CashFlowRE
Sign in Sign up
2716 7th St Triplex
B Composite 70.55
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

2716 7th St · Muskegon Heights, MI 49444
12 bd · 1.0 ba · 1,652 sqft · MultiFamily public records · 91 Days on market
Built 1915 9,583 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Looking for a smart way to own your home while generating income? This freshly painted triplex in Muskegon Heights offers the perfect opportunity to live in one unit and rent the other two to help pay the mortgage. Currently vacant and freshly refreshed, allowing you to move in and set your own rents. Come see this one today. Buyer and Buyer's Agent to verify all information.

Key facts

  • 9,583 sq ft lot
  • 4 parking spots
  • Built 1915

Property features AI

Exterior

  • Parking: 4 parking spaces
  • Utilities: Public water; Public sewer; Cable connected; Electricity connected; Natural gas connected; Sewer available
  • Home design: Multi-family residential income property
  • Construction: Wood siding construction
  • Exterior features: Composition roof; Wood siding

Interior

  • Bedrooms: Rear 1-bedroom unit
  • Bathrooms: 1 bathroom (in 1-bedroom unit)
  • Heating & cooling: Forced air heating; Natural gas heating; Wall furnace
  • Interior features: Partial 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 × 3-bed/1.5-bath units multifamily listed at $180k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $526/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $180k).
  • Recommended offer: $164k (9.0% below list) — sets the bar for market timing.
  • Cap rate 16.8% vs local median 8.4% in Muskegon Heights — 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 61/100 on livability (#574 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Market conditions: 239 active listings in the ZIP; 438 units permitted in Muskegon County in 2024 (115 in 5+ unit buildings).
  • At $3,447/mo this rent would consume 78% of the median local household income ($53k/yr) (locally 930% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Muskegon County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $50k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $163,709 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.92%
Cap rate
16.82%
Cash-on-cash
37.59%
DSCR
2.67
GRM
4.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
33.6%
Equity multiple
2.42×
Total profit
$71,344
Equity at exit
$26,824
10-year hold
IRR
40.5%
Equity multiple
4.80×
Total profit
$191,507
Equity at exit
$15,554

Cash invested: $50,372 (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 49444

Active inventory
239
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$3,447 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$127 /mo · $1,521/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$724
Net cashflow
$1,578

Break-even live

Break-even rent $1,450
Max offer price $179,900
Occupancy floor 49%

Sensitivity live

Price -10% $1,680 -5% $1,629 +0% $1,578 +5% $1,527 +10% $1,476
Rent -10% $1,306 -5% $1,442 +0% $1,578 +5% $1,714 +10% $1,850
Rate -1.0pp $1,669 -0.5pp $1,624 base $1,578 +0.5pp $1,531 +1.0pp $1,484

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

UnitsBedsBathsEst. rent
Total (3 units) $3,447

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
$44,975
Closing costs
$5,397
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 20 events

  1. 2026-06-19
    days on market $179,900 Active 91 DOM
  2. 2026-06-18
    days on market $179,900 Active 90 DOM
  3. 2026-06-17
    days on market $179,900 Active 89 DOM
  4. 2026-06-16
    days on market $179,900 Active 88 DOM
  5. 2026-06-15
    days on market $179,900 Active 87 DOM
  6. 2026-06-14
    days on market $179,900 Active 85 DOM
  7. 2026-06-13
    days on market $179,900 Active 84 DOM
  8. 2026-06-10
    days on market $179,900 Active 82 DOM
  9. 2026-06-09
    days on market $179,900 Active 81 DOM
  10. 2026-06-08
    days on market $179,900 Active 80 DOM
  11. 2026-06-07
    days on market $179,900 Active 79 DOM
  12. 2026-06-02
    days on market $179,900 Active 74 DOM
  13. 2026-06-01
    days on market $179,900 Active 73 DOM
  14. 2026-05-31
    days on market $179,900 Active 72 DOM
  15. 2026-05-30
    days on market $179,900 Active 71 DOM
  16. 2026-03-20
    listed $179,900 Active
    Show marketing remark (378 chars)

    Looking for a smart way to own your home while generating income? This freshly painted triplex in Muskegon Heights offers the perfect opportunity to live in one unit and rent the other two to help pay the mortgage. Currently vacant and freshly refreshed, allowing you to move in and set your own rents. Come see this one today. Buyer and Buyer's Agent to verify all information.

  17. 2026-03-20
    listed $179,900 Active 378-char remark
    Show marketing remark (378 chars)

    Looking for a smart way to own your home while generating income? This freshly painted triplex in Muskegon Heights offers the perfect opportunity to live in one unit and rent the other two to help pay the mortgage. Currently vacant and freshly refreshed, allowing you to move in and set your own rents. Come see this one today. Buyer and Buyer's Agent to verify all information.

  18. 2025-09-19
    soldstatus $660,000
  19. 2022-06-08
    soldstatus $80,000
  20. 2020-12-14
    soldstatus $150,000

ⓘ 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
$1,521 · $127/mo
Projected year-2 tax
$2,146 · $179/mo
Expected delta
+$625/yr (+$52/mo · 41.1%)

ⓘ 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 2/10 Low 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$41,364
− Mortgage interest
−$10,077
− Property taxes
−$1,521
− Insurance
−$900
− Repairs & maintenance
−$3,309
− Management
−$3,309
− Depreciation
−$5,233
Taxable income
$17,015
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,084
After-tax cash flow
$14,853/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)

No district data.

Livability — Muskegon Heights

Score
61/100
State rank
#574
US rank
#18269

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Muskegon Heights, MI
County
Muskegon County · 107,917 people
Metro
Muskegon, MI
Population (ZIP)
26,372
Household income
$53,054
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
930.0

Population outlook (Muskegon County) Hauer SSP2

Today (2025)
174,032 people
By 2030
173,365 · -0.4%
By 2040
168,877 · -3.0%
By 2050
160,306 · -7.9%
By 2075
134,426 · -22.8%
By 2100
98,836 · -43.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 59% Black 31% Two or more races 6% Hispanic / Latino 4% Native American 1%
Common ancestry
Iranian 6% Romanian 4% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Muskegon

2024 margin
Toss-up / Even · D 48.4% · R 50.2% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: 29.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.6 2016: D+0.9 2012: D+17.8 2008: D+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.02%
Current HPI
209.2698
Rent YoY
Metro
Muskegon, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+19.9% since first listed
5 events — show timeline
  • 2026-03-20 Listed $179,900 MiRealSource-MiMLS
  • 2026-03-20 Listed $179,900 REALCOMP
  • 2025-09-19 Sold (Public Records) $660,000 Public Records
  • 2022-06-08 Sold (Public Records) $80,000 Public Records
  • 2020-12-14 Sold (Public Records) $150,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,521 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…