CashFlowRE
Sign in Sign up
13697 Lower Bayside Dr
B+ Composite 77.08
Why this score? — see what drove the B+ 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Schools +2.3/10.0
  • Condition / age +2.2/5.0

$42,000

13697 Lower Bayside Dr · Grattan, MI 48809
1 bd · 1.0 ba · 450 sqft · Condo · 279 Days on market
Built 1950 Fair condition $117/mo HOA · 13% of rent ↓ 10% since listing

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

Listing remarks MLS

Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

Key facts

  • Beachfront
  • Dock space
  • $117 HOA

Tags

GATED GREEN LAKE RESORTCOMMUNITY CENTER BUILDINGBEACHFRONTDOCK SPACE

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 1-bed/1.0-bath condo listed at $42k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $329 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($932 rent vs $42k).
  • Recommended offer: $37k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($290 loan paydown + $4k appreciation (10.0% local appreciation)).
  • Kent County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 279 days — a 12% lower offer ($37k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts; this cycle's ask has dropped $3k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $36,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 279 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.22%
Cap rate
15.70%
Cash-on-cash
33.60%
DSCR
2.49
GRM
3.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
50.0%
Equity multiple
4.74×
Total profit
$43,931
Equity at exit
$37,837
10-year hold
IRR
43.8%
Equity multiple
10.61×
Total profit
$113,049
Equity at exit
$81,597

Cash invested: $11,760 (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
3.8×

Monthly cashflow live

Estimated rent
$932 medium interval (Pro) →
Mortgage (P&I)
$220
Tax est. 1.5%
$52 /mo · $630/yr
Insurance
$18
HOA
$117
Vacancy / Maint / Mgmt
$196
Net cashflow
$329

Break-even live

Break-even rent $516
Max offer price $42,000
Occupancy floor 60%

Sensitivity live

Price -10% $358 -5% $344 +0% $329 +5% $315 +10% $300
Rent -10% $256 -5% $292 +0% $329 +5% $366 +10% $403
Rate -1.0pp $350 -0.5pp $340 base $329 +0.5pp $318 +1.0pp $307

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
$10,500
Closing costs
$1,260
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.

HOA detail condo

Monthly dues
$117 · $1,404/yr
Likely covers
watersecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 29 events

  1. 2026-06-18
    days on market $42,000 Active 279 DOM
  2. 2026-06-17
    days on market $42,000 Active 278 DOM
  3. 2026-06-16
    days on market $42,000 Active 277 DOM
  4. 2026-06-15
    days on market $42,000 Active 276 DOM
  5. 2026-06-14
    days on market $42,000 Active 274 DOM
  6. 2026-06-10
    days on market $42,000 Active 271 DOM
  7. 2026-06-09
    days on market $42,000 Active 270 DOM
  8. 2026-06-08
    days on market $42,000 Active 269 DOM
  9. 2026-06-07
    pricedays on market $42,000 Active 268 DOM
  10. 2026-06-03
    days on market $45,000 Active 264 DOM
  11. 2026-06-03
    days on market $45,000 Active 263 DOM
  12. 2026-06-01
    days on market $45,000 Active 262 DOM
  13. 2026-05-31
    days on market $45,000 Active 261 DOM
  14. 2026-03-30
    status Active 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  15. 2026-03-27
    historical 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  16. 2025-12-09
    listed $45,000 Active 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  17. 2025-12-09
    listed $45,000 Active 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  18. 2025-12-09
    listed $45,000 Active
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  19. 2025-12-05
    status Active 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  20. 2025-12-05
    soldstatus Closed 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  21. 2025-12-05
    historical 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  22. 2025-12-05
    soldstatus Closed 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  23. 2025-12-05
    soldstatus Sold
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  24. 2025-09-24
    price $45,000 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  25. 2025-09-24
    price $45,000 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  26. 2025-09-24
    price $45,000
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  27. 2025-09-08
    listed $50,000 Active 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  28. 2025-09-08
    listed $50,000 Active 990-char remark
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

  29. 2025-09-08
    listed $50,000 Active
    Show marketing remark (990 chars)

    Welcome to your cozy escape at Green Lake! This charming seasonal cottage is perched on a hill with beautiful views of the water. Inside, you'll find a bright great room, one full bathroom, and all the essentials for comfortable lake-season living. Located within the gated Green Lake resort community in Belding, this is a unit-only purchase (no real estate included), offering a low-maintenance getaway in a peaceful, shared setting. Enjoy access to the community center building, beachfront, dock space for your boat. Whether you're looking for a quiet weekend retreat or a simple summer place, this cottage offers the charm, view, and setting to make it a perfect seasonal hideaway!NOT A YEAR ROUND HOME- SEASONAL ACCESS ONLY - APRIL - OCT This is resort style community, Listing is for home unit, but not the real estate. Real Estate is owned by the community and all owners at 1/25. All homes are a shared well, individual septic per unit. Seasonal access only! Boat is also included.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 14 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
$11,187
− Mortgage interest
−$2,353
− Property taxes
−$630
− Insurance
−$210
− Repairs & maintenance
−$895
− Management
−$895
− HOA
−$1,404
− Depreciation
−$1,222
Taxable income
$3,579
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$859
After-tax cash flow
$3,092/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This charming seasonal cottage requires moderate renovations to update the kitchen and bathroom, paint interior walls, replace carpeting, and trim overgrown areas. These updates would significantly improve its resale and rental value.

Repairs flagged

  • Major kitchen appliances — outdated and worn
  • Major kitchen cabinets — worn and outdated
  • Major bathroom fixtures — basic and worn

Value-add opportunities

  • Both update kitchen appliances and cabinets — modernizing the kitchen would improve both resale and rental value
  • Both update bathroom fixtures — modernizing the bathroom would improve both resale and rental value
  • Both paint interior walls — fresh paint would improve the home's curb appeal and interior aesthetics
  • Both replace carpeting — new flooring would improve the home's curb appeal and interior aesthetics
  • Both trim overgrown areas — maintaining the landscaping would improve the home's curb appeal and overall appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen appliances · outdated and worn Major $15,000–50,000
kitchen cabinets · worn and outdated Major $15,000–50,000
bathroom fixtures · basic and worn Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both update kitchen appliances and cabinets — modernizing the kitchen would improve both resale and rental value
  • Both update bathroom fixtures — modernizing the bathroom would improve both resale and rental value
  • Both paint interior walls — fresh paint would improve the home's curb appeal and interior aesthetics
  • Both replace carpeting — new flooring would improve the home's curb appeal and interior aesthetics
  • Both trim overgrown areas — maintaining the landscaping would improve the home's curb appeal and overall appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Grattan

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
11,292

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 (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 · 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
▲ 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

-10.0% since first listed
16 events — show timeline
  • 2026-03-30 Relisted REALCOMP
  • 2026-03-27 Listing Removed REALCOMP
  • 2025-12-09 Listed $45,000 REALCOMP
  • 2025-12-09 Listed $45,000 MiRealSource-MiMLS
  • 2025-12-09 Listed $45,000 SW Michigan MLS
  • 2025-12-05 Relisted REALCOMP
  • 2025-12-05 Sold (MLS) SW Michigan MLS
  • 2025-12-05 Sold (MLS) MiRealSource-MiMLS
  • 2025-12-05 Listing Removed REALCOMP
  • 2025-12-05 Sold (MLS) REALCOMP
  • 2025-09-24 Price Changed $45,000 MiRealSource-MiMLS
  • 2025-09-24 Price Changed $45,000 REALCOMP
  • 2025-09-24 Price Changed $45,000 SW Michigan MLS
  • 2025-09-08 Listed $50,000 REALCOMP
  • 2025-09-08 Listed $50,000 SW Michigan MLS
  • 2025-09-08 Listed $50,000 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…