CashFlowRE
Sign in Sign up
3455 Acacia Blvd
D Composite 41.26
Why this score? — see what drove the D 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 +12.9/30.0
  • ARV discount +8.9/15.0
  • Rent growth +4.4/5.0
  • DSCR +3.9/10.0
  • Livability +3.7/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$174,900

3455 Acacia Blvd · Jackson, MI 49203
3 bd · 1.0 ba · 928 sqft · SingleFamily public records · 48 Days on market
Built 1955 0.32 ac lot $188/sqft · at area comps Est $181k · at est.

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

Listing remarks MLS

Here's your opportunity to move to Summit Township - This 3 bedroom 1 bath bungalow offers a large open living room with updated flooring and paint, updated kitchen with appliance package included and door to your private deck, main floor primary bedroom, 2 additional bedrooms, main floor laundry, and updated full bath with custom tile shower/tub combo. Exterior features a 1 car detached garage, extra lot included in price, private wooded backyard perfect for summer nights! Don't miss this great opportunity!

Key facts

  • Private deck
  • Open living room
  • Main floor laundry

Tags

OPEN LIVING ROOMUPDATED KITCHENPRIVATE DECKMAIN FLOOR LAUNDRYCUSTOM TILE SHOWERPRIVATE WOODED BACKYARD

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water
  • Home design: Single-family residence; Residential property; Built in 1955
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Paved road access; Lot approximately 0.32 acres

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Six total rooms; Basement is slab
  • Laundry & utility: Washer; Dryer; Natural gas water heater

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-bed/1.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-13 ($-156/yr) — negative.
  • To cash-flow at today's rent, offer at most $173k (1.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (17.7% below list).
  • Recommended offer: $144k (17.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 74/100 on livability (#197 in MI, #4,970 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D, crime F, employment F.
  • Jackson Public Schools (urban): math 15% / reading 28% proficiency, ranked #458 of 540 in MI (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+7.5%/yr); 164 active listings in the ZIP; 317 units permitted in Jackson County in 2024 (103 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($56k/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 $5k of value loss. Plan a longer hold.
  • Jackson County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 16y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $112k; list at $175k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $143,937 (17.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.82%
Cap rate
6.20%
Cash-on-cash
-0.32%
DSCR
0.99
GRM
10.1

CMA / ARV

ARV (median comp)
$180,513
List price
$174,900
Delta
-3.11%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3440 Tracey Dr 0.11mi 3/1.0 926 (-0%) 13mo $174,000 $188 84
3500 Harding Rd 0.13mi 3/1.0 880 (-5%) 12mo $150,000 $170 76
3633 Roosevelt Cir 0.28mi 3/1.0 936 (+1%) 23mo $206,400 $221 66
3539 Roosevelt Rd 0.15mi 3/1.0 999 (+8%) 22mo $158,000 $158 62
1809 Park Rd 0.29mi 4/1.0 (+1) 972 (+5%) 15mo $170,000 $175 61
1501 Park Road Rd 0.18mi 3/1.0 1,053 (+14%) 11mo $190,000 $180 60
3638 Roosevelt Cir 0.31mi 3/1.0 1,040 (+12%) 15mo $185,000 $178 53
2699 Kibby Rd 0.69mi 2/1.0 (-1) 888 (-4%) 10mo $203,000 $229 47

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 · 7.54% rent growth · sell at horizon

5-year hold
IRR
-12.1%
Equity multiple
0.54×
Total profit
$-22,309
Equity at exit
$26,078
10-year hold
IRR
2.5%
Equity multiple
1.21×
Total profit
$10,440
Equity at exit
$15,122

Cash invested: $48,972 (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 49203

Home prices YoY
-31.7%
Rents YoY
7.5%
Active inventory
164
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,439 medium interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$160 /mo · $1,921/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$-13

Break-even live

Break-even rent $1,456
Max offer price $172,601
Occupancy floor 96%

Sensitivity live

Price -10% $86 -5% $36 +0% $-13 +5% $-63 +10% $-112
Rent -10% $-127 -5% $-70 +0% $-13 +5% $44 +10% $101
Rate -1.0pp $75 -0.5pp $31 base $-13 +0.5pp $-58 +1.0pp $-104

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
$43,725
Closing costs
$5,247
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 50 events

  1. 2026-06-19
    days on market $174,900 Active 48 DOM
  2. 2026-06-18
    days on market $174,900 Active 47 DOM
    Show marketing remark (514 chars)

    Here's your opportunity to move to Summit Township - This 3 bedroom 1 bath bungalow offers a large open living room with updated flooring and paint, updated kitchen with appliance package included and door to your private deck, main floor primary bedroom, 2 additional bedrooms, main floor laundry, and updated full bath with custom tile shower/tub combo. Exterior features a 1 car detached garage, extra lot included in price, private wooded backyard perfect for summer nights! Don't miss this great opportunity!

  3. 2026-06-18
    price $174,900 Active 46 DOM
    Show marketing remark (514 chars)

    Here's your opportunity to move to Summit Township - This 3 bedroom 1 bath bungalow offers a large open living room with updated flooring and paint, updated kitchen with appliance package included and door to your private deck, main floor primary bedroom, 2 additional bedrooms, main floor laundry, and updated full bath with custom tile shower/tub combo. Exterior features a 1 car detached garage, extra lot included in price, private wooded backyard perfect for summer nights! Don't miss this great opportunity!

  4. 2026-06-17
    days on market $179,900 Active 46 DOM
  5. 2026-06-16
    days on market $179,900 Active 45 DOM
  6. 2026-06-15
    days on market $179,900 Active 44 DOM
  7. 2026-06-14
    days on market $179,900 Active 42 DOM
  8. 2026-06-13
    days on market $179,900 Active 41 DOM
  9. 2026-06-10
    days on market $179,900 Active 39 DOM
  10. 2026-06-09
    days on market $179,900 Active 38 DOM
  11. 2026-06-08
    days on market $179,900 Active 37 DOM
  12. 2026-06-07
    days on market $179,900 Active 36 DOM
  13. 2026-06-03
    days on market $179,900 Active 32 DOM
  14. 2026-06-02
    days on market $179,900 Active 31 DOM
  15. 2026-06-01
    days on market $179,900 Active 30 DOM
  16. 2026-05-31
    days on market $179,900 Active 29 DOM
  17. 2026-05-30
    days on market $179,900 Active 28 DOM
  18. 2026-05-02
    listed $184,900 Active 513-char remark
    Show marketing remark (514 chars)

    Here's your opportunity to move to Summit Township - This 3 bedroom 1 bath bungalow offers a large open living room with updated flooring and paint, updated kitchen with appliance package included and door to your private deck, main floor primary bedroom, 2 additional bedrooms, main floor laundry, and updated full bath with custom tile shower/tub combo. Exterior features a 1 car detached garage, extra lot included in price, private wooded backyard perfect for summer nights! Don't miss this great opportunity!

  19. 2026-05-02
    listed $184,900 Active 514-char remark
    Show marketing remark (514 chars)

    Here's your opportunity to move to Summit Township - This 3 bedroom 1 bath bungalow offers a large open living room with updated flooring and paint, updated kitchen with appliance package included and door to your private deck, main floor primary bedroom, 2 additional bedrooms, main floor laundry, and updated full bath with custom tile shower/tub combo. Exterior features a 1 car detached garage, extra lot included in price, private wooded backyard perfect for summer nights! Don't miss this great opportunity!

  20. 2026-05-02
    listed $184,900 Active
    Show marketing remark (514 chars)

    Here's your opportunity to move to Summit Township - This 3 bedroom 1 bath bungalow offers a large open living room with updated flooring and paint, updated kitchen with appliance package included and door to your private deck, main floor primary bedroom, 2 additional bedrooms, main floor laundry, and updated full bath with custom tile shower/tub combo. Exterior features a 1 car detached garage, extra lot included in price, private wooded backyard perfect for summer nights! Don't miss this great opportunity!

  21. 2026-02-09
    historical
  22. 2026-02-09
    historical
  23. 2025-12-19
    price $178,900
  24. 2025-12-19
    price $178,900
  25. 2025-08-15
    price $182,000
  26. 2025-08-15
    price $182,000
  27. 2025-08-11
    listed $189,000 Active
  28. 2025-08-11
    historical
  29. 2025-08-08
    listed $189,000 Active
  30. 2025-08-08
    listed $189,000 Active
  31. 2018-12-19
    soldstatus $112,000
  32. 2018-12-14
    soldstatus $112,000
  33. 2018-12-14
    soldstatus $112,000
  34. 2018-12-14
    soldstatus $112,000 Closed
  35. 2018-11-12
    historical Keep Showing-Contgcy Appl
  36. 2018-11-04
    price $109,000
  37. 2018-10-18
    listed $109,000
  38. 2018-10-18
    listed $109,000
  39. 2018-10-18
    listed $116,000 Active
  40. 2014-09-04
    soldstatus $62,700
  41. 2014-08-29
    soldstatus $62,700
  42. 2014-08-29
    soldstatus $62,700
  43. 2014-08-29
    soldstatus $62,700
  44. 2014-07-08
    historical
  45. 2014-05-16
    listed $64,900
  46. 2014-05-16
    listed $64,900
  47. 2014-05-16
    listed $64,900
  48. 2014-05-06
    historical
  49. 2014-05-06
    historical
  50. 2014-03-04
    listed $67,000

ⓘ 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
$1,921 · $160/mo
Projected year-2 tax
$2,307 · $192/mo
Expected delta
+$386/yr (+$32/mo · 20.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$17,272
− Mortgage interest
−$9,797
− Property taxes
−$1,921
− Insurance
−$874
− Repairs & maintenance
−$1,382
− Management
−$1,382
− Depreciation
−$5,088
Taxable loss
−$3,171
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$761
After-tax cash flow
$605/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
Jackson Public Schools
NCES district ID
2619620
Math proficiency
15% ▼ -6.00%
Reading proficiency
28% ▼ -3.00%
Median HH income
$38,344
Composite
17.99/100
National rank
#8986
State rank
#458 of 540 in MI

Livability — Jackson

Score
74/100
State rank
#197
US rank
#4970

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jackson County · 85,581 people
City population
85,581
Metro
Jackson, MI
Population (ZIP)
36,474
Household income
$56,201
Rent vs Own
33.1% rent · 66.9% own
Severe rent burden
1383.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
156,365 people
By 2030
153,123 · -2.1%
By 2040
144,981 · -7.3%
By 2050
135,671 · -13.2%
By 2075
113,833 · -27.2%
By 2100
86,592 · -44.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Black 15% Two or more races 9% Hispanic / Latino 5%
Common ancestry
Romanian 6% Lithuanian 3% Slovak 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Jackson

2024 margin
Strong R (+21.3) · D 38.6% · R 59.9% · Other 1.5%
2008→2024 swing
-23.7pp toward R · 2008: 2.4pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+19.0 2016: R+20.1 2012: R+5.8 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.09%
Current HPI
211.5474
Rent YoY
▲ 7.54%
Metro
Jackson, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+274.1% since first listed
45 events — show timeline
  • 2026-06-18 Price Changed $174,900 MiRealSource-MiMLS
  • 2026-06-18 Price Changed $174,900 REALCOMP
  • 2026-06-18 Price Changed $174,900 SW Michigan MLS
  • 2026-05-28 Price Changed $179,900 MiRealSource-MiMLS
  • 2026-05-27 Price Changed $179,900 REALCOMP
  • 2026-05-27 Price Changed $179,900 SW Michigan MLS
  • 2026-05-02 Listed $184,900 SW Michigan MLS
  • 2026-05-02 Listed $184,900 REALCOMP
  • 2026-05-02 Listed $184,900 MiRealSource-MiMLS
  • 2026-02-09 Listing Removed REALCOMP
  • 2026-02-09 Listing Removed Greater Lansing AoR
  • 2025-12-19 Price Changed $178,900 REALCOMP
  • 2025-12-19 Price Changed $178,900 Greater Lansing AoR
  • 2025-08-15 Price Changed $182,000 REALCOMP
  • 2025-08-15 Price Changed $182,000 Greater Lansing AoR
  • 2025-08-11 Listed $189,000 REALCOMP
  • 2025-08-11 Listing Removed REALCOMP
  • 2025-08-08 Listed $189,000 REALCOMP
  • 2025-08-08 Listed $189,000 Greater Lansing AoR
  • 2018-12-19 Sold (Public Records) $112,000 Public Records
  • 2018-12-14 Sold (MLS) $112,000 MiRealSource-MiMLS
  • 2018-12-14 Sold (MLS) $112,000 SW Michigan MLS
  • 2018-12-14 Sold (MLS) $112,000 REALCOMP
  • 2018-11-12 Contingent MiRealSource-MiMLS
  • 2018-11-04 Price Changed $109,000 MiRealSource-MiMLS
  • 2018-10-18 Listed $116,000 MiRealSource-MiMLS
  • 2018-10-18 Listed $109,000 SW Michigan MLS
  • 2018-10-18 Listed $109,000 REALCOMP
  • 2014-09-04 Sold (Public Records) $62,700 Public Records
  • 2014-08-29 Sold (MLS) $62,700 MiRealSource-MiMLS
  • 2014-08-29 Sold (MLS) $62,700 REALCOMP
  • 2014-08-29 Sold (MLS) $62,700 SW Michigan MLS
  • 2014-07-08 Listing Removed MiRealSource-MiMLS
  • 2014-05-16 Listed $64,900 MiRealSource-MiMLS
  • 2014-05-16 Listed $64,900 REALCOMP
  • 2014-05-16 Listed $64,900 SW Michigan MLS
  • 2014-05-06 Listing Removed REALCOMP
  • 2014-05-06 Listing Removed MiRealSource-MiMLS
  • 2014-03-04 Listed $67,000 REALCOMP
  • 2014-03-04 Listed $67,000 MiRealSource-MiMLS
  • 2010-10-19 Sold (Public Records) $53,000 Public Records
  • 2010-09-09 Sold (MLS) $53,000 MiRealSource-MiMLS
  • 2010-08-07 Listing Removed MiRealSource-MiMLS
  • 2010-05-07 Listed $54,900 MiRealSource-MiMLS
  • 2009-10-14 Sold (Public Records) $46,750 Public Records

Property tax history

+6.4%/yr

Latest (2025): $1,921 · -19.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…