CashFlowRE
Sign in Sign up
64 Quimby St NE
B- Composite 69.33
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 +26.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +6.7/10.0
  • Livability +4.2/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$196,000

64 Quimby St NE · Grand Rapids, MI 49505
4 bd · 1.0 ba · 1,356 sqft · SingleFamily public records · 37 Days on market
Built 1890 2,483 sqft lot $145/sqft · 30% below area Est $279k · 30% under

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

Listing remarks MLS

FHA/Conventional or Land Contract Available This Beautifully Fully Renovated 4 Bedroom, 1 Bath Investment Property or new Home in the Creston neighborhood is Move In Ready and offers immediate possession. Featuring a living room, dining area, kitchen, full bath, and the possibility of a 5th bedroom, this charming property has private and off-street parking for your convenience. Just minutes from downtown in a very upcoming neighborhood and highway access, it's the perfect blend of comfort and location. A must-see!

Key facts

  • Fully renovated
  • Off street parking
  • Highway access

Tags

FULLY RENOVATEDPRIVATE PARKINGOFF STREET PARKINGHIGHWAY ACCESS

Property features AI

Exterior

  • Utilities: Public water; Natural gas connected; Cable connected; Natural gas water heater
  • Home design: Traditional style single-family residence; Residential property
  • Construction: Built in 1890; Aluminum siding; Composition roof; Foundation includes Michigan basement
  • Exterior features: Sidewalk; Paved road access

Interior

  • Kitchen: Oven; Range; Dishwasher; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating
  • Interior features: 4 total rooms; Michigan-style basement and additional unfinished space
  • Laundry & utility: Washer; Dryer

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 4-bed/1.0-bath single-family listed at $196k.

Deal economics

  • At list price, monthly cash flow is $516 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $196k).
  • Recommended offer: $190k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 4.5% in Grand Rapids — 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 83/100 on livability (#44 in MI, #939 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment C-, crime F.
  • Grand Rapids Public Schools (urban): math 15% / reading 29% proficiency, ranked #451 of 540 in MI (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.5%/yr); 149 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 93% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($75k/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 $6k of value loss. Plan a longer hold.
  • Kent County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.5% rent growth), your $55k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($190k) is reasonable based on typical stale-listing flexibility.
  • 28 sale attempts since 21y 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 $36k; list at $196k implies a 444% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $190,120 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.17%
Cap rate
9.45%
Cash-on-cash
11.28%
DSCR
1.50
GRM
7.1

CMA / ARV

ARV (median comp)
$279,471
List price
$196,000
Delta
-29.87%
Verdict
UNDERPRICED
Comps
14 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.55% rent growth · sell at horizon

5-year hold
IRR
2.2%
Equity multiple
1.09×
Total profit
$4,729
Equity at exit
$29,224
10-year hold
IRR
13.2%
Equity multiple
2.13×
Total profit
$61,805
Equity at exit
$16,946

Cash invested: $54,880 (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 49505

Rents YoY
4.5%
Active inventory
149
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,293 high interval (Pro) →
Mortgage (P&I)
$1,028
Tax from tax record
$186 /mo · $2,234/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$482
Net cashflow
$516

Break-even live

Break-even rent $1,640
Max offer price $196,000
Occupancy floor 72%

Sensitivity live

Price -10% $627 -5% $571 +0% $516 +5% $460 +10% $405
Rent -10% $335 -5% $425 +0% $516 +5% $607 +10% $697
Rate -1.0pp $615 -0.5pp $566 base $516 +0.5pp $465 +1.0pp $413

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
$49,000
Closing costs
$5,880
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
50 Mathews Ct NE Grand Rapids, MI 3.0 1.5 1100 $1,850 $1.68 45d 1 0.08mi
135 Page St NE Grand Rapids, MI 3.0 2.0 1100 $3,100 $2.82 45d 1 0.17mi
138 Travis St NE Grand Rapids, MI 4.0 2.0 1800 $2,395 $1.33 12d 1 0.31mi
1335 Hamilton Ave NW Unit 2 Grand Rapids, MI 3.0 1.0 1124 $1,395 $1.24 45d 1 0.73mi
523 Crosby St NW Grand Rapids, MI 5.0 2.0 1701 $2,200 $1.29 45d 1 0.77mi
1429 Quarry Ave NW Unit 1 Grand Rapids, MI 3.0 1.5 1200 $1,800 $1.50 45d 1 0.79mi
519 Shirley St NE Grand Rapids, MI 5.0 2.0 1192 $2,045 $1.72 45d 1 0.83mi
1044 Muskegon Ave NW Unit 2 Grand Rapids, MI 3.0 1.0 1100 $1,800 $1.64 45d 1 1.01mi
734 Crosby St NW Unit 1 Grand Rapids, MI 3.0 1.0 1057 $1,800 $1.70 45d 1 1.08mi
700 Broadway Ave NW Unit 1 Grand Rapids, MI 4.0 2.0 1450 $2,795 $1.93 45d 1 1.12mi
1004 Jennette Ave NW Grand Rapids, MI 3.0 1.0 1000 $1,025 $1.02 45d 1 1.27mi
927 Arianna St NW Grand Rapids, MI 4.0 3.0 1500 $3,000 $2.00 45d 1 1.31mi
414 Benson Ave NE Grand Rapids, MI 1.0–3.0 1.0–2.0 1110 $2,673 $2.41 45d 14 1.40mi
541 Eastern Ave NE Grand Rapids, MI 4.0 2.0 1600 $2,300 $1.44 45d 1 1.40mi
1756 Tamarack Ave NW Grand Rapids, MI 3.0 2.0 1700 $2,195 $1.29 45d 1 1.45mi

Listing history 50 events

  1. 2026-06-21
    days on market $196,000 Active 37 DOM
  2. 2026-06-18
    days on market $196,000 Active 34 DOM
  3. 2026-06-17
    days on market $196,000 Active 33 DOM
  4. 2026-06-16
    days on market $196,000 Active 32 DOM
  5. 2026-06-15
    days on market $196,000 Active 31 DOM
  6. 2026-06-14
    days on market $196,000 Active 29 DOM
  7. 2026-06-13
    days on market $196,000 Active 28 DOM
  8. 2026-06-10
    days on market $196,000 Active 26 DOM
  9. 2026-06-09
    days on market $196,000 Active 25 DOM
  10. 2026-06-08
    days on market $196,000 Active 24 DOM
  11. 2026-06-07
    days on market $196,000 Active 23 DOM
  12. 2026-06-05
    days on market $196,000 Active 20 DOM
  13. 2026-06-03
    days on market $196,000 Active 19 DOM
  14. 2026-06-03
    days on market $196,000 Active 18 DOM
  15. 2026-06-01
    days on market $196,000 Active 17 DOM
  16. 2026-05-31
    days on market $196,000 Active 16 DOM
  17. 2026-05-15
    listed $196,000 Active 516-char remark
    Show marketing remark (519 chars)

    FHA/Conventional or Land Contract Available This Beautifully Fully Renovated 4 Bedroom, 1 Bath Investment Property or new Home in the Creston neighborhood is Move In Ready and offers immediate possession. Featuring a living room, dining area, kitchen, full bath, and the possibility of a 5th bedroom, this charming property has private and off-street parking for your convenience. Just minutes from downtown in a very upcoming neighborhood and highway access, it's the perfect blend of comfort and location. A must-see!

  18. 2026-05-15
    listed $196,000 Active 516-char remark
    Show marketing remark (519 chars)

    FHA/Conventional or Land Contract Available This Beautifully Fully Renovated 4 Bedroom, 1 Bath Investment Property or new Home in the Creston neighborhood is Move In Ready and offers immediate possession. Featuring a living room, dining area, kitchen, full bath, and the possibility of a 5th bedroom, this charming property has private and off-street parking for your convenience. Just minutes from downtown in a very upcoming neighborhood and highway access, it's the perfect blend of comfort and location. A must-see!

  19. 2026-05-15
    listed $196,000 Active
    Show marketing remark (519 chars)

    FHA/Conventional or Land Contract Available This Beautifully Fully Renovated 4 Bedroom, 1 Bath Investment Property or new Home in the Creston neighborhood is Move In Ready and offers immediate possession. Featuring a living room, dining area, kitchen, full bath, and the possibility of a 5th bedroom, this charming property has private and off-street parking for your convenience. Just minutes from downtown in a very upcoming neighborhood and highway access, it's the perfect blend of comfort and location. A must-see!

  20. 2026-02-25
    historical
  21. 2026-02-24
    status Active
  22. 2026-02-24
    status Active
  23. 2026-02-16
    historical
  24. 2026-02-16
    historical
  25. 2026-02-12
    price $195,000
  26. 2026-02-12
    price $195,000
  27. 2026-02-11
    price $195,000
  28. 2026-01-17
    listed $196,000 Active
  29. 2026-01-17
    listed $196,000 Active
  30. 2025-12-24
    historical
  31. 2025-12-15
    status Active
  32. 2025-12-15
    status Active
  33. 2025-12-06
    historical
  34. 2025-12-06
    status Pending
  35. 2025-12-06
    status Pending
  36. 2025-11-15
    price $196,000
  37. 2025-11-14
    price $196,000
  38. 2025-11-14
    price $196,000
  39. 2025-10-06
    listed $208,900 Active
  40. 2025-10-05
    listed $208,900 Active
  41. 2024-10-13
    historical
  42. 2024-10-12
    historical
  43. 2024-09-20
    listed $206,900 Active
  44. 2024-09-20
    listed $206,900 Active
  45. 2024-08-26
    historical
  46. 2024-08-25
    historical
  47. 2024-08-02
    price $209,000
  48. 2024-08-02
    price $214,900
  49. 2024-08-02
    price $209,000
  50. 2024-08-02
    price $214,900

ⓘ 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
$2,234 · $186/mo
Projected year-2 tax
$2,626 · $219/mo
Expected delta
+$392/yr (+$33/mo · 17.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$27,518
− Mortgage interest
−$10,979
− Property taxes
−$2,234
− Insurance
−$980
− Repairs & maintenance
−$2,201
− Management
−$2,201
− Depreciation
−$5,702
Taxable income
$3,220
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$773
After-tax cash flow
$5,418/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
Grand Rapids Public Schools
NCES district ID
2616440
Math proficiency
15% ▼ -5.00%
Reading proficiency
29% ▼ -1.00%
Median HH income
$40,612
Composite
18.62/100
National rank
#8899
State rank
#451 of 540 in MI

Livability — Grand Rapids

Score
83/100
State rank
#44
US rank
#939

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Grand Rapids, MI
County
Kent County · 533,805 people
City population
181,325
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
32,426
Household income
$74,906
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
1330.0

Population outlook (Kent County) Hauer SSP2

Today (2025)
712,484 people
By 2030
748,618 · +5.1%
By 2040
814,777 · +14.4%
By 2050
868,556 · +21.9%
By 2075
966,487 · +35.7%
By 2100
967,975 · +35.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Black 14% Two or more races 11% Hispanic / Latino 8% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Iranian 12% Romanian 8% Italian 3%
Foreign-born
6% · Canada, China, Vietnam
Languages at home
92% English-only · Spanish 3% Chinese 1% Other Indo-European 1%

Political lean MEDSL · Kent

2024 margin
Lean D (+5.4) · D 51.8% · R 46.5% · Other 1.7%
2008→2024 swing
+4.8pp toward D · 2008: 0.5pp · 2024: 5.4pp
All cycles
2024: D+5.4 2020: D+6.1 2016: R+3.1 2012: R+7.9 2008: D+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -324.57%
Current HPI
306.797
Rent YoY
▲ 4.55%
Metro
Grand Rapids-Kentwood, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+270.5% since first listed
76 events — show timeline
  • 2026-05-15 Listed $196,000 SW Michigan MLS
  • 2026-05-15 Listed $196,000 REALCOMP
  • 2026-05-15 Listed $196,000 MiRealSource-MiMLS
  • 2026-02-25 Listing Removed MiRealSource-MiMLS
  • 2026-02-24 Relisted MiRealSource-MiMLS
  • 2026-02-24 Relisted REALCOMP
  • 2026-02-16 Listing Removed REALCOMP
  • 2026-02-16 Listing Removed MiRealSource-MiMLS
  • 2026-02-12 Price Changed $195,000 MiRealSource-MiMLS
  • 2026-02-12 Price Changed $195,000 REALCOMP
  • 2026-02-11 Price Changed $195,000 SW Michigan MLS
  • 2026-01-17 Listed $196,000 REALCOMP
  • 2026-01-17 Listed $196,000 MiRealSource-MiMLS
  • 2025-12-24 Listing Removed MiRealSource-MiMLS
  • 2025-12-15 Relisted REALCOMP
  • 2025-12-15 Relisted MiRealSource-MiMLS
  • 2025-12-06 Listing Removed REALCOMP
  • 2025-12-06 Pending REALCOMP
  • 2025-12-06 Pending MiRealSource-MiMLS
  • 2025-11-15 Price Changed $196,000 MiRealSource-MiMLS
  • 2025-11-14 Price Changed $196,000 REALCOMP
  • 2025-11-14 Price Changed $196,000 SW Michigan MLS
  • 2025-10-06 Listed $208,900 REALCOMP
  • 2025-10-05 Listed $208,900 MiRealSource-MiMLS
  • 2024-10-13 Listing Removed MiRealSource-MiMLS
  • 2024-10-12 Listing Removed REALCOMP
  • 2024-09-20 Listed $206,900 MiRealSource-MiMLS
  • 2024-09-20 Listed $206,900 REALCOMP
  • 2024-08-26 Listing Removed MiRealSource-MiMLS
  • 2024-08-25 Listing Removed REALCOMP
  • 2024-08-02 Price Changed $209,000 MiRealSource-MiMLS
  • 2024-08-02 Price Changed $214,900 MiRealSource-MiMLS
  • 2024-08-02 Price Changed $209,000 SW Michigan MLS
  • 2024-08-02 Price Changed $214,900 SW Michigan MLS
  • 2024-07-26 Price Changed $209,000 MiRealSource-MiMLS
  • 2024-07-26 Price Changed $209,000 REALCOMP
  • 2024-07-26 Price Changed $209,000 SW Michigan MLS
  • 2024-07-18 Price Changed $214,900 MiRealSource-MiMLS
  • 2024-07-18 Price Changed $214,900 REALCOMP
  • 2024-07-18 Price Changed $214,900 SW Michigan MLS
  • 2024-07-18 Price Changed $217,500 MiRealSource-MiMLS
  • 2024-07-17 Price Changed $217,500 REALCOMP
  • 2024-07-17 Price Changed $217,500 SW Michigan MLS
  • 2024-06-28 Price Changed $219,900 MiRealSource-MiMLS
  • 2024-06-28 Price Changed $219,900 REALCOMP
  • 2024-06-27 Price Changed $219,900 SW Michigan MLS
  • 2024-05-24 Listed $224,900 MiRealSource-MiMLS
  • 2024-05-24 Listed $224,900 REALCOMP
  • 2017-02-24 Listing Removed REALCOMP
  • 2017-01-23 Listing Removed SW Michigan MLS
  • 2016-11-01 Relisted SW Michigan MLS
  • 2016-10-17 Listing Removed SW Michigan MLS
  • 2016-09-02 Listed $57,900 SW Michigan MLS
  • 2016-09-01 Listed $57,900 REALCOMP
  • 2015-06-16 Sold (Public Records) $36,000 Public Records
  • 2015-06-02 Sold (MLS) $36,000 SW Michigan MLS
  • 2015-06-02 Sold (MLS) $36,000 REALCOMP
  • 2015-04-01 Listed $38,000 SW Michigan MLS
  • 2015-04-01 Listed $38,000 REALCOMP
  • 2015-02-10 Listing Removed SW Michigan MLS
  • 2015-02-09 Listing Removed SW Michigan MLS
  • 2011-04-18 Listing Removed REALCOMP
  • 2010-10-18 Listed $14,000 REALCOMP
  • 2010-10-18 Listed $14,000 SW Michigan MLS
  • 2010-07-29 Sold (MLS) $5,900 REALCOMP
  • 2010-07-29 Sold (MLS) $5,900 SW Michigan MLS
  • 2010-04-09 Listed $5,900 REALCOMP
  • 2010-04-09 Listed $5,900 SW Michigan MLS
  • 2009-10-03 Listing Removed REALCOMP
  • 2009-07-03 Listed $16,000 REALCOMP
  • 2009-07-03 Listed $16,000 SW Michigan MLS
  • 2006-01-24 Sold (Public Records) $38,000 Public Records
  • 2005-12-29 Sold (MLS) $52,900 REALCOMP
  • 2005-12-29 Sold (MLS) $52,900 SW Michigan MLS
  • 2005-07-18 Listed $52,900 REALCOMP
  • 2005-07-18 Listed $52,900 SW Michigan MLS

Property tax history

+5.3%/yr

Latest (2025): $2,234 · -27.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…