CashFlowRE
Sign in Sign up
3370 Milo St NW
C Composite 55.48
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 +18.9/30.0
  • ARV discount +12.2/15.0
  • DSCR +6.0/10.0
  • Rent growth +4.5/5.0
  • 1% rule +4.3/10.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$229,900

3370 Milo St NW · Walker, MI 49534
3 bd · 1.0 ba · 984 sqft · SingleFamily public records · 5 Days on market
Built 1956 5,641 sqft lot Est $257k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover an affordable opportunity in the desirable Kenowa Hills School district. The main floor features a comfortable living room, two bedrooms, and a full bath, while the remodeled kitchen flows into a dining area with a door that opens to the back deck--perfect for easy indoor-outdoor meals. Upstairs, a third bedroom offers privacy for a guest room, office, or creative space. The basement already includes a fireplace and simply awaits flooring to become an inviting family room or rec area. Outside, a two-stall garage provides ample storage, and the fully fenced yard is ready for pets, play, and summer gatherings. Set in a convenient west-side location near local favorites such as Sobie's Meats, Walker Roadhouse, Alfano's, ice-cream spots, and the trails of Blandford Nature Center, this home delivers everyday ease with sought-after schools. Act quickly as the Seller instructs listing broker to hold all offers until Tuesday June 2nd 2026 10 am. TLFA estimated

Key facts

  • Remodeled kitchen
  • Back deck
  • Two-stall garage

Tags

REMODELED KITCHENBACK DECKTWO-STALL GARAGEFULLY FENCED YARDCONVENIENT WEST-SIDE LOCATION

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Natural gas available and connected; Electricity available; High-speed internet
  • Home design: Single family residence; Traditional style; Residential property
  • Construction: Built in 1956; Vinyl siding; Shingle roof
  • Exterior features: Paved road access; Lot about 0.13 acres

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Eat-in kitchen with pantry
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Eat-in kitchen; Pantry; Fireplace; Full basement; 7 total rooms
  • Laundry & utility: Washer; Dryer; Laundry room

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 $230k.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/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 $214k (7.1% below list).
  • Recommended offer: $214k (7.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 4.1% in Walker — 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 74/100 on livability (#188 in MI, #4,765 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: amenities F, health & safety F.
  • Kenowa Hills Public Schools (suburban): math 33% / reading 46% proficiency, ranked #205 of 540 in MI (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.9%/yr); 111 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($82k/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 $2k of loan paydown is wiped out by about $7k 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 + 7.9% rent growth), your $64k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 14 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 $146k; list at $230k implies a 57% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $213,526 (7.1% below list)

Questions for the listing agent

  1. Built in 1956 — 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. 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.
  4. 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.
  5. 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
0.93%
Cap rate
7.53%
Cash-on-cash
4.40%
DSCR
1.20
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$256,824
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1585 Marlin Ave NW 0.01mi 3/1.0 1,014 (+3%) 13mo $265,000 $261 83
1421 Benning Ave NW 0.30mi 3/1.0 1,051 (+7%) 8mo $253,000 $241 68
1124 Kusterer Dr NW 0.54mi 2/1.0 (-1) 907 (-8%) 10mo $198,000 $218 48
3232 Rypens Dr NW 0.31mi 2/1.0 (-1) 840 (-15%) 17mo $237,000 $282 42

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 · 7.87% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.82×
Total profit
$-11,283
Equity at exit
$34,279
10-year hold
IRR
9.8%
Equity multiple
1.92×
Total profit
$59,158
Equity at exit
$19,878

Cash invested: $64,372 (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 49534

Home prices YoY
-28.4%
Rents YoY
7.9%
Active inventory
111
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$2,135 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$149 /mo · $1,790/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$236

Break-even live

Break-even rent $1,836
Max offer price $229,900
Occupancy floor 84%

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
$57,475
Closing costs
$6,897
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
511 Hampton Ln NW Walker, MI 1.0–2.0 1.0 763 $1,519 $1.99 2d 5 1.48mi

Listing history 33 events

  1. 2026-06-03
    statusdays on market $229,900 Pending 5 DOM
  2. 2026-06-01
    days on market $229,900 Active 4 DOM
  3. 2026-05-31
    days on market $229,900 Active 3 DOM
  4. 2026-05-28
    listed $229,900 Active 975-char remark
    Show marketing remark (975 chars)

    Discover an affordable opportunity in the desirable Kenowa Hills School district. The main floor features a comfortable living room, two bedrooms, and a full bath, while the remodeled kitchen flows into a dining area with a door that opens to the back deck--perfect for easy indoor-outdoor meals. Upstairs, a third bedroom offers privacy for a guest room, office, or creative space. The basement already includes a fireplace and simply awaits flooring to become an inviting family room or rec area. Outside, a two-stall garage provides ample storage, and the fully fenced yard is ready for pets, play, and summer gatherings. Set in a convenient west-side location near local favorites such as Sobie's Meats, Walker Roadhouse, Alfano's, ice-cream spots, and the trails of Blandford Nature Center, this home delivers everyday ease with sought-after schools. Act quickly as the Seller instructs listing broker to hold all offers until Tuesday June 2nd 2026 10 am. TLFA estimated

  5. 2026-05-28
    listed $229,900 Active 975-char remark
    Show marketing remark (975 chars)

    Discover an affordable opportunity in the desirable Kenowa Hills School district. The main floor features a comfortable living room, two bedrooms, and a full bath, while the remodeled kitchen flows into a dining area with a door that opens to the back deck--perfect for easy indoor-outdoor meals. Upstairs, a third bedroom offers privacy for a guest room, office, or creative space. The basement already includes a fireplace and simply awaits flooring to become an inviting family room or rec area. Outside, a two-stall garage provides ample storage, and the fully fenced yard is ready for pets, play, and summer gatherings. Set in a convenient west-side location near local favorites such as Sobie's Meats, Walker Roadhouse, Alfano's, ice-cream spots, and the trails of Blandford Nature Center, this home delivers everyday ease with sought-after schools. Act quickly as the Seller instructs listing broker to hold all offers until Tuesday June 2nd 2026 10 am. TLFA estimated

  6. 2026-05-28
    listed $229,900 Active
    Show marketing remark (975 chars)

    Discover an affordable opportunity in the desirable Kenowa Hills School district. The main floor features a comfortable living room, two bedrooms, and a full bath, while the remodeled kitchen flows into a dining area with a door that opens to the back deck--perfect for easy indoor-outdoor meals. Upstairs, a third bedroom offers privacy for a guest room, office, or creative space. The basement already includes a fireplace and simply awaits flooring to become an inviting family room or rec area. Outside, a two-stall garage provides ample storage, and the fully fenced yard is ready for pets, play, and summer gatherings. Set in a convenient west-side location near local favorites such as Sobie's Meats, Walker Roadhouse, Alfano's, ice-cream spots, and the trails of Blandford Nature Center, this home delivers everyday ease with sought-after schools. Act quickly as the Seller instructs listing broker to hold all offers until Tuesday June 2nd 2026 10 am. TLFA estimated

  7. 2020-01-13
    soldstatus $146,500
  8. 2020-01-06
    soldstatus $146,500
  9. 2020-01-06
    soldstatus $146,500 Sold
  10. 2020-01-06
    soldstatus $146,500
  11. 2019-12-06
    status Pending
  12. 2019-12-04
    listed $139,900
  13. 2019-12-04
    listed $139,900 Active
  14. 2019-12-04
    listed $139,900
  15. 2015-07-22
    soldstatus $110,000
  16. 2015-07-17
    soldstatus $110,000
  17. 2015-07-17
    soldstatus $110,000
  18. 2015-06-04
    listed $104,900
  19. 2015-06-04
    listed $104,900
  20. 2015-01-09
    historical
  21. 2013-10-25
    soldstatus $69,000
  22. 2010-04-29
    soldstatus $67,000
  23. 2010-04-23
    soldstatus $67,000
  24. 2010-04-23
    soldstatus $67,000
  25. 2009-10-06
    listed $79,900
  26. 2009-10-06
    listed $79,900
  27. 2008-09-30
    historical
  28. 2008-06-11
    listed $133,000
  29. 2008-06-11
    listed $133,000
  30. 1993-10-15
    soldstatus $42,000
  31. 1993-10-15
    soldstatus $42,000
  32. 1993-08-13
    listed $40,150
  33. 1993-08-13
    listed $40,150

ⓘ 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
$1,790 · $149/mo
Projected year-2 tax
$2,665 · $222/mo
Expected delta
+$875/yr (+$73/mo · 48.9%)

ⓘ 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 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$25,623
− Mortgage interest
−$12,878
− Property taxes
−$1,790
− Insurance
−$1,150
− Repairs & maintenance
−$2,050
− Management
−$2,050
− Depreciation
−$6,688
Taxable loss
−$982
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$236
After-tax cash flow
$3,071/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
Kenowa Hills Public Schools
NCES district ID
2620280
Math proficiency
33% ▬ 0.00%
Reading proficiency
46% ▼ -6.00%
Median HH income
$53,387
Composite
34.36/100
National rank
#5221
State rank
#205 of 540 in MI

Livability — Walker

Score
74/100
State rank
#188
US rank
#4765

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Walker, MI
County
Kent County · 533,805 people
City population
33,350
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
23,719
Household income
$81,657
Rent vs Own
29.9% rent · 70.1% own
Severe rent burden
415.0

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 (87%)
Race & ethnicity
White 87% Two or more races 5% Hispanic / Latino 4% Black 2% Asian 2%
Common ancestry
Iranian 20% Romanian 12% Lithuanian 2%
Foreign-born
4% · Canada, China
Languages at home
95% English-only · Spanish 1% Other Indo-European 1% Tagalog/Filipino 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
▼ -107.59%
Current HPI
270.866
Rent YoY
▲ 7.87%
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

+472.6% since first listed
30 events — show timeline
  • 2026-05-28 Listed $229,900 REALCOMP
  • 2026-05-28 Listed $229,900 SW Michigan MLS
  • 2026-05-28 Listed $229,900 MiRealSource-MiMLS
  • 2020-01-13 Sold (Public Records) $146,500 Public Records
  • 2020-01-06 Sold (MLS) $146,500 MiRealSource-MiMLS
  • 2020-01-06 Sold (MLS) $146,500 SW Michigan MLS
  • 2020-01-06 Sold (MLS) $146,500 REALCOMP
  • 2019-12-06 Pending SW Michigan MLS
  • 2019-12-04 Listed $139,900 MiRealSource-MiMLS
  • 2019-12-04 Listed $139,900 SW Michigan MLS
  • 2019-12-04 Listed $139,900 REALCOMP
  • 2015-07-22 Sold (Public Records) $110,000 Public Records
  • 2015-07-17 Sold (MLS) $110,000 SW Michigan MLS
  • 2015-07-17 Sold (MLS) $110,000 REALCOMP
  • 2015-06-04 Listed $104,900 SW Michigan MLS
  • 2015-06-04 Listed $104,900 REALCOMP
  • 2015-01-09 Listing Removed SW Michigan MLS
  • 2013-10-25 Sold (Public Records) $69,000 Public Records
  • 2010-04-29 Sold (Public Records) $67,000 Public Records
  • 2010-04-23 Sold (MLS) $67,000 REALCOMP
  • 2010-04-23 Sold (MLS) $67,000 SW Michigan MLS
  • 2009-10-06 Listed $79,900 REALCOMP
  • 2009-10-06 Listed $79,900 SW Michigan MLS
  • 2008-09-30 Listing Removed REALCOMP
  • 2008-06-11 Listed $133,000 REALCOMP
  • 2008-06-11 Listed $133,000 SW Michigan MLS
  • 1993-10-15 Sold (MLS) $42,000 REALCOMP
  • 1993-10-15 Sold (MLS) $42,000 SW Michigan MLS
  • 1993-08-13 Listed $40,150 REALCOMP
  • 1993-08-13 Listed $40,150 SW Michigan MLS

Property tax history

+4.9%/yr

Latest (2025): $1,790 · -10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…