CashFlowRE
Sign in Sign up
716 10th St
C- Composite 53.16
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 +16.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.5/10.0
  • Livability +3.9/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

716 10th St · Plainwell, MI 49080
3 bd · 1.0 ba · 1,872 sqft · SingleFamily public records · 117 Days on market
Built 1972 1.84 ac lot $80/sqft · 49% below area Est $296k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautiful brick walkout ranch offers loads of potential and sits on 1.84 acres that have been recently surveyed and marked. The main floor features 1,872 square feet of space. The upstairs is mostly demolished and currently framed for three bedrooms, two of which include attached bathrooms. This level also features an additional full bathroom and a sitting area. The other half of the floor is wide open and ready for the installation of a new kitchen, dining area, and living room. The downstairs area includes one large bedroom, a full bathroom, a utility room, and a large open area. 2 stall attached garage

Key facts

  • Utility room
  • 1.84 acres
  • Attached bathrooms

Tags

BRICK WALKOUT RANCH1.84 ACRESATTACHED BATHROOMSSITTING AREAUTILITY ROOMLARGE OPEN AREA

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 $150k.

Deal economics

  • At list price, monthly cash flow is $29 ($343/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (5.4% below list).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 2.6% in Plainwell — 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 77/100 on livability (#123 in MI, #3,039 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities F, commute F.
  • Plainwell Community Schools (town): math 30% / reading 48% proficiency, ranked #210 of 540 in MI (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 100 active listings in the ZIP; 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 $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,409 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.95%
Cap rate
6.97%
Cash-on-cash
2.40%
DSCR
1.11
GRM
8.8

CMA / ARV

ARV (median comp)
$295,588
List price
$149,900
Delta
-49.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
716 10th St 0.00mi 4/4.0 (+1) 1,872 (0%) 3mo $155,000 $83 80
1038 Allen Ct 0.26mi 3/2.5 1,728 (-8%) 2mo $262,250 $152 67
1013 Allen Ct 0.19mi 4/2.0 (+1) 1,938 (+4%) 21mo $315,000 $163 59
1049 Allen Ct 0.27mi 4/3.0 (+1) 1,780 (-5%) 14mo $325,000 $183 55
787 Autumn Dr 0.67mi 3/1.0 1,709 (-9%) 6mo $248,900 $146 49
753 10th St 0.17mi 2/1.0 (-1) 1,595 (-15%) 17mo $187,000 $117 48

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
-15.0%
Equity multiple
0.47×
Total profit
$-22,415
Equity at exit
$22,351
10-year hold
IRR
-6.3%
Equity multiple
0.60×
Total profit
$-16,950
Equity at exit
$12,961

Cash invested: $41,972 (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 49080

Active inventory
100
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,418 medium interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$29

Break-even live

Break-even rent $1,382
Max offer price $149,900
Occupancy floor 93%

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
$37,475
Closing costs
$4,497
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 20 events

  1. 2026-06-03
    days on market $149,900 Active 117 DOM
  2. 2026-06-02
    days on market $149,900 Active 116 DOM
  3. 2026-06-01
    days on market $149,900 Active 115 DOM
  4. 2026-05-31
    days on market $149,900 Active 114 DOM
  5. 2026-05-30
    days on market $149,900 Active 113 DOM
  6. 2026-03-17
    soldstatus $155,000
  7. 2026-03-16
    soldstatus $155,000 Closed 617-char remark
    Show marketing remark (617 chars)

    This beautiful brick walkout ranch offers loads of potential and sits on 1.84 acres that have been recently surveyed and marked. The main floor features 1,872 square feet of space. The upstairs is mostly demolished and currently framed for three bedrooms, two of which include attached bathrooms. This level also features an additional full bathroom and a sitting area. The other half of the floor is wide open and ready for the installation of a new kitchen, dining area, and living room. The downstairs area includes one large bedroom, a full bathroom, a utility room, and a large open area. 2 stall attached garage

  8. 2026-03-16
    soldstatus $155,000 Closed 617-char remark
    Show marketing remark (617 chars)

    This beautiful brick walkout ranch offers loads of potential and sits on 1.84 acres that have been recently surveyed and marked. The main floor features 1,872 square feet of space. The upstairs is mostly demolished and currently framed for three bedrooms, two of which include attached bathrooms. This level also features an additional full bathroom and a sitting area. The other half of the floor is wide open and ready for the installation of a new kitchen, dining area, and living room. The downstairs area includes one large bedroom, a full bathroom, a utility room, and a large open area. 2 stall attached garage

  9. 2026-03-06
    status Pending 617-char remark
    Show marketing remark (617 chars)

    This beautiful brick walkout ranch offers loads of potential and sits on 1.84 acres that have been recently surveyed and marked. The main floor features 1,872 square feet of space. The upstairs is mostly demolished and currently framed for three bedrooms, two of which include attached bathrooms. This level also features an additional full bathroom and a sitting area. The other half of the floor is wide open and ready for the installation of a new kitchen, dining area, and living room. The downstairs area includes one large bedroom, a full bathroom, a utility room, and a large open area. 2 stall attached garage

  10. 2026-02-21
    historical Accepting Backup Offers 617-char remark
    Show marketing remark (617 chars)

    This beautiful brick walkout ranch offers loads of potential and sits on 1.84 acres that have been recently surveyed and marked. The main floor features 1,872 square feet of space. The upstairs is mostly demolished and currently framed for three bedrooms, two of which include attached bathrooms. This level also features an additional full bathroom and a sitting area. The other half of the floor is wide open and ready for the installation of a new kitchen, dining area, and living room. The downstairs area includes one large bedroom, a full bathroom, a utility room, and a large open area. 2 stall attached garage

  11. 2026-02-21
    historical Active Under Contract 617-char remark
    Show marketing remark (617 chars)

    This beautiful brick walkout ranch offers loads of potential and sits on 1.84 acres that have been recently surveyed and marked. The main floor features 1,872 square feet of space. The upstairs is mostly demolished and currently framed for three bedrooms, two of which include attached bathrooms. This level also features an additional full bathroom and a sitting area. The other half of the floor is wide open and ready for the installation of a new kitchen, dining area, and living room. The downstairs area includes one large bedroom, a full bathroom, a utility room, and a large open area. 2 stall attached garage

  12. 2026-02-18
    listed $149,900 Active 617-char remark
    Show marketing remark (617 chars)

    This beautiful brick walkout ranch offers loads of potential and sits on 1.84 acres that have been recently surveyed and marked. The main floor features 1,872 square feet of space. The upstairs is mostly demolished and currently framed for three bedrooms, two of which include attached bathrooms. This level also features an additional full bathroom and a sitting area. The other half of the floor is wide open and ready for the installation of a new kitchen, dining area, and living room. The downstairs area includes one large bedroom, a full bathroom, a utility room, and a large open area. 2 stall attached garage

  13. 2026-02-18
    listed $149,900 Active 617-char remark
    Show marketing remark (617 chars)

    This beautiful brick walkout ranch offers loads of potential and sits on 1.84 acres that have been recently surveyed and marked. The main floor features 1,872 square feet of space. The upstairs is mostly demolished and currently framed for three bedrooms, two of which include attached bathrooms. This level also features an additional full bathroom and a sitting area. The other half of the floor is wide open and ready for the installation of a new kitchen, dining area, and living room. The downstairs area includes one large bedroom, a full bathroom, a utility room, and a large open area. 2 stall attached garage

  14. 2026-02-06
    listed $149,900 Active
  15. 2024-09-13
    soldstatus $90,000
  16. 2024-09-13
    soldstatus $90,000 Closed
  17. 2024-09-11
    soldstatus $90,000
  18. 2024-08-19
    status Pending
  19. 2024-08-15
    listed $79,950
  20. 2024-08-15
    listed $79,950 Active

ⓘ 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 9/10 Extreme FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$17,013
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$1,416
− Repairs & maintenance
−$1,361
− Management
−$1,361
− Depreciation
−$4,361
Taxable loss
−$2,131
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$511
After-tax cash flow
$854/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
Plainwell Community Schools
NCES district ID
2628530
Math proficiency
30% ▼ -18.00%
Reading proficiency
48% ▼ -10.00%
Median HH income
$56,149
Composite
34.18/100
National rank
#5274
State rank
#210 of 540 in MI

Livability — Plainwell

Score
77/100
State rank
#123
US rank
#3039

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
15,410

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 (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 4% Black 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Iranian 11% Romanian 3% Slovak 3%
Foreign-born
1%
Languages at home
96% English-only · Spanish 2% Arabic 1%

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
▼ -242.73%
Current HPI
213.7083
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

+93.9% since first listed
15 events — show timeline
  • 2026-03-17 Sold (Public Records) $155,000 Public Records
  • 2026-03-16 Sold (MLS) $155,000 REALCOMP
  • 2026-03-16 Sold (MLS) $155,000 MiRealSource-MiMLS
  • 2026-03-06 Pending MiRealSource-MiMLS
  • 2026-02-21 Contingent MiRealSource-MiMLS
  • 2026-02-21 Contingent REALCOMP
  • 2026-02-18 Listed $149,900 REALCOMP
  • 2026-02-18 Listed $149,900 MiRealSource-MiMLS
  • 2026-02-06 Listed $149,900 ForSaleByOwner.com
  • 2024-09-13 Sold (MLS) $90,000 MiRealSource-MiMLS
  • 2024-09-13 Sold (MLS) $90,000 REALCOMP
  • 2024-09-11 Sold (Public Records) $90,000 Public Records
  • 2024-08-19 Pending MiRealSource-MiMLS
  • 2024-08-15 Listed $79,950 MiRealSource-MiMLS
  • 2024-08-15 Listed $79,950 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…