CashFlowRE
Sign in Sign up
1111 Ionia Ave SW
D Composite 40.45
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 +14.4/30.0
  • ARV discount +5.5/15.0
  • DSCR +4.4/10.0
  • Livability +4.2/5.0
  • 1% rule +3.9/10.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$250,000

1111 Ionia Ave SW · Grand Rapids, MI 49507
4 bd · 1.0 ba · 1,656 sqft · SingleFamily public records · 87 Days on market
Built 1905 4,712 sqft lot $151/sqft · at area comps Est $240k · at est.

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

Listing remarks MLS

This renovated 4-bedroom, 2-bath home is ready to impress! Thoughtfully updated, it features a bright, refreshed interior and a stylish kitchen with all new appliances. The versatile floor plan offers comfortable living spaces and spacious bedrooms, while two full baths and a new washer and dryer on the main floor add everyday convenience. Completing the home is an attached two-stall garage, offering both functionality and storage. A perfect blend of modern updates and livable design-- move in and enjoy!

Key facts

  • 4,712 sq ft lot
  • 2 garage spots
  • Built 1905

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/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $52 ($629/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 $222k (11.2% below list).
  • Recommended offer: $222k (11.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 4.5% in Grand Rapids — 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 83/100 on livability (#44 in MI, #939 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment C-, crime F.
  • Grand Rapids Public Schools (urban): math 15% / reading 29% proficiency, ranked #451 of 540 in MI (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Burton Middle School (math 2% / reading 8%, grade F, #488 of 493 statewide, top 100%, 482 students, 89% FRL); Union High School (math 2% / reading 12%, grade F, #699 of 713 statewide, top 99%, 922 students, 88% FRL).
  • Zoned-school proficiency averages 6% at this address vs 22% district-wide (-16 pts) — the specific schools serving this property underperform the Grand Rapids Public Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.7%/yr); 178 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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).
  • This rent runs 43% of the median local income ($61k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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

  • It's been on market 87 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 2y 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 $130k; list at $250k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $221,953 (11.2% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F 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
0.89%
Cap rate
6.54%
Cash-on-cash
0.90%
DSCR
1.04
GRM
9.4

CMA / ARV

ARV (median comp)
$239,512
List price
$250,000
Delta
4.38%
Verdict
FAIR
Comps
20 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.74% rent growth · sell at horizon

5-year hold
IRR
-13.0%
Equity multiple
0.53×
Total profit
$-33,201
Equity at exit
$37,276
10-year hold
IRR
-1.5%
Equity multiple
0.89×
Total profit
$-7,733
Equity at exit
$21,615

Cash invested: $70,000 (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 49507

Rents YoY
4.7%
Active inventory
178
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,220 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$286 /mo · $3,430/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$52

Break-even live

Break-even rent $2,153
Max offer price $250,000
Occupancy floor 93%

Sensitivity live

Price -10% $194 -5% $123 +0% $52 +5% $-18 +10% $-89
Rent -10% $-123 -5% $-35 +0% $52 +5% $140 +10% $228
Rate -1.0pp $178 -0.5pp $116 base $52 +0.5pp $-12 +1.0pp $-78

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
$62,500
Closing costs
$7,500
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1154 Prospect Ave SE Grand Rapids, MI 5.0 2.0 1800 $2,300 $1.28 45d 1 0.51mi
425 Woodlawn St SE Grand Rapids, MI 4.0 1.0 2072 $2,200 $1.06 45d 1 0.61mi
1019 Norwich Ave SW Grand Rapids, MI 3.0 1.0 1214 $1,595 $1.31 5d 1 0.89mi
350 Ionia Ave SW Grand Rapids, MI 2.0–3.0 2.0–3.0 1400 $1,350 $0.96 13d 2 0.94mi
816 Kensington Ave SW Grand Rapids, MI 3.0 1.0 1600 $1,750 $1.09 23d 1 0.99mi
550 Union Ave SE Grand Rapids, MI 3.0 1.5 1743 $2,800 $1.61 45d 1 1.05mi
729 Bates St SE Unit 1 Grand Rapids, MI 4.0 3.5 1576 $2,395 $1.52 45d 1 1.08mi
209 Division Ave S Grand Rapids, MI 1.0–3.0 1.0–2.0 1180 $1,495 $1.27 23d 2 1.12mi
414 Paris Ave SE Grand Rapids, MI 3.0 1.5 1700 $2,850 $1.68 45d 1 1.13mi
154 Straight Ave SW Grand Rapids, MI 5.0 2.0 1900 $2,500 $1.32 45d 1 1.47mi

Listing history 43 events

  1. 2026-06-21
    days on market $250,000 Active 87 DOM
  2. 2026-06-18
    days on market $250,000 Active 84 DOM
  3. 2026-06-17
    days on market $250,000 Active 83 DOM
  4. 2026-06-16
    days on market $250,000 Active 82 DOM
  5. 2026-06-15
    days on market $250,000 Active 81 DOM
  6. 2026-06-14
    days on market $250,000 Active 79 DOM
  7. 2026-06-13
    days on market $250,000 Active 78 DOM
  8. 2026-06-10
    days on market $250,000 Active 76 DOM
  9. 2026-06-09
    days on market $250,000 Active 75 DOM
  10. 2026-06-08
    days on market $250,000 Active 74 DOM
  11. 2026-06-07
    days on market $250,000 Active 73 DOM
  12. 2026-06-05
    days on market $250,000 Active 70 DOM
  13. 2026-06-03
    days on market $250,000 Active 69 DOM
  14. 2026-06-03
    days on market $250,000 Active 68 DOM
  15. 2026-06-01
    days on market $250,000 Active 67 DOM
  16. 2026-05-31
    days on market $250,000 Active 66 DOM
  17. 2026-03-26
    listed $250,000 Active 509-char remark
    Show marketing remark (509 chars)

    This renovated 4-bedroom, 2-bath home is ready to impress! Thoughtfully updated, it features a bright, refreshed interior and a stylish kitchen with all new appliances. The versatile floor plan offers comfortable living spaces and spacious bedrooms, while two full baths and a new washer and dryer on the main floor add everyday convenience. Completing the home is an attached two-stall garage, offering both functionality and storage. A perfect blend of modern updates and livable design-- move in and enjoy!

  18. 2026-03-26
    listed $250,000 Active 509-char remark
    Show marketing remark (509 chars)

    This renovated 4-bedroom, 2-bath home is ready to impress! Thoughtfully updated, it features a bright, refreshed interior and a stylish kitchen with all new appliances. The versatile floor plan offers comfortable living spaces and spacious bedrooms, while two full baths and a new washer and dryer on the main floor add everyday convenience. Completing the home is an attached two-stall garage, offering both functionality and storage. A perfect blend of modern updates and livable design-- move in and enjoy!

  19. 2026-03-26
    listed $250,000 Active
    Show marketing remark (509 chars)

    This renovated 4-bedroom, 2-bath home is ready to impress! Thoughtfully updated, it features a bright, refreshed interior and a stylish kitchen with all new appliances. The versatile floor plan offers comfortable living spaces and spacious bedrooms, while two full baths and a new washer and dryer on the main floor add everyday convenience. Completing the home is an attached two-stall garage, offering both functionality and storage. A perfect blend of modern updates and livable design-- move in and enjoy!

  20. 2026-03-11
    historical
  21. 2026-03-10
    historical
  22. 2026-02-11
    price $250,000
  23. 2026-02-11
    price $250,000
  24. 2026-02-11
    price $250,000
  25. 2026-01-30
    price $265,000
  26. 2026-01-29
    price $265,000
  27. 2026-01-29
    price $265,000
  28. 2026-01-22
    listed $275,000 Active
  29. 2026-01-22
    listed $275,000 Active
  30. 2024-12-30
    soldstatus $130,000 Closed
  31. 2024-12-30
    soldstatus $130,000 Sold
  32. 2024-12-30
    soldstatus $130,000 Closed
  33. 2024-12-17
    status Pending
  34. 2024-12-12
    status Pending
  35. 2024-12-12
    status Pending
  36. 2024-12-12
    status Pending
  37. 2024-11-27
    listed $135,000 Active
  38. 2024-11-27
    listed $135,000 Active
  39. 2024-11-27
    listed $135,000 Active
  40. 2024-11-16
    historical
  41. 2024-11-15
    historical
  42. 2024-10-08
    listed $149,900 Active
  43. 2024-10-08
    listed $149,900 Active

ⓘ 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
$3,430 · $286/mo
Projected year-2 tax
$3,640 · $303/mo
Expected delta
+$210/yr (+$18/mo · 6.1%)

ⓘ 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 ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$26,634
− Mortgage interest
−$14,004
− Property taxes
−$3,430
− Insurance
−$1,250
− Repairs & maintenance
−$2,131
− Management
−$2,131
− Depreciation
−$7,273
Taxable loss
−$3,583
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$860
After-tax cash flow
$1,489/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
Grand Rapids Public Schools
NCES district ID
2616440
Math proficiency
15% ▼ -5.00%
Reading proficiency
29% ▼ -1.00%
Median HH income
$40,612
Composite
18.62/100
National rank
#8899
State rank
#451 of 540 in MI

Livability — Grand Rapids

Score
83/100
State rank
#44
US rank
#939

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Grand Rapids, MI
County
Kent County · 533,805 people
City population
181,325
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
38,487
Household income
$61,461
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
1625.0

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
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Hispanic / Latino 31% Black 31% White 30% Two or more races 21%
Hispanic origin (detail)
Mexican 18% Puerto Rican 3% Dominican 1%
Common ancestry
Iranian 8% Romanian 2% Lithuanian 1%
Foreign-born
18% · Canada
Languages at home
71% English-only · Spanish 23% Arabic 1% Other Indo-European 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
▼ -301.99%
Current HPI
325.3878
Rent YoY
▲ 4.74%
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

+66.8% since first listed
27 events — show timeline
  • 2026-03-26 Listed $250,000 SW Michigan MLS
  • 2026-03-26 Listed $250,000 REALCOMP
  • 2026-03-26 Listed $250,000 MiRealSource-MiMLS
  • 2026-03-11 Listing Removed MiRealSource-MiMLS
  • 2026-03-10 Listing Removed REALCOMP
  • 2026-02-11 Price Changed $250,000 MiRealSource-MiMLS
  • 2026-02-11 Price Changed $250,000 REALCOMP
  • 2026-02-11 Price Changed $250,000 SW Michigan MLS
  • 2026-01-30 Price Changed $265,000 MiRealSource-MiMLS
  • 2026-01-29 Price Changed $265,000 REALCOMP
  • 2026-01-29 Price Changed $265,000 SW Michigan MLS
  • 2026-01-22 Listed $275,000 REALCOMP
  • 2026-01-22 Listed $275,000 MiRealSource-MiMLS
  • 2024-12-30 Sold (MLS) $130,000 MiRealSource-MiMLS
  • 2024-12-30 Sold (MLS) $130,000 SW Michigan MLS
  • 2024-12-30 Sold (MLS) $130,000 REALCOMP
  • 2024-12-17 Pending REALCOMP
  • 2024-12-12 Pending REALCOMP
  • 2024-12-12 Pending MiRealSource-MiMLS
  • 2024-12-12 Pending SW Michigan MLS
  • 2024-11-27 Listed $135,000 MiRealSource-MiMLS
  • 2024-11-27 Listed $135,000 SW Michigan MLS
  • 2024-11-27 Listed $135,000 REALCOMP
  • 2024-11-16 Listing Removed MiRealSource-MiMLS
  • 2024-11-15 Listing Removed REALCOMP
  • 2024-10-08 Listed $149,900 MiRealSource-MiMLS
  • 2024-10-08 Listed $149,900 REALCOMP

Property tax history

+12.0%/yr

Latest (2025): $3,430 · +156.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…