CashFlowRE
Sign in Sign up
1825 34th St
C Composite 55.19
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 +22.8/30.0
  • ARV discount +8.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.9/10.0
  • 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

$160,000

1825 34th St · Allegan, MI 49010
2 bd · 1.0 ba · 1,050 sqft · Manufactured public records · 5 Days on market
Built 1988 0.92 ac lot Est $162k · at est.

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

Listing remarks MLS

Welcome to your peaceful escape where open land, modern updates, and Pole barns come together in one incredible property. Surrounded by mature shade trees, this 3-bedroom 2-bath home offers the perfect blend of country living and everyday comfort with an acre of land and plenty of privacy. Step inside to find fresh upgrades throughout, including new kitchen flooring, new bedroom flooring, a brand-new bathtub, and updated light switches and outlets. The home features central air, replacement windows in most rooms, and a convenient layout ready for your finishing touches. A fully enclosed breezeway connects the home to the impressive 25x30x12 insulated pole barn ideal for storage, hobby space, or a workshop. The barn includes double garage doors, electrical service, lighting, a window, and built-in storage racks. The Pole Barn is perfectly set up for a potential wood stove, and could provide a warm and functional workspace year-round. Off the side, a large lean-to provides perfect covered parking for an RV, boat, or extra toys, complete with power. Outside, you'll also find a newly-built 12x12 shed with durable metal siding, offering even more storage or workspace. Outdoor enthusiasts will love the direct access to the Cal-Haven Trail, making it a dream spot for snowmobiling, biking, and year-round recreation.

Key facts

  • Open land
  • Brand-new bathtub
  • Pole barns

Tags

OPEN LANDPOLE BARNSMATURE SHADE TREESNEW KITCHEN FLOORINGNEW BEDROOM FLOORINGBRAND-NEW BATHTUB

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-bed/1.0-bath manufactured listed at $160k.

Deal economics

  • At list price, monthly cash flow is $277 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Cap rate 8.4% vs local median 4.2% 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: 185 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 16 sale attempts since 34y 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 $119k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $160,000

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 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?
  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
1.09%
Cap rate
8.37%
Cash-on-cash
7.41%
DSCR
1.33
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$161,700
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1825 34th St 0.00mi 3/1.5 (+1) 1,050 (0%) 1mo $162,000 $154 92

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
-4.9%
Equity multiple
0.82×
Total profit
$-8,272
Equity at exit
$23,857
10-year hold
IRR
4.7%
Equity multiple
1.35×
Total profit
$15,603
Equity at exit
$13,834

Cash invested: $44,800 (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
185
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,750 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$277

Break-even live

Break-even rent $1,400
Max offer price $160,000
Occupancy floor 79%

Sensitivity live

Price -10% $387 -5% $332 +0% $277 +5% $221 +10% $166
Rent -10% $139 -5% $208 +0% $277 +5% $346 +10% $415
Rate -1.0pp $357 -0.5pp $317 base $277 +0.5pp $235 +1.0pp $193

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
$40,000
Closing costs
$4,800
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
3228 Babylon Rd Allegan, MI 2.0 1.0 1200 $1,750 $1.46 44d 1 0.91mi

Listing history 38 events

  1. 2026-04-07
    status Pending 1329-char remark
    Show marketing remark (946 chars)

    Welcome to your peaceful escape where open land, modern updates, and Pole barns come together in one incredible property. Surrounded by mature shade trees, this 3-bedroom 2-bath home offers the perfect blend of country living and everyday comfort with an acre of land and plenty of privacy. Step inside to find fresh upgrades throughout, including new kitchen flooring, new bedroom flooring, a brand-new bathtub, and updated light switches and outlets. The home features central air, replacement windows in most rooms, and a convenient layout ready for your finishing touches. A fully enclosed breezeway connects the home to the impressive 25x30x12 insulated pole barn ideal for storage, hobby space, or a workshop. The barn includes double garage doors, electrical service, lighting, a window, and built-in storage racks. The Pole Barn is perfectly set up for a potential wood stove, and could provide a warm and functional workspace year-round.

  2. 2026-04-07
    status Pending 946-char remark
    Show marketing remark (946 chars)

    Welcome to your peaceful escape where open land, modern updates, and Pole barns come together in one incredible property. Surrounded by mature shade trees, this 3-bedroom 2-bath home offers the perfect blend of country living and everyday comfort with an acre of land and plenty of privacy. Step inside to find fresh upgrades throughout, including new kitchen flooring, new bedroom flooring, a brand-new bathtub, and updated light switches and outlets. The home features central air, replacement windows in most rooms, and a convenient layout ready for your finishing touches. A fully enclosed breezeway connects the home to the impressive 25x30x12 insulated pole barn ideal for storage, hobby space, or a workshop. The barn includes double garage doors, electrical service, lighting, a window, and built-in storage racks. The Pole Barn is perfectly set up for a potential wood stove, and could provide a warm and functional workspace year-round.

  3. 2026-04-07
    status Pending
    Show marketing remark (946 chars)

    Welcome to your peaceful escape where open land, modern updates, and Pole barns come together in one incredible property. Surrounded by mature shade trees, this 3-bedroom 2-bath home offers the perfect blend of country living and everyday comfort with an acre of land and plenty of privacy. Step inside to find fresh upgrades throughout, including new kitchen flooring, new bedroom flooring, a brand-new bathtub, and updated light switches and outlets. The home features central air, replacement windows in most rooms, and a convenient layout ready for your finishing touches. A fully enclosed breezeway connects the home to the impressive 25x30x12 insulated pole barn ideal for storage, hobby space, or a workshop. The barn includes double garage doors, electrical service, lighting, a window, and built-in storage racks. The Pole Barn is perfectly set up for a potential wood stove, and could provide a warm and functional workspace year-round.

  4. 2026-04-02
    listed $160,000 Active 1329-char remark
    Show marketing remark (946 chars)

    Welcome to your peaceful escape where open land, modern updates, and Pole barns come together in one incredible property. Surrounded by mature shade trees, this 3-bedroom 2-bath home offers the perfect blend of country living and everyday comfort with an acre of land and plenty of privacy. Step inside to find fresh upgrades throughout, including new kitchen flooring, new bedroom flooring, a brand-new bathtub, and updated light switches and outlets. The home features central air, replacement windows in most rooms, and a convenient layout ready for your finishing touches. A fully enclosed breezeway connects the home to the impressive 25x30x12 insulated pole barn ideal for storage, hobby space, or a workshop. The barn includes double garage doors, electrical service, lighting, a window, and built-in storage racks. The Pole Barn is perfectly set up for a potential wood stove, and could provide a warm and functional workspace year-round.

  5. 2026-04-02
    listed $160,000 Active 946-char remark
    Show marketing remark (946 chars)

    Welcome to your peaceful escape where open land, modern updates, and Pole barns come together in one incredible property. Surrounded by mature shade trees, this 3-bedroom 2-bath home offers the perfect blend of country living and everyday comfort with an acre of land and plenty of privacy. Step inside to find fresh upgrades throughout, including new kitchen flooring, new bedroom flooring, a brand-new bathtub, and updated light switches and outlets. The home features central air, replacement windows in most rooms, and a convenient layout ready for your finishing touches. A fully enclosed breezeway connects the home to the impressive 25x30x12 insulated pole barn ideal for storage, hobby space, or a workshop. The barn includes double garage doors, electrical service, lighting, a window, and built-in storage racks. The Pole Barn is perfectly set up for a potential wood stove, and could provide a warm and functional workspace year-round.

  6. 2026-04-02
    listed $160,000 Active
    Show marketing remark (946 chars)

    Welcome to your peaceful escape where open land, modern updates, and Pole barns come together in one incredible property. Surrounded by mature shade trees, this 3-bedroom 2-bath home offers the perfect blend of country living and everyday comfort with an acre of land and plenty of privacy. Step inside to find fresh upgrades throughout, including new kitchen flooring, new bedroom flooring, a brand-new bathtub, and updated light switches and outlets. The home features central air, replacement windows in most rooms, and a convenient layout ready for your finishing touches. A fully enclosed breezeway connects the home to the impressive 25x30x12 insulated pole barn ideal for storage, hobby space, or a workshop. The barn includes double garage doors, electrical service, lighting, a window, and built-in storage racks. The Pole Barn is perfectly set up for a potential wood stove, and could provide a warm and functional workspace year-round.

  7. 2025-12-15
    status Pending
  8. 2025-12-15
    status Pending
  9. 2025-12-10
    historical
  10. 2025-12-08
    status Active
  11. 2025-12-08
    status Active
  12. 2025-12-08
    historical
  13. 2025-11-18
    price $145,000
  14. 2025-11-17
    price $145,000
  15. 2025-11-17
    price $145,000
  16. 2025-11-07
    listed $155,000 Active
  17. 2025-11-07
    listed $155,000 Active
  18. 2022-04-04
    soldstatus $118,755
  19. 2022-03-28
    soldstatus $118,755 Sold
  20. 2022-03-28
    soldstatus $118,755 Sold
  21. 2022-03-28
    soldstatus $118,755
  22. 2022-02-01
    status Pending
  23. 2022-02-01
    status Pending
  24. 2022-01-27
    listed $114,000 Active
  25. 2022-01-27
    listed $114,000 Active
  26. 2022-01-27
    listed $114,000
  27. 2014-09-25
    historical
  28. 2014-09-15
    historical
  29. 2009-03-13
    soldstatus $30,000
  30. 2009-03-13
    soldstatus $30,000
  31. 2009-01-08
    listed $39,900
  32. 2009-01-08
    listed $39,900
  33. 2008-12-23
    historical
  34. 2008-06-19
    listed $46,500
  35. 2008-06-19
    listed $46,500
  36. 1992-10-22
    historical
  37. 1992-04-22
    listed $42,900
  38. 1992-04-22
    listed $42,900

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$21,000
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$1,680
− Management
−$1,680
− Depreciation
−$4,655
Taxable income
$823
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$198
After-tax cash flow
$3,124/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

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

+273.0% since first listed
38 events — show timeline
  • 2026-04-07 Pending REALCOMP
  • 2026-04-07 Pending MiRealSource-MiMLS
  • 2026-04-07 Pending SW Michigan MLS
  • 2026-04-02 Listed $160,000 SW Michigan MLS
  • 2026-04-02 Listed $160,000 MiRealSource-MiMLS
  • 2026-04-02 Listed $160,000 REALCOMP
  • 2025-12-15 Pending REALCOMP
  • 2025-12-15 Pending MiRealSource-MiMLS
  • 2025-12-10 Listing Removed MiRealSource-MiMLS
  • 2025-12-08 Relisted MiRealSource-MiMLS
  • 2025-12-08 Relisted REALCOMP
  • 2025-12-08 Listing Removed MiRealSource-MiMLS
  • 2025-11-18 Price Changed $145,000 MiRealSource-MiMLS
  • 2025-11-17 Price Changed $145,000 REALCOMP
  • 2025-11-17 Price Changed $145,000 SW Michigan MLS
  • 2025-11-07 Listed $155,000 REALCOMP
  • 2025-11-07 Listed $155,000 MiRealSource-MiMLS
  • 2022-04-04 Sold (Public Records) $118,755 Public Records
  • 2022-03-28 Sold (MLS) $118,755 MiRealSource-MiMLS
  • 2022-03-28 Sold (MLS) $118,755 SW Michigan MLS
  • 2022-03-28 Sold (MLS) $118,755 REALCOMP
  • 2022-02-01 Pending REALCOMP
  • 2022-02-01 Pending SW Michigan MLS
  • 2022-01-27 Listed $114,000 MiRealSource-MiMLS
  • 2022-01-27 Listed $114,000 SW Michigan MLS
  • 2022-01-27 Listed $114,000 REALCOMP
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2009-03-13 Sold (MLS) $30,000 REALCOMP
  • 2009-03-13 Sold (MLS) $30,000 SW Michigan MLS
  • 2009-01-08 Listed $39,900 REALCOMP
  • 2009-01-08 Listed $39,900 SW Michigan MLS
  • 2008-12-23 Listing Removed REALCOMP
  • 2008-06-19 Listed $46,500 REALCOMP
  • 2008-06-19 Listed $46,500 SW Michigan MLS
  • 1992-10-22 Listing Removed REALCOMP
  • 1992-04-22 Listed $42,900 REALCOMP
  • 1992-04-22 Listed $42,900 SW Michigan MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…