CashFlowRE
Sign in Sign up
3208 9th St
D- Composite 35.08
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 +14.4/30.0
  • Schools +5.0/10.0
  • DSCR +4.4/10.0
  • 1% rule +3.2/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$144,000

3208 9th St · Muskegon Heights, MI 49444
3 bd · 1.0 ba · 1,036 sqft · SingleFamily public records · 72 Days on market
Built 1950 5,837 sqft lot Est $112k · 29% over ↓ 6% since listing

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

Listing remarks MLS

Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

Key facts

  • Spacious yard
  • Natural light
  • 5,837 sq ft lot

Tags

SPACIOUS YARDNATURAL LIGHT

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Home design: Single family residence; Other architectural style
  • Construction: Built in 1950; Brick and wood siding exterior
  • Exterior features: Public water service; 0.13-acre lot

Interior

  • Kitchen: Separate kitchen (10 x 6)
  • Bedrooms: Primary bedroom (12 x 14); Second bedroom (11 x 12)
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Six total rooms; Full basement

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 $144k.

Deal economics

  • At list price, monthly cash flow is $30 ($357/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 $118k (17.9% below list).
  • Recommended offer: $118k (17.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 8.4% in Muskegon Heights — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 61/100 on livability (#574 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Market conditions: 239 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 438 units permitted in Muskegon County in 2024 (115 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $996 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Muskegon County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,163 (17.9% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — 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 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
6.54%
Cash-on-cash
0.89%
DSCR
1.04
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$111,888
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3109 Temple St 0.23mi 3/1.0 1,006 (-3%) 4mo $118,000 $117 81
375 W Maplewood Ave 0.20mi 3/1.0 984 (-5%) 2mo $105,894 $108 81
3354 Highland St 0.22mi 3/1.0 1,068 (+3%) 6mo $129,900 $122 80
111 Rotterdam Ave 0.32mi 3/1.0 1,140 (+10%) 2mo $22,000 $19 67
3225 Maffett St 0.47mi 4/2.0 (+1) 1,064 (+3%) 1mo $164,697 $155 64
3301 7th St 0.15mi 2/1.0 (-1) 880 (-15%) 2mo $82,000 $93 61
2913 Lemuel St 0.41mi 3/1.0 1,173 (+13%) 2mo $65,000 $55 57
3116 Temple St 0.20mi 2/1.0 (-1) 880 (-15%) 6mo $110,000 $125 56
2917 Jefferson St 0.41mi 3/1.0 898 (-13%) 6mo $73,000 $81 53
3012 6th St 0.27mi 2/1.0 (-1) 884 (-15%) 7mo $69,000 $78 52
2933 Baker St 0.60mi 2/1.0 (-1) 900 (-13%) 1mo $111,000 $123 44
15 E Lincoln Ave 0.48mi 2/1.0 (-1) 888 (-14%) 6mo $69,000 $78 44

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
-14.9%
Equity multiple
0.47×
Total profit
$-21,476
Equity at exit
$21,471
10-year hold
IRR
-6.3%
Equity multiple
0.59×
Total profit
$-16,415
Equity at exit
$12,450

Cash invested: $40,320 (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 49444

Active inventory
239
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,182 high interval (Pro) →
Mortgage (P&I)
$755
Tax from tax record
$89 /mo · $1,063/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$30

Break-even live

Break-even rent $1,144
Max offer price $144,000
Occupancy floor 92%

Sensitivity live

Price -10% $111 -5% $71 +0% $30 +5% $-11 +10% $-52
Rent -10% $-64 -5% $-17 +0% $30 +5% $76 +10% $123
Rate -1.0pp $102 -0.5pp $66 base $30 +0.5pp $-8 +1.0pp $-45

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
$36,000
Closing costs
$4,320
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3040 Temple St Muskegon, MI 2.0 1.0 900 $1,150 $1.28 23d 1 0.23mi
3041 Lemuel St Muskegon, MI 3.0 1.0 872 $1,195 $1.37 23d 1 0.32mi
2901 Temple St Unit 1 Muskegon Heights, MI 2.0 1.0 850 $1,095 $1.29 45d 1 0.39mi
889 Woodside Rd Unit 36 Muskegon, MI 2.0 1.0 880 $1,125 $1.28 45d 1 0.64mi
232 E Lincoln Ave Muskegon, MI 2.0 1.0 1020 $1,100 $1.08 23d 1 0.73mi

Listing history 25 events

  1. 2026-06-22
    statusdays on market $144,000 Pending 72 DOM
  2. 2026-06-19
    days on market $144,000 Active 71 DOM
  3. 2026-06-18
    days on market $144,000 Active 70 DOM
  4. 2026-06-17
    days on market $144,000 Active 69 DOM
  5. 2026-06-16
    days on market $144,000 Active 68 DOM
  6. 2026-06-15
    days on market $144,000 Active 67 DOM
  7. 2026-06-14
    days on market $144,000 Active 65 DOM
  8. 2026-06-13
    days on market $144,000 Active 64 DOM
  9. 2026-06-10
    days on market $144,000 Active 62 DOM
  10. 2026-06-09
    days on market $144,000 Active 61 DOM
  11. 2026-06-08
    days on market $144,000 Active 60 DOM
  12. 2026-06-07
    days on market $144,000 Active 59 DOM
  13. 2026-06-02
    days on market $144,000 Active 54 DOM
  14. 2026-06-01
    days on market $144,000 Active 53 DOM
  15. 2026-05-31
    days on market $144,000 Active 52 DOM
  16. 2026-05-30
    days on market $144,000 Active 51 DOM
  17. 2026-05-16
    price $144,000 437-char remark
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

  18. 2026-05-15
    price $144,000 437-char remark
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

  19. 2026-05-15
    price $144,000
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

  20. 2026-04-28
    price $149,000 437-char remark
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

  21. 2026-04-28
    price $149,000 437-char remark
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

  22. 2026-04-28
    price $149,000
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

  23. 2026-04-09
    listed $154,000 Active 437-char remark
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

  24. 2026-04-09
    listed $154,000 Active 437-char remark
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

  25. 2026-04-09
    listed $154,000 Active
    Show marketing remark (437 chars)

    Welcome to 3208 9th Street--a charming 3-bedroom, 1.5-bath home with plenty of potential. The main living spaces feel open and comfortable, perfect for everyday living or entertaining. All three bedrooms offer good size and natural light. The half bath is a convenient bonus, and the full bath is centrally located for easy access. Outside, enjoy a spacious yard with room for gardening, play, or relaxing. Call today to schedule a tour.

ⓘ 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
$1,063 · $89/mo
Projected year-2 tax
$1,640 · $137/mo
Expected delta
+$577/yr (+$48/mo · 54.3%)

ⓘ 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 1/10 Low 7 d/yr ≥93°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$14,180
− Mortgage interest
−$8,066
− Property taxes
−$1,063
− Insurance
−$720
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$4,189
Taxable loss
−$2,127
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$511
After-tax cash flow
$868/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)

No district data.

Livability — Muskegon Heights

Score
61/100
State rank
#574
US rank
#18269

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Muskegon Heights, MI
County
Muskegon County · 107,917 people
Metro
Muskegon, MI
Population (ZIP)
26,372
Household income
$53,054
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
930.0

Population outlook (Muskegon County) Hauer SSP2

Today (2025)
174,032 people
By 2030
173,365 · -0.4%
By 2040
168,877 · -3.0%
By 2050
160,306 · -7.9%
By 2075
134,426 · -22.8%
By 2100
98,836 · -43.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 59% Black 31% Two or more races 6% Hispanic / Latino 4% Native American 1%
Common ancestry
Iranian 6% Romanian 4% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Muskegon

2024 margin
Toss-up / Even · D 48.4% · R 50.2% · Other 1.5%
2008→2024 swing
-31.1pp toward R · 2008: 29.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.6 2016: D+0.9 2012: D+17.8 2008: D+29.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.02%
Current HPI
209.2698
Rent YoY
Metro
Muskegon, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-6.5% since first listed
9 events — show timeline
  • 2026-05-16 Price Changed $144,000 MiRealSource-MiMLS
  • 2026-05-15 Price Changed $144,000 REALCOMP
  • 2026-05-15 Price Changed $144,000 SW Michigan MLS
  • 2026-04-28 Price Changed $149,000 MiRealSource-MiMLS
  • 2026-04-28 Price Changed $149,000 REALCOMP
  • 2026-04-28 Price Changed $149,000 SW Michigan MLS
  • 2026-04-09 Listed $154,000 REALCOMP
  • 2026-04-09 Listed $154,000 SW Michigan MLS
  • 2026-04-09 Listed $154,000 MiRealSource-MiMLS

Property tax history

+1.4%/yr

Latest (2025): $1,063 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…