CashFlowRE
Sign in Sign up
1613 Norton Rd
B Composite 73.38
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$70,000

1613 Norton Rd · Fair Plain, MI 49022
3 bd · 1.0 ba · 972 sqft · SingleFamily public records · 53 Days on market
Built 1946 0.31 ac lot $72/sqft · 39% below area Est $114k · 39% under ↓ 46% since listing

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

Listing remarks MLS

Welcome to 1613 Norton Road in Benton Harbor! This 3-bedroom, 1-bath home offers nearly 1,000 square feet of living space and is attractively priced for a quick sale. With a practical layout and solid bones, this property is a great fit for first-time buyers, investors, or anyone looking to downsize. Bring your vision--there's plenty of upside here for those willing to add their personal touch. Conveniently located near schools, shopping, and major roadways, the home offers both value and accessibility. Cash sale only. Property is being sold as-is, and the seller will make no repairs. Schedule your showing today and explore the potential this opportunity has to offer.

Key facts

  • 0.31 acre lot
  • Built 1946
  • Listed 52 days

Property features AI

Exterior

  • Utilities: Natural gas connected
  • Home design: Ranch-style single family home; Residential property
  • Construction: Built in 1946; Vinyl siding; Shingle roof
  • Exterior features: Lot approximately 0.31 acres; Well water

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Total of 4 rooms; Crawl space basement
  • Laundry & utility: Washer; Dryer

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 $70k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% vs local median 2.7% in Fair Plain — 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 64/100 on livability (#495 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, amenities F.
  • Benton Harbor Area Schools (urban): math 4% / reading 7% proficiency, ranked #732 of 760 in MI (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 89% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 178 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 397 units permitted in Berrien County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Berrien County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 16 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.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1946 — 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 F-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
1.44%
Cap rate
11.38%
Cash-on-cash
18.18%
DSCR
1.81
GRM
5.8

CMA / ARV

ARV (median comp)
$114,071
List price
$70,000
Delta
-38.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1549 Reeder Ave 0.11mi 3/1.0 1,016 (+4%) 6mo $124,750 $123 82
1472 Hurd Ave 0.31mi 3/1.0 952 (-2%) 10mo $162,500 $171 74
1483 Rose Ave 0.20mi 2/1.0 (-1) 1,014 (+4%) 6mo $65,000 $64 74
1241 Pipestone Rd 0.50mi 2/1.0 (-1) 1,040 (+7%) 5mo $140,000 $135 56
1153 Coolidge Ave 0.60mi 2/1.0 (-1) 904 (-7%) 7mo $65,000 $72 50
1585 Leeds Ave 0.33mi 2/1.0 (-1) 1,105 (+14%) 9mo $125,000 $113 50
1360 Whitney Ave 0.48mi 2/1.0 (-1) 832 (-14%) 2mo $80,000 $96 47
1342 Monroe St 0.65mi 2/1.0 (-1) 876 (-10%) 2mo $125,000 $143 46
1235 Ravina Ave 0.55mi 2/1.0 (-1) 1,107 (+14%) 7mo $113,500 $103 40
1161 Coolidge Ave 0.59mi 2/1.0 (-1) 830 (-15%) 7mo $15,000 $18 37
1142 Agard Ave 0.67mi 2/1.5 (-1) 890 (-8%) 13mo $36,000 $40 37
1142 Bishop Ave 0.73mi 2/1.0 (-1) 1,100 (+13%) 7mo $118,000 $107 33

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
9.8%
Equity multiple
1.39×
Total profit
$7,599
Equity at exit
$10,437
10-year hold
IRR
19.0%
Equity multiple
2.59×
Total profit
$31,078
Equity at exit
$6,052

Cash invested: $19,600 (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 49022

Active inventory
178
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,010 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$104 /mo · $1,252/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$212
Net cashflow
$297

Break-even live

Break-even rent $634
Max offer price $70,000
Occupancy floor 66%

Sensitivity live

Price -10% $337 -5% $317 +0% $297 +5% $277 +10% $257
Rent -10% $217 -5% $257 +0% $297 +5% $337 +10% $377
Rate -1.0pp $332 -0.5pp $315 base $297 +0.5pp $279 +1.0pp $260

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
$17,500
Closing costs
$2,100
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1903 Union Ave Benton Harbor, MI 1.0–2.0 1.0 613 $1,107 $1.81 44d 2 0.58mi
797 Ogden Ave Benton Harbor, MI 2.0 1.0 1000 $900 $0.90 44d 1 1.16mi
2088 E Empire Ave Unit 210 Benton Harbor, MI 3.0 2.0 960 $990 $1.03 44d 1 1.40mi

Listing history 50 events

  1. 2026-06-19
    days on market $70,000 Active 53 DOM
  2. 2026-06-18
    days on market $70,000 Active 52 DOM
  3. 2026-06-17
    days on market $70,000 Active 51 DOM
  4. 2026-06-16
    days on market $70,000 Active 50 DOM
  5. 2026-06-15
    days on market $70,000 Active 49 DOM
  6. 2026-06-14
    days on market $70,000 Active 47 DOM
  7. 2026-06-13
    days on market $70,000 Active 46 DOM
  8. 2026-06-10
    days on market $70,000 Active 44 DOM
  9. 2026-06-09
    days on market $70,000 Active 43 DOM
  10. 2026-06-08
    days on market $70,000 Active 42 DOM
  11. 2026-06-07
    days on market $70,000 Active 41 DOM
  12. 2026-06-03
    days on market $70,000 Active 37 DOM
  13. 2026-06-02
    days on market $70,000 Active 36 DOM
  14. 2026-06-01
    days on market $70,000 Active 35 DOM
  15. 2026-05-31
    days on market $70,000 Active 34 DOM
  16. 2026-05-30
    days on market $70,000 Active 33 DOM
  17. 2026-05-18
    status Active 676-char remark
    Show marketing remark (676 chars)

    Welcome to 1613 Norton Road in Benton Harbor! This 3-bedroom, 1-bath home offers nearly 1,000 square feet of living space and is attractively priced for a quick sale. With a practical layout and solid bones, this property is a great fit for first-time buyers, investors, or anyone looking to downsize. Bring your vision--there's plenty of upside here for those willing to add their personal touch. Conveniently located near schools, shopping, and major roadways, the home offers both value and accessibility. Cash sale only. Property is being sold as-is, and the seller will make no repairs. Schedule your showing today and explore the potential this opportunity has to offer.

  18. 2026-05-18
    status Active 676-char remark
    Show marketing remark (676 chars)

    Welcome to 1613 Norton Road in Benton Harbor! This 3-bedroom, 1-bath home offers nearly 1,000 square feet of living space and is attractively priced for a quick sale. With a practical layout and solid bones, this property is a great fit for first-time buyers, investors, or anyone looking to downsize. Bring your vision--there's plenty of upside here for those willing to add their personal touch. Conveniently located near schools, shopping, and major roadways, the home offers both value and accessibility. Cash sale only. Property is being sold as-is, and the seller will make no repairs. Schedule your showing today and explore the potential this opportunity has to offer.

  19. 2026-05-18
    historical 676-char remark
    Show marketing remark (676 chars)

    Welcome to 1613 Norton Road in Benton Harbor! This 3-bedroom, 1-bath home offers nearly 1,000 square feet of living space and is attractively priced for a quick sale. With a practical layout and solid bones, this property is a great fit for first-time buyers, investors, or anyone looking to downsize. Bring your vision--there's plenty of upside here for those willing to add their personal touch. Conveniently located near schools, shopping, and major roadways, the home offers both value and accessibility. Cash sale only. Property is being sold as-is, and the seller will make no repairs. Schedule your showing today and explore the potential this opportunity has to offer.

  20. 2026-05-18
    historical 676-char remark
    Show marketing remark (676 chars)

    Welcome to 1613 Norton Road in Benton Harbor! This 3-bedroom, 1-bath home offers nearly 1,000 square feet of living space and is attractively priced for a quick sale. With a practical layout and solid bones, this property is a great fit for first-time buyers, investors, or anyone looking to downsize. Bring your vision--there's plenty of upside here for those willing to add their personal touch. Conveniently located near schools, shopping, and major roadways, the home offers both value and accessibility. Cash sale only. Property is being sold as-is, and the seller will make no repairs. Schedule your showing today and explore the potential this opportunity has to offer.

  21. 2026-04-27
    listed $70,000 Active 676-char remark
    Show marketing remark (676 chars)

    Welcome to 1613 Norton Road in Benton Harbor! This 3-bedroom, 1-bath home offers nearly 1,000 square feet of living space and is attractively priced for a quick sale. With a practical layout and solid bones, this property is a great fit for first-time buyers, investors, or anyone looking to downsize. Bring your vision--there's plenty of upside here for those willing to add their personal touch. Conveniently located near schools, shopping, and major roadways, the home offers both value and accessibility. Cash sale only. Property is being sold as-is, and the seller will make no repairs. Schedule your showing today and explore the potential this opportunity has to offer.

  22. 2026-04-27
    listed $70,000 Active 676-char remark
    Show marketing remark (676 chars)

    Welcome to 1613 Norton Road in Benton Harbor! This 3-bedroom, 1-bath home offers nearly 1,000 square feet of living space and is attractively priced for a quick sale. With a practical layout and solid bones, this property is a great fit for first-time buyers, investors, or anyone looking to downsize. Bring your vision--there's plenty of upside here for those willing to add their personal touch. Conveniently located near schools, shopping, and major roadways, the home offers both value and accessibility. Cash sale only. Property is being sold as-is, and the seller will make no repairs. Schedule your showing today and explore the potential this opportunity has to offer.

  23. 2026-04-27
    listed $70,000 Active
    Show marketing remark (676 chars)

    Welcome to 1613 Norton Road in Benton Harbor! This 3-bedroom, 1-bath home offers nearly 1,000 square feet of living space and is attractively priced for a quick sale. With a practical layout and solid bones, this property is a great fit for first-time buyers, investors, or anyone looking to downsize. Bring your vision--there's plenty of upside here for those willing to add their personal touch. Conveniently located near schools, shopping, and major roadways, the home offers both value and accessibility. Cash sale only. Property is being sold as-is, and the seller will make no repairs. Schedule your showing today and explore the potential this opportunity has to offer.

  24. 2026-04-17
    historical
  25. 2025-10-26
    price $75,000
  26. 2025-10-25
    price $75,000
  27. 2025-10-25
    status Active
  28. 2025-10-25
    status Active
  29. 2025-10-25
    price $75,000
  30. 2025-10-10
    status Pending
  31. 2025-10-10
    status Pending
  32. 2025-10-10
    historical
  33. 2025-09-25
    listed $100,000 Active
  34. 2025-09-24
    listed $100,000 Active
  35. 2025-09-17
    historical
  36. 2025-06-09
    price $100,000
  37. 2025-06-09
    price $100,000
  38. 2025-06-09
    price $100,000
  39. 2025-06-03
    status Active
  40. 2025-06-03
    status Active
  41. 2025-05-20
    historical
  42. 2025-05-20
    status Pending
  43. 2025-05-20
    status Pending
  44. 2025-05-02
    listed $110,000 Active
  45. 2025-05-02
    listed $110,000 Active
  46. 2024-04-10
    soldstatus $115,000
  47. 2024-04-02
    soldstatus $115,000 Sold
  48. 2024-04-02
    soldstatus $115,000 Sold
  49. 2024-04-02
    soldstatus $115,000 Closed
  50. 2024-03-27
    status Pending

ⓘ 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
$1,252 · $104/mo
Projected year-2 tax
$1,252 · $104/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low 7 d/yr ≥100°F today · 14 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
$12,115
− Mortgage interest
−$3,921
− Property taxes
−$1,252
− Insurance
−$350
− Repairs & maintenance
−$969
− Management
−$969
− Depreciation
−$2,036
Taxable income
$2,617
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$628
After-tax cash flow
$2,936/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
Benton Harbor Area Schools
NCES district ID
2604830
Math proficiency
4% ▬ 0.00%
Reading proficiency
7% ▬ 0.00%
Median HH income
$27,038
Composite
7.53/100
National rank
#14787
State rank
#732 of 760 in MI

Livability — Fair Plain

Score
64/100
State rank
#495
US rank
#14566

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fair Plain, MI
Population (ZIP)
29,796

Population outlook (Berrien County) Hauer SSP2

Today (2025)
149,273 people
By 2030
145,211 · -2.7%
By 2040
135,435 · -9.3%
By 2050
125,543 · -15.9%
By 2075
103,986 · -30.3%
By 2100
82,256 · -44.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 50% White 37% Hispanic / Latino 7% Two or more races 6% Native American 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 1% Lithuanian 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 5%

Political lean MEDSL · Berrien

2024 margin
Lean R (+7.9) · D 45.4% · R 53.2% · Other 1.4%
2008→2024 swing
-13.3pp toward R · 2008: 5.5pp · 2024: -7.9pp
All cycles
2024: R+7.9 2020: R+7.4 2016: R+12.7 2012: R+6.6 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -309.81%
Current HPI
209.9723
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

-46.1% since first listed
42 events — show timeline
  • 2026-05-18 Relisted REALCOMP
  • 2026-05-18 Relisted MiRealSource-MiMLS
  • 2026-05-18 Listing Removed MiRealSource-MiMLS
  • 2026-05-18 Listing Removed REALCOMP
  • 2026-04-27 Listed $70,000 REALCOMP
  • 2026-04-27 Listed $70,000 SW Michigan MLS
  • 2026-04-27 Listed $70,000 MiRealSource-MiMLS
  • 2026-04-17 Listing Removed MiRealSource-MiMLS
  • 2025-10-26 Price Changed $75,000 MiRealSource-MiMLS
  • 2025-10-25 Price Changed $75,000 REALCOMP
  • 2025-10-25 Relisted REALCOMP
  • 2025-10-25 Relisted MiRealSource-MiMLS
  • 2025-10-25 Price Changed $75,000 SW Michigan MLS
  • 2025-10-10 Pending MiRealSource-MiMLS
  • 2025-10-10 Pending REALCOMP
  • 2025-10-10 Listing Removed REALCOMP
  • 2025-09-25 Listed $100,000 REALCOMP
  • 2025-09-24 Listed $100,000 MiRealSource-MiMLS
  • 2025-09-17 Listing Removed MiRealSource-MiMLS
  • 2025-06-09 Price Changed $100,000 MiRealSource-MiMLS
  • 2025-06-09 Price Changed $100,000 REALCOMP
  • 2025-06-09 Price Changed $100,000 SW Michigan MLS
  • 2025-06-03 Relisted MiRealSource-MiMLS
  • 2025-06-03 Relisted REALCOMP
  • 2025-05-20 Listing Removed REALCOMP
  • 2025-05-20 Pending REALCOMP
  • 2025-05-20 Pending MiRealSource-MiMLS
  • 2025-05-02 Listed $110,000 REALCOMP
  • 2025-05-02 Listed $110,000 MiRealSource-MiMLS
  • 2024-04-10 Sold (Public Records) $115,000 Public Records
  • 2024-04-02 Sold (MLS) $115,000 MiRealSource-MiMLS
  • 2024-04-02 Sold (MLS) $115,000 SW Michigan MLS
  • 2024-04-02 Sold (MLS) $115,000 REALCOMP
  • 2024-03-27 Pending MiRealSource-MiMLS
  • 2024-03-27 Pending REALCOMP
  • 2024-03-27 Pending SW Michigan MLS
  • 2024-03-23 Price Changed $124,900 MiRealSource-MiMLS
  • 2024-03-22 Price Changed $124,900 REALCOMP
  • 2024-03-22 Price Changed $124,900 SW Michigan MLS
  • 2024-03-11 Listed $129,900 MiRealSource-MiMLS
  • 2024-03-11 Listed $129,900 SW Michigan MLS
  • 2024-03-11 Listed $129,900 REALCOMP

Property tax history

+4.9%/yr

Latest (2024): $1,252 · +61.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…