CashFlowRE
Sign in Sign up
3209-3211 Coach Ln SE Duplex
C- Composite 53.49
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 +15.9/30.0
  • ARV discount +14.8/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.3/10.0
  • Rent growth +4.1/5.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$375,000

3209-3211 Coach Ln SE · Kentwood, MI 49512
4 bd · 2.0 ba · 3,528 sqft · MultiFamily · 13 Days on market
Built 1979 Fair condition 0.47 ac lot $106/sqft · 16% below area Est $448k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

This versatile two-unit property offers flexibility, function, and a location that makes everyday living easy. Set within an established Kentwood neighborhood, you're just moments from major conveniences and a wide mix of parks, dining, shopping, schools, and entertainment options, plus quick access to main commuter routes. The property is currently tenant-occupied, offering immediate rental income and added appeal for investors or owner-occupant seeking a turnkey opportunity. Each unit is thoughtfully laid out with comfortable living areas, eat-in kitchens, and sliding doors that lead to separate decks, creating an easy indoor-outdoor flow. The main levels in both units feature 2 bedrooms and 1 full bath, while the lower levels expand the usable space. This is a solid investment opportunity.

Key facts

  • Two unit property
  • Separate decks
  • Eat in kitchens

Tags

TWO UNIT PROPERTYIMMEDIATE RENTAL INCOMETURNKEY OPPORTUNITYCOMFORTABLE LIVING AREASEAT IN KITCHENSSEPARATE DECKS

Property features AI

Finance

  • Financial info: Income-producing property with two 2-bedroom units (rents shown: $1,200 and $1,215)

Exterior

  • Parking: Garage (paved); Four parking spaces total
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Natural gas connected; Phone available and connected; Sewer connected
  • Home design: Residential income property (multifamily); Multi-family building; Total living area approximately 3,528
  • Construction: Aluminum siding
  • Exterior features: Composition roof; Paved road access

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: Two 2-bedroom units
  • Bathrooms: Each unit has 1 bathroom
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Full basement; Deck/Patio; Corner lot; Level lot; Sidewalks nearby
  • Laundry & utility: Laundry located in the 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 2 × 2-bed/1-bath units multifamily listed at $375k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive. Per door: $89/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $350k (6.5% below list).
  • Recommended offer: $350k (6.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.7% in Kentwood — 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 (#191 in MI, #4,892 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A-; Watch: commute C-, crime D, amenities F.
  • Kentwood Public Schools (suburban): math 34% / reading 46% proficiency, ranked #206 of 540 in MI (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.5%/yr); 147 active listings in the ZIP; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
  • At $3,505/mo this rent would consume 59% of the median local household income ($71k/yr) (locally 1230% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k 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

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.
Recommended offer $350,500 (6.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-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?
  7. Crime grade is D 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?
  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
0.93%
Cap rate
6.86%
Cash-on-cash
2.03%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$448,065
List price
$375,000
Delta
-16.31%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.55% rent growth · sell at horizon

5-year hold
IRR
-9.2%
Equity multiple
0.65×
Total profit
$-36,449
Equity at exit
$55,914
10-year hold
IRR
4.5%
Equity multiple
1.38×
Total profit
$40,263
Equity at exit
$32,423

Cash invested: $105,000 (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 49512

Home prices YoY
-15.9%
Rents YoY
6.5%
Active inventory
147
Price-to-rent
17.8×

Monthly cashflow live

Estimated rent
$3,505 medium interval (Pro) →
Mortgage (P&I)
$1,967
Tax est. 1.5%
$469 /mo · $5,625/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$736
Net cashflow
$177

Break-even live

Break-even rent $3,280
Max offer price $375,000
Occupancy floor 90%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,505

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
$93,750
Closing costs
$11,250
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 2 events

  1. 2026-05-07
    listed $375,000 Active 803-char remark
    Show marketing remark (803 chars)

    This versatile two-unit property offers flexibility, function, and a location that makes everyday living easy. Set within an established Kentwood neighborhood, you're just moments from major conveniences and a wide mix of parks, dining, shopping, schools, and entertainment options, plus quick access to main commuter routes. The property is currently tenant-occupied, offering immediate rental income and added appeal for investors or owner-occupant seeking a turnkey opportunity. Each unit is thoughtfully laid out with comfortable living areas, eat-in kitchens, and sliding doors that lead to separate decks, creating an easy indoor-outdoor flow. The main levels in both units feature 2 bedrooms and 1 full bath, while the lower levels expand the usable space. This is a solid investment opportunity.

  2. 2026-05-07
    listed $375,000 Active 803-char remark
    Show marketing remark (803 chars)

    This versatile two-unit property offers flexibility, function, and a location that makes everyday living easy. Set within an established Kentwood neighborhood, you're just moments from major conveniences and a wide mix of parks, dining, shopping, schools, and entertainment options, plus quick access to main commuter routes. The property is currently tenant-occupied, offering immediate rental income and added appeal for investors or owner-occupant seeking a turnkey opportunity. Each unit is thoughtfully laid out with comfortable living areas, eat-in kitchens, and sliding doors that lead to separate decks, creating an easy indoor-outdoor flow. The main levels in both units feature 2 bedrooms and 1 full bath, while the lower levels expand the usable space. This is a solid investment opportunity.

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 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
$42,060
− Mortgage interest
−$21,006
− Property taxes
−$5,625
− Insurance
−$1,875
− Repairs & maintenance
−$3,365
− Management
−$3,365
− Depreciation
−$10,909
Taxable loss
−$4,085
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$980
After-tax cash flow
$3,109/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 two-unit property requires moderate renovations to update the kitchen and bathrooms, which would significantly enhance its resale and rental value.

Repairs flagged

  • Moderate kitchen cabinets — dated and worn
  • Moderate bathroom fixtures — dated and worn
  • Moderate kitchen appliances — outdated and worn

Value-add opportunities

  • Both update kitchen cabinets and appliances — enhances both resale and rental value
  • Both update bathroom fixtures — enhances both resale and rental value
  • Both paint interior walls — enhances both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Moderate $3,000–15,000
bathroom fixtures · dated and worn Moderate $3,000–15,000
kitchen appliances · outdated and worn Moderate $3,000–15,000
Total estimated repair cost · 3 items $9,000–45,000

Value-add ROI direction

  • Both update kitchen cabinets and appliances — enhances both resale and rental value
  • Both update bathroom fixtures — enhances both resale and rental value
  • Both paint interior walls — enhances both resale and rental value

ⓘ 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
Kentwood Public Schools
NCES district ID
2620340
Math proficiency
34% ▼ -4.00%
Reading proficiency
46% ▼ -3.00%
Median HH income
$48,962
Composite
34.35/100
National rank
#5226
State rank
#206 of 540 in MI

Livability — Kentwood

Score
74/100
State rank
#191
US rank
#4892

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kentwood, MI
County
Kent County · 533,805 people
City population
130,591
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
18,373
Household income
$71,329
Rent vs Own
57.0% rent · 43.0% own
Severe rent burden
1230.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Black 18% Hispanic / Latino 9% Two or more races 9% Asian 5%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Iranian 13% American 5% Romanian 3%
Foreign-born
17% · Vietnam, Canada, Philippines
Languages at home
79% English-only · Russian/Polish/Slavic 4% Spanish 4% Other Indo-European 3%

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
▼ -43.77%
Current HPI
231.7742
Rent YoY
▲ 6.55%
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

+0.0% since first listed
4 events — show timeline
  • 2026-05-20 Pending REALCOMP
  • 2026-05-20 Pending MiRealSource-MiMLS
  • 2026-05-07 Listed $375,000 MiRealSource-MiMLS
  • 2026-05-07 Listed $375,000 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…