CashFlowRE
Sign in Sign up
1689 60th St SE
B+ Composite 77.19
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 +8.6/10.0
  • Rent growth +3.9/5.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

1689 60th St SE · Kentwood, MI 49508
4 bd · 1.0 ba · 988 sqft · SingleFamily · 238 Days on market
Built 1954 0.37 ac lot $192/sqft · 40% below area Est $317k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity. This property is being sold as-is. Cash only.

Key facts

  • 0.37 acre lot
  • Garage
  • Built 1954

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/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $841 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.6% 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 (+5.6%/yr); 155 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 5.6% rent growth), your $53k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 238 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 4y 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 $130k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $167,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 238 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.36%
Cap rate
11.60%
Cash-on-cash
18.96%
DSCR
1.84
GRM
6.1

CMA / ARV

ARV (median comp)
$317,423
List price
$190,000
Delta
-40.14%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1393 Katrina Dr SE 0.65mi 3/1.5 (-1) 890 (-10%) 4mo $249,900 $281 42
1309 Katrina Dr SE 0.72mi 3/2.0 (-1) 1,022 (+3%) 18mo $300,000 $294 36
1411 Brookmark St SE 0.70mi 3/1.0 (-1) 1,076 (+9%) 22mo $255,142 $237 29

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 · 5.64% rent growth · sell at horizon

5-year hold
IRR
13.6%
Equity multiple
1.56×
Total profit
$29,796
Equity at exit
$28,330
10-year hold
IRR
24.3%
Equity multiple
3.36×
Total profit
$125,405
Equity at exit
$16,428

Cash invested: $53,200 (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 49508

Rents YoY
5.6%
Active inventory
155
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,593 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$132 /mo · $1,585/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$544
Net cashflow
$841

Break-even live

Break-even rent $1,529
Max offer price $190,000
Occupancy floor 63%

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
$47,500
Closing costs
$5,700
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1695 Bloomfield Dr SE Grand Rapids, MI 2.0–3.0 1.5–2.0 1252 $2,175 $1.74 2d 3 0.15mi
1471 Brookmark St SE Grand Rapids, MI 5.0 2.0 1022 $2,295 $2.25 23d 1 0.67mi

Listing history 29 events

  1. 2026-06-18
    days on market $190,000 Active 238 DOM
  2. 2026-06-17
    days on market $190,000 Active 237 DOM
  3. 2026-06-16
    days on market $190,000 Active 236 DOM
  4. 2026-06-15
    days on market $190,000 Active 235 DOM
  5. 2026-06-14
    days on market $190,000 Active 233 DOM
  6. 2026-06-13
    days on market $190,000 Active 232 DOM
  7. 2026-06-10
    days on market $190,000 Active 230 DOM
  8. 2026-06-09
    days on market $190,000 Active 229 DOM
  9. 2026-06-08
    days on market $190,000 Active 228 DOM
  10. 2026-06-07
    days on market $190,000 Active 227 DOM
  11. 2026-06-03
    days on market $190,000 Active 223 DOM
  12. 2026-06-03
    days on market $190,000 Active 222 DOM
  13. 2026-06-01
    days on market $190,000 Active 221 DOM
  14. 2026-05-31
    days on market $190,000 Active 220 DOM
  15. 2025-10-23
    listed $190,000 Active 75-char remark
    Show marketing remark (75 chars)

    Great investment opportunity. This property is being sold as-is. Cash only.

  16. 2025-10-23
    listed $190,000 Active 75-char remark
    Show marketing remark (75 chars)

    Great investment opportunity. This property is being sold as-is. Cash only.

  17. 2025-10-23
    listed $190,000 Active
    Show marketing remark (75 chars)

    Great investment opportunity. This property is being sold as-is. Cash only.

  18. 2025-04-23
    historical
  19. 2025-04-23
    status Active
  20. 2025-04-22
    historical
  21. 2025-04-21
    listed $199,900 Active
  22. 2022-04-08
    soldstatus $130,000
  23. 2022-04-07
    soldstatus $130,000 Sold
  24. 2022-04-07
    soldstatus $130,000 Sold
  25. 2022-03-22
    status Pending
  26. 2022-03-22
    status Pending
  27. 2022-03-17
    listed $90,000 Active
  28. 2022-03-17
    listed $90,000 Active
  29. 2022-03-17
    listed $90,000

ⓘ 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
$1,585 · $132/mo
Projected year-2 tax
$2,256 · $188/mo
Expected delta
+$670/yr (+$56/mo · 42.3%)

ⓘ 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 ≥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
$31,114
− Mortgage interest
−$10,643
− Property taxes
−$1,585
− Insurance
−$950
− Repairs & maintenance
−$2,489
− Management
−$2,489
− Depreciation
−$5,527
Taxable income
$7,430
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,783
After-tax cash flow
$8,305/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
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)
42,720
Household income
$70,120
Rent vs Own
39.3% rent · 60.7% own
Severe rent burden
1358.0

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 0.68)
Race & ethnicity
White 48% Black 24% Two or more races 12% Hispanic / Latino 11% Asian 10%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Iranian 15% Romanian 3% Swiss 3%
Foreign-born
19% · Canada, Philippines, India
Languages at home
75% English-only · Spanish 7% Other Indo-European 4% Other Asian/Pacific 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
▼ -153.47%
Current HPI
274.2591
Rent YoY
▲ 5.64%
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

+111.1% since first listed
15 events — show timeline
  • 2025-10-23 Listed $190,000 MiRealSource-MiMLS
  • 2025-10-23 Listed $190,000 SW Michigan MLS
  • 2025-10-23 Listed $190,000 REALCOMP
  • 2025-04-23 Listing Removed MiRealSource-MiMLS
  • 2025-04-23 Relisted MiRealSource-MiMLS
  • 2025-04-22 Listing Removed MiRealSource-MiMLS
  • 2025-04-21 Listed $199,900 MiRealSource-MiMLS
  • 2022-04-08 Sold (Public Records) $130,000 Public Records
  • 2022-04-07 Sold (MLS) $130,000 SW Michigan MLS
  • 2022-04-07 Sold (MLS) $130,000 REALCOMP
  • 2022-03-22 Pending SW Michigan MLS
  • 2022-03-22 Pending REALCOMP
  • 2022-03-17 Listed $90,000 MiRealSource-MiMLS
  • 2022-03-17 Listed $90,000 SW Michigan MLS
  • 2022-03-17 Listed $90,000 REALCOMP

Property tax history

+1.3%/yr

Latest (2025): $1,585 · -46.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…