CashFlowRE
Sign in Sign up
3532 Lowden St
C+ Composite 64.71
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 +26.3/30.0
  • DSCR +8.9/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

3532 Lowden St · Kalamazoo, MI 49008
1 bd · 1.0 ba · 468 sqft · SingleFamily public records · 4 Days on market
Built 1939 6,300 sqft lot

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

Listing remarks MLS

Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

Key facts

  • Close to restaurants
  • Investment property
  • Close to shopping

Tags

INVESTMENT PROPERTYEASY ACCESS TO DOWNTOWNCLOSE TO SHOPPINGCLOSE TO RESTAURANTS

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 $75k.

Deal economics

  • At list price, monthly cash flow is $194 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($962 rent vs $75k).
  • Cap rate 9.4% vs local median 3.4% in Kalamazoo — 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 76/100 on livability (#141 in MI, #3,492 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • Kalamazoo Public Schools (urban): math 43% / reading 72% proficiency, ranked #71 of 540 in MI (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Woods Lake Elementarya Magnet Center For The Arts (566 students, 86% FRL); Milwood Magnet School (math 24% / reading 75%, grade C, #125 of 493 statewide, top 25%, 742 students, 76% FRL); Loy Norrix High School (math 47% / reading 82%, grade B-, #46 of 713 statewide, top 7%, 1,771 students, 68% FRL).
  • Market conditions: Rents rising (+2.4%/yr); 119 active listings in the ZIP; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • This rent is only 15% of the median local income ($75k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Kalamazoo County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 21 sale attempts since 33y 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 $49k; list at $75k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,000

Questions for the listing agent

  1. Built in 1939 — 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. 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?
  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
1.28%
Cap rate
9.39%
Cash-on-cash
11.08%
DSCR
1.49
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$49,140
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3532 Lowden St 0.00mi 1/1.0 468 (0%) 1mo $48,960 $105 99

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 · 2.41% rent growth · sell at horizon

5-year hold
IRR
-0.4%
Equity multiple
0.98×
Total profit
$-332
Equity at exit
$11,183
10-year hold
IRR
8.6%
Equity multiple
1.64×
Total profit
$13,483
Equity at exit
$6,485

Cash invested: $21,000 (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 49008

Rents YoY
2.4%
Active inventory
119
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$962 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$141 /mo · $1,695/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$202
Net cashflow
$194

Break-even live

Break-even rent $716
Max offer price $75,000
Occupancy floor 75%

Sensitivity live

Price -10% $236 -5% $215 +0% $194 +5% $173 +10% $151
Rent -10% $118 -5% $156 +0% $194 +5% $232 +10% $270
Rate -1.0pp $232 -0.5pp $213 base $194 +0.5pp $174 +1.0pp $155

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
$18,750
Closing costs
$2,250
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 42 events

  1. 2026-05-21
    soldstatus $48,960 Sold
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  2. 2026-05-21
    soldstatus $48,960 Closed 432-char remark
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  3. 2026-05-21
    soldstatus $48,960 Closed 432-char remark
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  4. 2026-04-24
    status Pending 432-char remark
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  5. 2026-04-24
    status Pending 432-char remark
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  6. 2026-04-24
    status Pending
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  7. 2026-04-20
    listed $75,000 Active 432-char remark
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  8. 2026-04-20
    listed $75,000 Active
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  9. 2026-04-20
    listed $75,000 Active 432-char remark
    Show marketing remark (432 chars)

    Super cute home in the desirable Oakwood neighborhood. Attention investors and those looking for something with great bones that just needs a little sweat equity. This super cute home in Oakwood has a ton of potential. If you're looking for an investment property or just something of an easily manageable size that needs some sweat equity. Close to shopping, restaurants, and Oakwood Plaza. Easy access to Downtown and the highway.

  10. 2022-05-25
    historical
  11. 2014-09-18
    historical
  12. 2014-09-18
    historical
  13. 2012-08-14
    soldstatus $28,500
  14. 2012-07-13
    soldstatus $28,500
  15. 2012-07-13
    soldstatus $28,500
  16. 2012-01-26
    listed $29,500
  17. 2012-01-26
    listed $29,500
  18. 2011-03-25
    soldstatus $12,500
  19. 2011-03-25
    soldstatus $12,500
  20. 2011-02-23
    listed $9,900
  21. 2011-02-23
    listed $9,900
  22. 2005-11-30
    historical
  23. 2005-07-22
    listed $57,900
  24. 2005-07-22
    listed $57,900
  25. 2004-12-24
    listed $27,000
  26. 2004-12-24
    listed $27,000
  27. 1999-07-16
    listed $42,900
  28. 1999-07-16
    listed $42,900
  29. 1997-04-16
    soldstatus $35,000
  30. 1997-04-16
    soldstatus $35,000
  31. 1997-04-16
    listed $35,000
  32. 1997-04-16
    listed $35,000
  33. 1995-07-14
    soldstatus $22,000
  34. 1995-07-14
    soldstatus $22,000
  35. 1995-07-06
    listed $22,000
  36. 1995-07-06
    listed $22,000
  37. 1994-07-01
    historical
  38. 1994-03-17
    listed $28,000
  39. 1994-03-17
    listed $28,000
  40. 1993-04-04
    historical
  41. 1993-01-04
    listed $28,000
  42. 1993-01-04
    listed $28,000

ⓘ 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
$1,695 · $141/mo
Projected year-2 tax
$1,695 · $141/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 6 d/yr ≥98°F today · 14 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
$11,538
− Mortgage interest
−$4,201
− Property taxes
−$1,695
− Insurance
−$375
− Repairs & maintenance
−$923
− Management
−$923
− Depreciation
−$2,182
Taxable income
$1,240
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$297
After-tax cash flow
$2,028/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
Kalamazoo Public Schools
NCES district ID
2619950
Math proficiency
43% ▲ 13.00%
Reading proficiency
72% ▲ 33.00%
Median HH income
$35,291
Composite
47.48/100
National rank
#2275
State rank
#71 of 540 in MI

Livability — Kalamazoo

Score
76/100
State rank
#141
US rank
#3492

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kalamazoo, MI
County
Kalamazoo County · 224,317 people
City population
121,397
Metro
Kalamazoo-Portage, MI
Population (ZIP)
16,137
Household income
$74,943
Rent vs Own
33.8% rent · 66.2% own
Severe rent burden
513.0

Population outlook (Kalamazoo County) Hauer SSP2

Today (2025)
280,982 people
By 2030
292,068 · +3.9%
By 2040
312,191 · +11.1%
By 2050
331,196 · +17.9%
By 2075
379,021 · +34.9%
By 2100
396,579 · +41.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Black 12% Two or more races 6% Hispanic / Latino 5% Asian 3%
Common ancestry
Iranian 5% Slovak 3% Romanian 3%
Foreign-born
8% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 2% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Kalamazoo

2024 margin
D (+17.7) · D 58.0% · R 40.3% · Other 1.7%
2008→2024 swing
-1.8pp toward R · 2008: 19.5pp · 2024: 17.7pp
All cycles
2024: D+17.7 2020: D+18.7 2016: D+12.8 2012: D+13.3 2008: D+19.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -170.52%
Current HPI
230.6876
Rent YoY
▲ 2.41%
Metro
Kalamazoo-Portage, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+74.9% since first listed
42 events — show timeline
  • 2026-05-21 Sold (MLS) $48,960 MiRealSource-MiMLS
  • 2026-05-21 Sold (MLS) $48,960 REALCOMP
  • 2026-05-21 Sold (MLS) $48,960 SW Michigan MLS
  • 2026-04-24 Pending REALCOMP
  • 2026-04-24 Pending MiRealSource-MiMLS
  • 2026-04-24 Pending SW Michigan MLS
  • 2026-04-20 Listed $75,000 REALCOMP
  • 2026-04-20 Listed $75,000 MiRealSource-MiMLS
  • 2026-04-20 Listed $75,000 SW Michigan MLS
  • 2022-05-25 Listing Removed REALCOMP
  • 2014-09-18 Listing Removed SW Michigan MLS
  • 2014-09-18 Listing Removed SW Michigan MLS
  • 2012-08-14 Sold (Public Records) $28,500 Public Records
  • 2012-07-13 Sold (MLS) $28,500 REALCOMP
  • 2012-07-13 Sold (MLS) $28,500 SW Michigan MLS
  • 2012-01-26 Listed $29,500 REALCOMP
  • 2012-01-26 Listed $29,500 SW Michigan MLS
  • 2011-03-25 Sold (MLS) $12,500 REALCOMP
  • 2011-03-25 Sold (MLS) $12,500 SW Michigan MLS
  • 2011-02-23 Listed $9,900 REALCOMP
  • 2011-02-23 Listed $9,900 SW Michigan MLS
  • 2005-11-30 Listing Removed SW Michigan MLS
  • 2005-07-22 Listed $57,900 SW Michigan MLS
  • 2005-07-22 Listed $57,900 REALCOMP
  • 2004-12-24 Listed $27,000 SW Michigan MLS
  • 2004-12-24 Listed $27,000 REALCOMP
  • 1999-07-16 Listed $42,900 REALCOMP
  • 1999-07-16 Listed $42,900 SW Michigan MLS
  • 1997-04-16 Listed $35,000 REALCOMP
  • 1997-04-16 Listed $35,000 SW Michigan MLS
  • 1997-04-16 Sold (MLS) $35,000 REALCOMP
  • 1997-04-16 Sold (MLS) $35,000 SW Michigan MLS
  • 1995-07-14 Sold (MLS) $22,000 REALCOMP
  • 1995-07-14 Sold (MLS) $22,000 SW Michigan MLS
  • 1995-07-06 Listed $22,000 REALCOMP
  • 1995-07-06 Listed $22,000 SW Michigan MLS
  • 1994-07-01 Listing Removed REALCOMP
  • 1994-03-17 Listed $28,000 REALCOMP
  • 1994-03-17 Listed $28,000 SW Michigan MLS
  • 1993-04-04 Listing Removed REALCOMP
  • 1993-01-04 Listed $28,000 REALCOMP
  • 1993-01-04 Listed $28,000 SW Michigan MLS

Property tax history

+3.7%/yr

Latest (2025): $1,695 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…