CashFlowRE
Sign in Sign up
1349 Krom St
B+ Composite 75.61
Why this score? — see what drove the B+ 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 +28.2/30.0
  • ARV discount +14.6/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$125,000

1349 Krom St · Kalamazoo, MI 49007
5 bd · 2.0 ba · 1,612 sqft · SingleFamily public records · 9 Days on market
Built 1918 4,356 sqft lot Est $148k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

Key facts

  • 4,356 sq ft lot
  • Built 1918
  • Listed 9 days

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 5-bed/2.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $397 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Cap rate 10.1% vs local median 4.1% 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.
  • Market conditions: Rents soft (-0.8%/yr); 77 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • At $1,810/mo this rent would consume 55% of the median local household income ($39k/yr) (locally 816% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k 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 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 20 sale attempts since 25y 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 $75k; list at $125k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,000

Questions for the listing agent

  1. Built in 1918 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.45%
Cap rate
10.11%
Cash-on-cash
13.63%
DSCR
1.61
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$148,304
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1349 Krom St 0.00mi 4/1.5 (-1) 1,612 (0%) 1mo $125,000 $78 92
1328 Krom St 0.05mi 4/2.0 (-1) 1,550 (-4%) 2mo $145,900 $94 84
1005 N Park St 0.38mi 4/1.5 (-1) 1,587 (-2%) 2mo $131,500 $83 71
1323 Krom St 0.06mi 4/2.0 (-1) 1,467 (-9%) 13mo $101,000 $69 66
116 Martin St 0.20mi 4/2.0 (-1) 1,440 (-11%) 7mo $190,000 $132 62
1018 N Rose St 0.27mi 4/2.0 (-1) 1,398 (-13%) 2mo $135,000 $97 59
403 Drexel Pl Pl 0.46mi 4/1.0 (-1) 1,638 (+2%) 10mo $130,000 $79 58
1708 N Rose St 0.25mi 4/2.0 (-1) 1,800 (+12%) 14mo $176,900 $98 53
634 Ada St 0.69mi 4/1.5 (-1) 1,589 (-1%) 11mo $145,900 $92 50
1712 N Rose St 0.25mi 4/2.0 (-1) 1,800 (+12%) 18mo $176,900 $98 49
731 Mabel St 0.68mi 4/1.5 (-1) 1,386 (-14%) 1mo $63,000 $45 37
623 Mabel St 0.59mi 4/1.0 (-1) 1,390 (-14%) 13mo $123,000 $88 30

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-0.1%
Equity multiple
1.00×
Total profit
$-116
Equity at exit
$18,638
10-year hold
IRR
5.7%
Equity multiple
1.36×
Total profit
$12,524
Equity at exit
$10,808

Cash invested: $35,000 (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 49007

Rents YoY
-0.8%
Active inventory
77
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,810 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$325 /mo · $3,900/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$397

Break-even live

Break-even rent $1,307
Max offer price $125,000
Occupancy floor 73%

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
$31,250
Closing costs
$3,750
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2004 Woodward Ave Kalamazoo, MI 4.0 2.0 1710 $1,500 $0.88 13d 1 0.77mi
838 W Main St Kalamazoo, MI 4.0 1.0 1470 $1,300 $0.88 21d 1 1.11mi

Listing history 48 events

  1. 2026-04-09
    status Pending 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  2. 2026-04-09
    status Pending 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  3. 2026-04-09
    status Pending
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  4. 2026-04-02
    status Active 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  5. 2026-04-02
    status Active 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  6. 2026-04-02
    status Active
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  7. 2026-03-28
    status Pending 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  8. 2026-03-28
    status Pending 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  9. 2026-03-28
    status Pending
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  10. 2026-03-27
    status Active 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  11. 2026-03-26
    listed $125,000 Active 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  12. 2026-03-26
    historical 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  13. 2026-03-26
    listed $125,000 Active 388-char remark
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  14. 2026-03-26
    listed $125,000 Active
    Show marketing remark (388 chars)

    Move-in ready 4 bedroom, 2 bathroom home on Krom Street in Kalamazoo. This home has been thoughtfully updated from top to bottom, offering a clean, modern interior with all the big items already taken care of. The layout gives you flexibility with multiple bedrooms and living space, while the updated kitchen and baths bring a fresh, comfortable feel. Move right in and make it your own.

  15. 2023-12-22
    historical $1,195
  16. 2023-11-23
    price $1,195
  17. 2023-11-11
    listed $1,295
  18. 2023-07-17
    soldstatus $75,000
  19. 2023-07-12
    historical
  20. 2023-07-12
    historical
  21. 2023-06-01
    price $99,900
  22. 2023-05-31
    price $99,900
  23. 2023-05-31
    price $99,900
  24. 2023-05-10
    listed $129,900 Active
  25. 2023-05-10
    listed $129,900 Active
  26. 2023-01-10
    historical
  27. 2023-01-10
    historical
  28. 2022-09-22
    price $159,000
  29. 2022-09-22
    price $159,000
  30. 2022-05-04
    price $179,900
  31. 2022-05-03
    price $179,900
  32. 2022-03-30
    listed $199,900 Active
  33. 2022-03-30
    listed $159,000 Active
  34. 2022-02-10
    historical
  35. 2022-02-09
    historical
  36. 2022-02-09
    historical
  37. 2021-11-18
    listed $199,900 Active
  38. 2021-11-18
    listed $199,900
  39. 2021-11-18
    listed $199,900 Active
  40. 2018-11-09
    soldstatus $32,500
  41. 2018-11-09
    soldstatus $32,500 Sold
  42. 2018-08-21
    listed $35,500 Active
  43. 2018-08-20
    listed $35,500
  44. 2018-08-20
    listed $35,500
  45. 2014-09-15
    historical
  46. 2002-02-13
    historical
  47. 2001-08-13
    listed $43,900
  48. 2001-08-13
    listed $43,900

ⓘ 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
$3,900 · $325/mo
Projected year-2 tax
$3,900 · $325/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 3/10 Moderate 7 d/yr ≥100°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
$21,723
− Mortgage interest
−$7,002
− Property taxes
−$3,900
− Insurance
−$625
− Repairs & maintenance
−$1,738
− Management
−$1,738
− Depreciation
−$3,636
Taxable income
$3,083
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$740
After-tax cash flow
$4,029/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)
9,836
Household income
$39,344
Rent vs Own
75.8% rent · 24.2% own
Severe rent burden
816.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 44% Black 44% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Iranian 3% Romanian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% French/Haitian/Cajun 1% Arabic 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
▼ -68.80%
Current HPI
112.4973
Rent YoY
▼ -0.85%
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

+184.7% since first listed
48 events — show timeline
  • 2026-04-09 Pending MiRealSource-MiMLS
  • 2026-04-09 Pending REALCOMP
  • 2026-04-09 Pending SW Michigan MLS
  • 2026-04-02 Relisted MiRealSource-MiMLS
  • 2026-04-02 Relisted REALCOMP
  • 2026-04-02 Relisted SW Michigan MLS
  • 2026-03-28 Pending REALCOMP
  • 2026-03-28 Pending MiRealSource-MiMLS
  • 2026-03-28 Pending SW Michigan MLS
  • 2026-03-27 Relisted REALCOMP
  • 2026-03-26 Listed $125,000 SW Michigan MLS
  • 2026-03-26 Listed $125,000 REALCOMP
  • 2026-03-26 Listing Removed REALCOMP
  • 2026-03-26 Listed $125,000 MiRealSource-MiMLS
  • 2023-12-22 Rental Removed $1,195 APPFOLIO
  • 2023-11-23 Price Changed $1,195 APPFOLIO
  • 2023-11-11 Listed for Rent $1,295 APPFOLIO
  • 2023-07-17 Sold (Public Records) $75,000 Public Records
  • 2023-07-12 Listing Removed MiRealSource-MiMLS
  • 2023-07-12 Listing Removed REALCOMP
  • 2023-06-01 Price Changed $99,900 MiRealSource-MiMLS
  • 2023-05-31 Price Changed $99,900 REALCOMP
  • 2023-05-31 Price Changed $99,900 SW Michigan MLS
  • 2023-05-10 Listed $129,900 MiRealSource-MiMLS
  • 2023-05-10 Listed $129,900 REALCOMP
  • 2023-01-10 Listing Removed MiRealSource-MiMLS
  • 2023-01-10 Listing Removed REALCOMP
  • 2022-09-22 Price Changed $159,000 REALCOMP
  • 2022-09-22 Price Changed $159,000 SW Michigan MLS
  • 2022-05-04 Price Changed $179,900 REALCOMP
  • 2022-05-03 Price Changed $179,900 SW Michigan MLS
  • 2022-03-30 Listed $159,000 MiRealSource-MiMLS
  • 2022-03-30 Listed $199,900 REALCOMP
  • 2022-02-10 Listing Removed REALCOMP
  • 2022-02-09 Listing Removed SW Michigan MLS
  • 2022-02-09 Listing Removed MiRealSource-MiMLS
  • 2021-11-18 Listed $199,900 SW Michigan MLS
  • 2021-11-18 Listed $199,900 MiRealSource-MiMLS
  • 2021-11-18 Listed $199,900 REALCOMP
  • 2018-11-09 Sold (MLS) $32,500 SW Michigan MLS
  • 2018-11-09 Sold (MLS) $32,500 REALCOMP
  • 2018-08-21 Listed $35,500 SW Michigan MLS
  • 2018-08-20 Listed $35,500 MiRealSource-MiMLS
  • 2018-08-20 Listed $35,500 REALCOMP
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2002-02-13 Listing Removed REALCOMP
  • 2001-08-13 Listed $43,900 REALCOMP
  • 2001-08-13 Listed $43,900 SW Michigan MLS

Property tax history

+20.6%/yr

Latest (2025): $3,900 · +36.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…