CashFlowRE
Sign in Sign up
107 E Congress St
C- Composite 50.92
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 +19.5/30.0
  • Appreciation +10.0/10.0
  • DSCR +6.2/10.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0

$249,900

107 E Congress St · Belding, MI 48809
4 bd · 1.5 ba · 1,516 sqft · SingleFamily public records · 41 Days on market
Built 1900 4,356 sqft lot $165/sqft · 18% above area Est $211k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully updated home blending historic charm with modern amenities in an unbeatable location just steps from downtown shops, restaurants, parks, schools, the Flat River Trail, and local cafes. Completely remodeled from top to bottom, this move-in ready home features a NEW roof, siding, windows, kitchen, flooring, paint throughout, two full bathrooms, updated electrical and plumbing, plus a newer furnace and water heater. The spacious living room offers plenty of room to gather, while the 4-season porch and finished lower-level play/recreation area provide additional flexible living space. Enjoy relaxing or entertaining in the private backyard, all while being conveniently located near public access to the Flat River and East Riverside Park just a half mile away. With so many major updates already completed, this home is truly turn-key and won't last long. Schedule your private showing today!

Key facts

  • Remodeled
  • New siding
  • Updated home

Tags

UPDATED HOMEMODERN AMENITIESREMODELEDNEW ROOFNEW SIDINGNEW WINDOWS

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Traditional style; Single-family residence; Residential property
  • Construction: Built in 1900; Vinyl siding; Shingle roof; Full basement foundation
  • Exterior features: Sidewalk; Paved road access

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: 12 total rooms; Full basement

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/1.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $285 ($3k/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 $230k (8.2% below list).
  • Recommended offer: $230k (8.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 4.5% in Belding — 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 (#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, schools D-, amenities 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.
  • Market conditions: 72 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 $27k of equity ($2k loan paydown + $25k 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.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 24y 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $229,500 (8.2% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. 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
0.92%
Cap rate
7.66%
Cash-on-cash
4.89%
DSCR
1.22
GRM
9.1

CMA / ARV

ARV (median comp)
$211,370
List price
$249,900
Delta
18.23%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
616 S Broas St 0.34mi 4/2.0 1,512 (-0%) 1mo $255,000 $169 81
509 W Congress St 0.30mi 3/2.0 (-1) 1,499 (-1%) 7mo $230,000 $153 71
547 Ionia St 0.34mi 3/1.0 (-1) 1,377 (-9%) 1mo $249,400 $181 61
747 Root St 0.73mi 3/1.0 (-1) 1,513 (-0%) 0mo $205,000 $135 58
377 White Pine Ct 0.66mi 3/2.0 (-1) 1,555 (+3%) 1mo $269,900 $174 57
115 E Center St 0.19mi 3/1.0 (-1) 1,304 (-14%) 6mo $225,000 $173 56
206 Pine Meadow Dr 0.74mi 3/2.0 (-1) 1,544 (+2%) 3mo $295,000 $191 53
114 Vincent St 0.60mi 4/2.0 1,634 (+8%) 5mo $250,000 $153 53
425 Woodland Ave 0.55mi 4/2.0 1,651 (+9%) 6mo $210,000 $127 52
421 Lewis St 0.44mi 4/2.0 1,738 (+15%) 3mo $212,000 $122 50
749 Pine Ridge Dr 0.71mi 3/2.0 (-1) 1,619 (+7%) 2mo $287,500 $178 47
833 Morgan Dr 0.69mi 4/3.0 1,400 (-8%) 6mo $325,000 $232 44

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
27.8%
Equity multiple
3.20×
Total profit
$154,167
Equity at exit
$225,130
10-year hold
IRR
24.2%
Equity multiple
7.28×
Total profit
$439,548
Equity at exit
$485,501

Cash invested: $69,972 (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
72
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,295 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$113 /mo · $1,361/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$482
Net cashflow
$285

Break-even live

Break-even rent $1,934
Max offer price $249,900
Occupancy floor 83%

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
$62,475
Closing costs
$7,497
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
372 White Pine Ct Belding, MI 4.0 2.5 1750 $2,295 $1.31 10d 1 0.67mi

Listing history 31 events

  1. 2026-06-18
    days on market $249,900 Active 41 DOM
  2. 2026-06-17
    days on market $249,900 Active 40 DOM
  3. 2026-06-16
    days on market $249,900 Active 39 DOM
  4. 2026-06-15
    days on market $249,900 Active 38 DOM
  5. 2026-06-14
    days on market $249,900 Active 36 DOM
  6. 2026-06-10
    days on market $249,900 Active 33 DOM
  7. 2026-06-09
    days on market $249,900 Active 32 DOM
  8. 2026-06-08
    days on market $249,900 Active 31 DOM
  9. 2026-06-07
    days on market $249,900 Active 30 DOM
  10. 2026-06-03
    days on market $249,900 Active 26 DOM
  11. 2026-06-03
    days on market $249,900 Active 25 DOM
  12. 2026-06-01
    days on market $249,900 Active 24 DOM
  13. 2026-05-31
    days on market $249,900 Active 23 DOM
  14. 2026-05-08
    listed $254,900 Active 908-char remark
    Show marketing remark (908 chars)

    Beautifully updated home blending historic charm with modern amenities in an unbeatable location just steps from downtown shops, restaurants, parks, schools, the Flat River Trail, and local cafes. Completely remodeled from top to bottom, this move-in ready home features a NEW roof, siding, windows, kitchen, flooring, paint throughout, two full bathrooms, updated electrical and plumbing, plus a newer furnace and water heater. The spacious living room offers plenty of room to gather, while the 4-season porch and finished lower-level play/recreation area provide additional flexible living space. Enjoy relaxing or entertaining in the private backyard, all while being conveniently located near public access to the Flat River and East Riverside Park just a half mile away. With so many major updates already completed, this home is truly turn-key and won't last long. Schedule your private showing today!

  15. 2026-05-08
    listed $254,900 Active 908-char remark
    Show marketing remark (908 chars)

    Beautifully updated home blending historic charm with modern amenities in an unbeatable location just steps from downtown shops, restaurants, parks, schools, the Flat River Trail, and local cafes. Completely remodeled from top to bottom, this move-in ready home features a NEW roof, siding, windows, kitchen, flooring, paint throughout, two full bathrooms, updated electrical and plumbing, plus a newer furnace and water heater. The spacious living room offers plenty of room to gather, while the 4-season porch and finished lower-level play/recreation area provide additional flexible living space. Enjoy relaxing or entertaining in the private backyard, all while being conveniently located near public access to the Flat River and East Riverside Park just a half mile away. With so many major updates already completed, this home is truly turn-key and won't last long. Schedule your private showing today!

  16. 2026-05-08
    listed $254,900 Active
    Show marketing remark (908 chars)

    Beautifully updated home blending historic charm with modern amenities in an unbeatable location just steps from downtown shops, restaurants, parks, schools, the Flat River Trail, and local cafes. Completely remodeled from top to bottom, this move-in ready home features a NEW roof, siding, windows, kitchen, flooring, paint throughout, two full bathrooms, updated electrical and plumbing, plus a newer furnace and water heater. The spacious living room offers plenty of room to gather, while the 4-season porch and finished lower-level play/recreation area provide additional flexible living space. Enjoy relaxing or entertaining in the private backyard, all while being conveniently located near public access to the Flat River and East Riverside Park just a half mile away. With so many major updates already completed, this home is truly turn-key and won't last long. Schedule your private showing today!

  17. 2025-08-25
    soldstatus $239,900 Sold
  18. 2025-08-25
    soldstatus $239,900 Closed
  19. 2025-08-25
    soldstatus $239,900 Closed
  20. 2025-08-25
    soldstatus $239,900
  21. 2025-07-31
    status Pending
  22. 2025-07-31
    status Pending
  23. 2025-07-31
    status Pending
  24. 2025-07-24
    listed $239,900 Active
  25. 2025-07-24
    listed $239,900 Active
  26. 2025-07-24
    listed $239,900 Active
  27. 2025-05-12
    soldstatus $80,000
  28. 2014-09-16
    historical
  29. 2002-08-21
    historical
  30. 2002-01-21
    listed $39,000
  31. 2002-01-21
    listed $39,000

ⓘ 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
$1,361 · $113/mo
Projected year-2 tax
$2,605 · $217/mo
Expected delta
+$1,244/yr (+$104/mo · 91.4%)

ⓘ 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 ≥98°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
$27,540
− Mortgage interest
−$13,998
− Property taxes
−$1,361
− Insurance
−$1,250
− Repairs & maintenance
−$2,203
− Management
−$2,203
− Depreciation
−$7,270
Taxable loss
−$745
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$179
After-tax cash flow
$3,599/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

+540.8% since first listed
21 events — show timeline
  • 2026-05-26 Price Changed $249,900 MiRealSource-MiMLS
  • 2026-05-26 Price Changed $249,900 REALCOMP
  • 2026-05-26 Price Changed $249,900 SW Michigan MLS
  • 2026-05-08 Listed $254,900 SW Michigan MLS
  • 2026-05-08 Listed $254,900 REALCOMP
  • 2026-05-08 Listed $254,900 MiRealSource-MiMLS
  • 2025-08-25 Sold (Public Records) $239,900 Public Records
  • 2025-08-25 Sold (MLS) $239,900 MiRealSource-MiMLS
  • 2025-08-25 Sold (MLS) $239,900 SW Michigan MLS
  • 2025-08-25 Sold (MLS) $239,900 REALCOMP
  • 2025-07-31 Pending REALCOMP
  • 2025-07-31 Pending MiRealSource-MiMLS
  • 2025-07-31 Pending SW Michigan MLS
  • 2025-07-24 Listed $239,900 MiRealSource-MiMLS
  • 2025-07-24 Listed $239,900 SW Michigan MLS
  • 2025-07-24 Listed $239,900 REALCOMP
  • 2025-05-12 Sold (Public Records) $80,000 Public Records
  • 2014-09-16 Listing Removed SW Michigan MLS
  • 2002-08-21 Listing Removed REALCOMP
  • 2002-01-21 Listed $39,000 REALCOMP
  • 2002-01-21 Listed $39,000 SW Michigan MLS

Property tax history

+5.7%/yr

Latest (2025): $1,361 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…