CashFlowRE
Sign in Sign up
11102 S 34th St
D Composite 42.28
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).

  • ARV discount +15.0/15.0
  • Cash flow +10.2/30.0
  • Schools +4.3/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$215,000

11102 S 34th St · Scotts, MI 49097
3 bd · 1.0 ba · 1,340 sqft · SingleFamily public records · 169 Days on market
Built 1964 2.90 ac lot $160/sqft · 28% below area Est $298k · 28% under ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

Key facts

  • Walkout basement
  • Horse shoe drive
  • Steel roof

Tags

2.9 ACRESSTEEL ROOFHORSE SHOE DRIVECORNER LOTSTORAGE BARNWALKOUT 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 3-bed/1.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-176 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $184k (14.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (26.7% below list).
  • Recommended offer: $158k (26.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Vicksburg Community Schools (suburban): math 42% / reading 56% proficiency, ranked #100 of 540 in MI (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 141 active listings in the ZIP; solid renter incomes; 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 $6k 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

  • It's been on market 169 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $80k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,582 (26.7% 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. It's been on market 169 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 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
0.73%
Cap rate
5.62%
Cash-on-cash
-2.40%
DSCR
0.89
GRM
11.4

CMA / ARV

ARV (median comp)
$297,938
List price
$215,000
Delta
-27.84%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10797 E T Ave 0.64mi 3/1.0 1,410 (+5%) 21mo $281,000 $199 44

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-22.2%
Equity multiple
0.23×
Total profit
$-46,063
Equity at exit
$32,057
10-year hold
IRR
-16.2%
Equity multiple
0.09×
Total profit
$-54,608
Equity at exit
$18,589

Cash invested: $60,200 (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 49097

Active inventory
141
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,576 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$148 /mo · $1,779/yr
Insurance
$90
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$-176

Break-even live

Break-even rent $1,799
Max offer price $183,914
Occupancy floor

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
$53,750
Closing costs
$6,450
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.

Listing history 18 events

  1. 2026-05-16
    status Pending 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  2. 2026-05-16
    status Pending 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  3. 2026-05-16
    status Pending
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  4. 2026-05-04
    price $215,000 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  5. 2026-05-04
    price $215,000 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  6. 2026-05-04
    price $215,000
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  7. 2026-03-31
    price $220,000 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  8. 2026-03-31
    price $220,000 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  9. 2026-03-31
    price $220,000
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  10. 2026-02-25
    price $245,000 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  11. 2026-02-24
    price $245,000 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  12. 2026-02-24
    price $245,000
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  13. 2025-12-17
    price $270,000 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  14. 2025-12-17
    price $270,000 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  15. 2025-12-17
    price $270,000
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  16. 2025-11-26
    listed $295,000 Active 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  17. 2025-11-26
    listed $295,000 Active 368-char remark
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

  18. 2025-11-26
    listed $295,000 Active
    Show marketing remark (368 chars)

    Set on 2.9 peaceful acres in the highly sought after Vicksburg, Michigan, this one owner 3 bedroom 1.5 bath home is ready for its new owners. Featuring a 1 year old steel roof, horse shoe drive, corner lot, storage barn, and walkout basement - this home has a TON of potential! Enjoy an abundance of wildlife in the partially wooded backyard. Schedule your tour today!

ⓘ 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
$1,779 · $148/mo
Projected year-2 tax
$2,545 · $212/mo
Expected delta
+$766/yr (+$64/mo · 43.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$18,910
− Mortgage interest
−$12,043
− Property taxes
−$1,779
− Insurance
−$1,742
− Repairs & maintenance
−$1,513
− Management
−$1,513
− Depreciation
−$6,255
Taxable loss
−$5,934
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,424
After-tax cash flow
$-687/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
Vicksburg Community Schools
NCES district ID
2634950
Math proficiency
42% ▼ -10.00%
Reading proficiency
56% ▼ -4.00%
Median HH income
$59,299
Composite
42.79/100
National rank
#3146
State rank
#100 of 540 in MI

Livability — Scotts

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

Census & demographics

County
Kalamazoo County · 224,317 people
Metro
Kalamazoo-Portage, MI
Population (ZIP)
11,754
Household income
$88,208
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
110.0

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 (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Iranian 9% Romanian 3% Slovak 3%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -136.53%
Current HPI
196.1338
Rent YoY
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

-27.1% since first listed
18 events — show timeline
  • 2026-05-16 Pending REALCOMP
  • 2026-05-16 Pending MiRealSource-MiMLS
  • 2026-05-16 Pending SW Michigan MLS
  • 2026-05-04 Price Changed $215,000 MiRealSource-MiMLS
  • 2026-05-04 Price Changed $215,000 REALCOMP
  • 2026-05-04 Price Changed $215,000 SW Michigan MLS
  • 2026-03-31 Price Changed $220,000 MiRealSource-MiMLS
  • 2026-03-31 Price Changed $220,000 REALCOMP
  • 2026-03-31 Price Changed $220,000 SW Michigan MLS
  • 2026-02-25 Price Changed $245,000 MiRealSource-MiMLS
  • 2026-02-24 Price Changed $245,000 REALCOMP
  • 2026-02-24 Price Changed $245,000 SW Michigan MLS
  • 2025-12-17 Price Changed $270,000 MiRealSource-MiMLS
  • 2025-12-17 Price Changed $270,000 REALCOMP
  • 2025-12-17 Price Changed $270,000 SW Michigan MLS
  • 2025-11-26 Listed $295,000 SW Michigan MLS
  • 2025-11-26 Listed $295,000 MiRealSource-MiMLS
  • 2025-11-26 Listed $295,000 REALCOMP

Property tax history

+4.7%/yr

Latest (2025): $1,779 · +70.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…