CashFlowRE
Sign in Sign up
329 Bond St
C- Composite 50.75
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 +20.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.4/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

329 Bond St · Allegan, MI 49010
1 bd · 1.0 ba · 560 sqft · SingleFamily public records · 7 Days on market
Built 1940 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

Key facts

  • Newer furnace
  • Newer siding
  • Newer windows

Tags

SPACIOUS EAT-IN KITCHENNEWER WINDOWSNEWER SIDINGNEWER FURNACENEWER AIR CONDITIONINGMAIN-LEVEL LAUNDRY

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 1-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $178 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Cap rate 7.8% vs local median 4.6% in Allegan — 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 70/100 on livability (#318 in MI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, employment D+, amenities F.
  • Allegan Public Schools (town): math 26% / reading 37% proficiency, ranked #338 of 540 in MI (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 183 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 419 units permitted in Allegan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,000

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.04%
Cap rate
7.82%
Cash-on-cash
5.45%
DSCR
1.24
GRM
8.0

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
-7.8%
Equity multiple
0.71×
Total profit
$-11,328
Equity at exit
$20,874
10-year hold
IRR
1.7%
Equity multiple
1.12×
Total profit
$4,822
Equity at exit
$12,105

Cash invested: $39,200 (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 49010

Home prices YoY
-34.3%
Active inventory
183
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,450 medium interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$178

Break-even live

Break-even rent $1,225
Max offer price $140,000
Occupancy floor 83%

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
$35,000
Closing costs
$4,200
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
128 Locust St Unit C Allegan, MI 2.0 2.0 662 $1,450 $2.19 43d 1 0.52mi

Listing history 8 events

  1. 2026-04-17
    status Pending 966-char remark
    Show marketing remark (966 chars)

    HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

  2. 2026-02-24
    status Pending 966-char remark
    Show marketing remark (966 chars)

    HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

  3. 2026-02-24
    status Pending 965-char remark
    Show marketing remark (966 chars)

    HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

  4. 2026-02-24
    status Pending
    Show marketing remark (966 chars)

    HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

  5. 2026-02-24
    historical 966-char remark
    Show marketing remark (966 chars)

    HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

  6. 2026-02-18
    listed $140,000 Active 966-char remark
    Show marketing remark (966 chars)

    HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

  7. 2026-02-17
    listed $140,000 Active 965-char remark
    Show marketing remark (965 chars)

    HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

  8. 2026-02-17
    listed $140,000 Active
    Show marketing remark (965 chars)

    HIGHEST AND BEST DEADLINE Monday, February 23 at 7pm. Experience maintenance-free living in this charming, recently updated 1-bedroom bungalow. Perfect for those seeking modern amenities with a touch of nature, this home features high-quality vinyl plank flooring throughout and a spacious eat-in kitchen designed for both function and style. Every major system has been addressed for your peace of mind, including newer windows, siding, furnace, and air conditioning. The thoughtful layout includes main-level laundry, adding to the home's effortless flow. That 3-season room is a huge selling point--it's the perfect bridge between the updated interior and the nature outside. The true showstopper is the backyard: with no rear neighbors, you enjoy unobstructed views of wooded Michigan DNR land. Whether you're relaxing at home or exploring the vibrant downtown, restaurants, and library- all just a short walk away--this property offers the best of both worlds.

ⓘ 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 ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$17,400
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$1,392
− Management
−$1,392
− Depreciation
−$4,073
Taxable loss
−$99
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$24
After-tax cash flow
$2,160/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
Allegan Public Schools
NCES district ID
2602220
Math proficiency
26% ▼ -8.00%
Reading proficiency
37% ▼ -7.00%
Median HH income
$48,602
Composite
27.27/100
National rank
#7008
State rank
#338 of 540 in MI

Livability — Allegan

Score
70/100
State rank
#318
US rank
#7767

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allegan, MI
Population (ZIP)
18,394

Population outlook (Allegan County) Hauer SSP2

Today (2025)
120,251 people
By 2030
122,204 · +1.6%
By 2040
123,979 · +3.1%
By 2050
122,340 · +1.7%
By 2075
116,088 · -3.5%
By 2100
98,461 · -18.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 5% Black 1%
Common ancestry
Iranian 10% Romanian 4% Italian 2%
Foreign-born
2% · Canada, China
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Allegan

2024 margin
Strong R (+27.2) · D 35.7% · R 62.9% · Other 1.5%
2008→2024 swing
-16.5pp toward R · 2008: -10.7pp · 2024: -27.2pp
All cycles
2024: R+27.2 2020: R+25.2 2016: R+28.8 2012: R+19.2 2008: R+10.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -136.08%
Current HPI
260.4976
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

+0.0% since first listed
8 events — show timeline
  • 2026-04-17 Pending REALCOMP
  • 2026-02-24 Pending REALCOMP
  • 2026-02-24 Pending MiRealSource-MiMLS
  • 2026-02-24 Pending SW Michigan MLS
  • 2026-02-24 Listing Removed REALCOMP
  • 2026-02-18 Listed $140,000 REALCOMP
  • 2026-02-17 Listed $140,000 SW Michigan MLS
  • 2026-02-17 Listed $140,000 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…