CashFlowRE
Sign in Sign up
7707 Park Ridge Dr SW
C Composite 58.72
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 +27.7/30.0
  • DSCR +9.8/10.0
  • 1% rule +7.0/10.0
  • Schools +5.5/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$500,000

7707 Park Ridge Dr SW · Jenison, MI 49428
4 bd · 3.5 ba · 1,980 sqft · SingleFamily public records · 8 Days on market
Built 1997 0.36 ac lot Est $396k · 26% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Contemporary 2-story home in the sought-after Hudsonville School District offering over 3,000 finished sq ft on a 1/3-acre lot. This 4-bedroom, 3.5-bath home features a spacious living room with cathedral ceilings and fireplace, main-floor primary bedroom with ensuite bath, kitchen with breakfast nook and dining area, mudroom with lockers and main floor laundry. Upstairs offers 2 bedrooms, full bath, and bonus space. The finished lower level includes a large rec room with space for a 9' pool table, gaming and workout areas, storage, 4th bedroom, full bath, and a 5th non-conforming bedroom/office. Outdoor amenities include a covered deck, above-ground pool, and fire pit area perfect for entertaining and enjoying summer nights.

Key facts

  • Breakfast nook
  • Mudroom with lockers
  • Cathedral ceilings

Tags

CATHEDRAL CEILINGSMAIN-FLOOR PRIMARY BEDROOMBREAKFAST NOOKMUDROOM WITH LOCKERSFINISHED LOWER LEVELLARGE REC ROOM

Property features AI

Finance

  • Other: Directions: North off Baldwin, just west of 28th
  • Financial info: Financial details not provided
  • HOA & community: HOA information not provided

Exterior

  • Parking: Attached 2-car garage
  • Security: Security information not provided
  • Utilities: Natural gas connected; Cable connected; High-speed internet available; Electric water heater
  • Home design: Contemporary single-family residence; Built in 1997; Residential property
  • Construction: Brick and vinyl siding exterior; Composition roof; Foundation information not provided
  • Exterior features: Paved road access; Lot size approximately 0.36 acres; Public water

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Refrigerator
  • Bedrooms: Bedrooms information not provided
  • Flooring: Flooring information not provided
  • Bathrooms: 3 full bathrooms; 1 half bathroom
  • Heating & cooling: Forced air heating; Central air (SEER 13 or greater)
  • Interior features: Eat-in kitchen; Gas log fireplace; Daylight basement; 10 total rooms
  • Laundry & utility: Electric water heater

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/3.5-bath single-family listed at $500k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $500k).
  • Cap rate 9.9% vs local median 3.3% in Jenison — 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 (#178 in MI, #4,596 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: amenities F, commute F, health & safety F.
  • Hudsonville Public School District (suburban): math 55% / reading 70% proficiency, ranked #32 of 540 in MI (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: 142 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,237 units permitted in Ottawa County in 2024 (443 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.
  • Ottawa County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $140k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 15 sale attempts since 18y 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 $255k; list at $500k implies a 96% gain — meaningful room to come down on a strong offer.
Recommended offer $500,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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.
  4. 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.
  5. 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
1.20%
Cap rate
9.93%
Cash-on-cash
12.99%
DSCR
1.58
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$396,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7378 Rolling Hills Dr 0.51mi 4/3.0 2,047 (+3%) 1mo $436,500 $213 68
7381 Rolling Hills Dr 0.49mi 4/2.0 2,069 (+4%) 8mo $390,000 $188 57
3489 Tearose Dr 0.70mi 4/2.5 2,000 (+1%) 12mo $488,000 $244 52
3646 Lenters Dr 0.70mi 4/2.5 1,920 (-3%) 8mo $390,000 $203 51
3458 Drew Ct 0.45mi 4/2.0 2,150 (+9%) 18mo $367,000 $171 44
2682 Thrush Dr 0.63mi 3/2.5 (-1) 1,849 (-7%) 9mo $412,500 $223 44
3672 Lenters Dr 0.73mi 4/2.0 2,088 (+6%) 12mo $415,000 $199 41
7692 Cardinal Dr 0.72mi 3/2.5 (-1) 2,183 (+10%) 5mo $385,000 $176 36
7535 28th Ave 0.52mi 3/1.5 (-1) 1,783 (-10%) 12mo $357,000 $200 36
8271 Ironstone Ave 0.70mi 4/3.0 2,225 (+12%) 13mo $455,000 $204 34
2881 Rolling Hills Ct 0.73mi 3/2.5 (-1) 2,191 (+11%) 8mo $377,000 $172 32
7277 Rolling Hills Dr 0.60mi 4/2.5 2,225 (+12%) 21mo $430,000 $193 30

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
2.9%
Equity multiple
1.11×
Total profit
$15,437
Equity at exit
$74,552
10-year hold
IRR
12.4%
Equity multiple
1.98×
Total profit
$137,506
Equity at exit
$43,231

Cash invested: $140,000 (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 49428

Active inventory
142
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$6,000 medium interval (Pro) →
Mortgage (P&I)
$2,622
Tax from tax record
$394 /mo · $4,732/yr
Insurance
$208
HOA
$0
Vacancy / Maint / Mgmt
$1,260
Net cashflow
$1,515

Break-even live

Break-even rent $4,082
Max offer price $500,000
Occupancy floor 70%

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
$125,000
Closing costs
$15,000
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
7269 Yellowstone Dr Hudsonville, MI 4.0 3.0 2566 $6,000 $2.34 14d 1 0.91mi

Listing history 34 events

  1. 2026-05-02
    status Pending 735-char remark
    Show marketing remark (735 chars)

    Contemporary 2-story home in the sought-after Hudsonville School District offering over 3,000 finished sq ft on a 1/3-acre lot. This 4-bedroom, 3.5-bath home features a spacious living room with cathedral ceilings and fireplace, main-floor primary bedroom with ensuite bath, kitchen with breakfast nook and dining area, mudroom with lockers and main floor laundry. Upstairs offers 2 bedrooms, full bath, and bonus space. The finished lower level includes a large rec room with space for a 9' pool table, gaming and workout areas, storage, 4th bedroom, full bath, and a 5th non-conforming bedroom/office. Outdoor amenities include a covered deck, above-ground pool, and fire pit area perfect for entertaining and enjoying summer nights.

  2. 2026-05-02
    status Pending 735-char remark
    Show marketing remark (735 chars)

    Contemporary 2-story home in the sought-after Hudsonville School District offering over 3,000 finished sq ft on a 1/3-acre lot. This 4-bedroom, 3.5-bath home features a spacious living room with cathedral ceilings and fireplace, main-floor primary bedroom with ensuite bath, kitchen with breakfast nook and dining area, mudroom with lockers and main floor laundry. Upstairs offers 2 bedrooms, full bath, and bonus space. The finished lower level includes a large rec room with space for a 9' pool table, gaming and workout areas, storage, 4th bedroom, full bath, and a 5th non-conforming bedroom/office. Outdoor amenities include a covered deck, above-ground pool, and fire pit area perfect for entertaining and enjoying summer nights.

  3. 2026-05-02
    status Pending
    Show marketing remark (735 chars)

    Contemporary 2-story home in the sought-after Hudsonville School District offering over 3,000 finished sq ft on a 1/3-acre lot. This 4-bedroom, 3.5-bath home features a spacious living room with cathedral ceilings and fireplace, main-floor primary bedroom with ensuite bath, kitchen with breakfast nook and dining area, mudroom with lockers and main floor laundry. Upstairs offers 2 bedrooms, full bath, and bonus space. The finished lower level includes a large rec room with space for a 9' pool table, gaming and workout areas, storage, 4th bedroom, full bath, and a 5th non-conforming bedroom/office. Outdoor amenities include a covered deck, above-ground pool, and fire pit area perfect for entertaining and enjoying summer nights.

  4. 2026-04-23
    listed $500,000 Active 735-char remark
    Show marketing remark (735 chars)

    Contemporary 2-story home in the sought-after Hudsonville School District offering over 3,000 finished sq ft on a 1/3-acre lot. This 4-bedroom, 3.5-bath home features a spacious living room with cathedral ceilings and fireplace, main-floor primary bedroom with ensuite bath, kitchen with breakfast nook and dining area, mudroom with lockers and main floor laundry. Upstairs offers 2 bedrooms, full bath, and bonus space. The finished lower level includes a large rec room with space for a 9' pool table, gaming and workout areas, storage, 4th bedroom, full bath, and a 5th non-conforming bedroom/office. Outdoor amenities include a covered deck, above-ground pool, and fire pit area perfect for entertaining and enjoying summer nights.

  5. 2026-04-23
    listed $500,000 Active 735-char remark
    Show marketing remark (735 chars)

    Contemporary 2-story home in the sought-after Hudsonville School District offering over 3,000 finished sq ft on a 1/3-acre lot. This 4-bedroom, 3.5-bath home features a spacious living room with cathedral ceilings and fireplace, main-floor primary bedroom with ensuite bath, kitchen with breakfast nook and dining area, mudroom with lockers and main floor laundry. Upstairs offers 2 bedrooms, full bath, and bonus space. The finished lower level includes a large rec room with space for a 9' pool table, gaming and workout areas, storage, 4th bedroom, full bath, and a 5th non-conforming bedroom/office. Outdoor amenities include a covered deck, above-ground pool, and fire pit area perfect for entertaining and enjoying summer nights.

  6. 2026-04-23
    listed $500,000 Active
    Show marketing remark (735 chars)

    Contemporary 2-story home in the sought-after Hudsonville School District offering over 3,000 finished sq ft on a 1/3-acre lot. This 4-bedroom, 3.5-bath home features a spacious living room with cathedral ceilings and fireplace, main-floor primary bedroom with ensuite bath, kitchen with breakfast nook and dining area, mudroom with lockers and main floor laundry. Upstairs offers 2 bedrooms, full bath, and bonus space. The finished lower level includes a large rec room with space for a 9' pool table, gaming and workout areas, storage, 4th bedroom, full bath, and a 5th non-conforming bedroom/office. Outdoor amenities include a covered deck, above-ground pool, and fire pit area perfect for entertaining and enjoying summer nights.

  7. 2016-05-17
    soldstatus $255,000
  8. 2016-05-13
    soldstatus $255,000
  9. 2016-05-13
    soldstatus $255,000 Sold
  10. 2016-03-21
    status Pending
  11. 2016-03-02
    price $259,900
  12. 2016-01-29
    price $274,900
  13. 2015-11-19
    listed $279,000 Active
  14. 2015-11-18
    listed $259,900
  15. 2014-09-23
    historical
  16. 2011-06-03
    soldstatus $159,900
  17. 2011-06-03
    soldstatus $159,900
  18. 2011-04-28
    listed $159,900
  19. 2011-04-28
    listed $159,900
  20. 2011-04-15
    historical
  21. 2011-04-15
    historical
  22. 2009-10-13
    listed $175,900
  23. 2009-10-13
    listed $175,900
  24. 2008-08-29
    historical
  25. 2008-08-29
    historical
  26. 2008-08-29
    historical
  27. 2008-06-09
    listed $259,900
  28. 2008-06-09
    listed $259,900
  29. 2008-06-09
    historical
  30. 2008-06-09
    historical
  31. 2008-06-06
    listed $259,900
  32. 2008-06-06
    listed $259,900
  33. 2008-05-06
    listed $275,000
  34. 2008-05-06
    listed $275,000

ⓘ 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
$4,732 · $394/mo
Projected year-2 tax
$6,216 · $518/mo
Expected delta
+$1,484/yr (+$124/mo · 31.4%)

ⓘ 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 2/10 Low 7 d/yr ≥95°F today · 16 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
$72,000
− Mortgage interest
−$28,008
− Property taxes
−$4,732
− Insurance
−$2,500
− Repairs & maintenance
−$5,760
− Management
−$5,760
− Depreciation
−$14,545
Taxable income
$10,695
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,567
After-tax cash flow
$15,617/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
Hudsonville Public School District
NCES district ID
2618840
Math proficiency
55% ▼ -10.00%
Reading proficiency
70% ▼ -4.00%
Median HH income
$69,784
Composite
54.98/100
National rank
#1301
State rank
#32 of 540 in MI

Livability — Jenison

Score
74/100
State rank
#178
US rank
#4596

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
28,090
Population (ZIP)
28,090

Population outlook (Ottawa County) Hauer SSP2

Today (2025)
313,561 people
By 2030
330,027 · +5.3%
By 2040
361,118 · +15.2%
By 2050
388,414 · +23.9%
By 2075
452,175 · +44.2%
By 2100
473,041 · +50.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 3% Asian 1%
Common ancestry
Iranian 37% Romanian 8% Lithuanian 3%
Foreign-born
2% · Canada, China, South Korea
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Ottawa

2024 margin
Strong R (+20.4) · D 39.0% · R 59.5% · Other 1.5%
2008→2024 swing
+3.4pp toward D · 2008: -23.9pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+21.5 2016: R+30.4 2012: R+34.2 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -234.19%
Current HPI
264.7304
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

+81.8% since first listed
34 events — show timeline
  • 2026-05-02 Pending REALCOMP
  • 2026-05-02 Pending MiRealSource-MiMLS
  • 2026-05-02 Pending SW Michigan MLS
  • 2026-04-23 Listed $500,000 REALCOMP
  • 2026-04-23 Listed $500,000 SW Michigan MLS
  • 2026-04-23 Listed $500,000 MiRealSource-MiMLS
  • 2016-05-17 Sold (Public Records) $255,000 Public Records
  • 2016-05-13 Sold (MLS) $255,000 SW Michigan MLS
  • 2016-05-13 Sold (MLS) $255,000 REALCOMP
  • 2016-03-21 Pending SW Michigan MLS
  • 2016-03-02 Price Changed $259,900 SW Michigan MLS
  • 2016-01-29 Price Changed $274,900 SW Michigan MLS
  • 2015-11-19 Listed $279,000 SW Michigan MLS
  • 2015-11-18 Listed $259,900 REALCOMP
  • 2014-09-23 Listing Removed SW Michigan MLS
  • 2011-06-03 Sold (MLS) $159,900 REALCOMP
  • 2011-06-03 Sold (MLS) $159,900 SW Michigan MLS
  • 2011-04-28 Listed $159,900 REALCOMP
  • 2011-04-28 Listed $159,900 SW Michigan MLS
  • 2011-04-15 Listing Removed SW Michigan MLS
  • 2011-04-15 Listing Removed REALCOMP
  • 2009-10-13 Listed $175,900 SW Michigan MLS
  • 2009-10-13 Listed $175,900 REALCOMP
  • 2008-08-29 Listing Removed SW Michigan MLS
  • 2008-08-29 Listing Removed REALCOMP
  • 2008-08-29 Listing Removed REALCOMP
  • 2008-06-09 Listing Removed REALCOMP
  • 2008-06-09 Listing Removed SW Michigan MLS
  • 2008-06-09 Listed $259,900 SW Michigan MLS
  • 2008-06-09 Listed $259,900 REALCOMP
  • 2008-06-06 Listed $259,900 REALCOMP
  • 2008-06-06 Listed $259,900 SW Michigan MLS
  • 2008-05-06 Listed $275,000 REALCOMP
  • 2008-05-06 Listed $275,000 SW Michigan MLS

Property tax history

+2.9%/yr

Latest (2025): $4,732 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…