records) $94,900 Public Records
  • 2016-07-19 Sold (MLS) $94,900 SW Michigan MLS
  • 2016-07-19 Sold (MLS) $94,900 REALCOMP
  • 2016-06-03 Pending SW Michigan MLS
  • 2016-05-23 Listed $94,900 SW Michigan MLS
  • 2016-05-23 Listed $94,900 REALCOMP
  • 1996-04-16 Sold (MLS) $62,900 REALCOMP
  • 1996-04-16 Sold (MLS) $62,900 SW Michigan MLS
  • 1996-02-28 Listed $62,900 REALCOMP
  • 1996-02-28 Listed $62,900 SW Michigan MLS

Property tax history

+5.7%/yr

Latest (2025): $1,844 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…