CashFlowRE
Sign in Sign up
3908 Grand Prairie Rd
D+ Composite 49.22
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).

  • ARV discount +15.0/15.0
  • Cash flow +11.9/30.0
  • Schools +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +4.0/5.0
  • DSCR +3.5/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

3908 Grand Prairie Rd · Westwood, MI 49006
3 bd · 1.0 ba · 1,391 sqft · SingleFamily public records · 5 Days on market
Built 1875 0.42 ac lot Est $238k · 33% under

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

Listing remarks MLS

Opportunity awaits with this Kalamazoo fixer-upper located in a desirable neighborhood on a corner lot shaded by mature trees. Packed with potential, this home features a kitchen, dining room, large living room with fireplace, enclosed porch, primary bedroom, and full bath on the main floor. Upstairs offers two bedrooms plus an additional walk-through room that could serve as a third bedroom, office, or flex space. Due to the short ceiling heights, the upper level is not included in the home's reported square footage. Major mechanical updates in place including a newer furnace, newer water heater, newer water softener, and updated electrical breaker panel. Bring your vision, tools, and creativity--this is your chance to build equity and make this home your own.

Key facts

  • Large living room
  • Enclosed porch
  • Primary bedroom

Tags

CORNER LOTMATURE TREESLARGE LIVING ROOMFIREPLACEENCLOSED PORCHPRIMARY BEDROOM

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water
  • Home design: Traditional single-family residence; Built in 1875
  • Construction: Aluminum siding; Composition roof; Built in 1875; Crawl space/Michigan basement
  • Exterior features: Corner lot; Paved road access

Interior

  • Kitchen: Oven; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Wood-burning fireplace; 7 total rooms; Crawl space and Michigan-style basement
  • Laundry & utility: Natural gas water heater

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 $160k.

Deal economics

  • At list price, monthly cash flow is $-42 ($-502/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (4.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (7.5% below list).
  • Recommended offer: $148k (7.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.3% in Westwood — 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 80/100 on livability (#75 in MI, #1,649 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • 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.
  • Zoned schools: Kingwestwood Elementary School (math 75% / reading 75%, grade A, #34 of 1,397 statewide, top 3%, 591 students, 47% FRL); Hillside Middle School (math 75% / reading 75%, grade A, #8 of 493 statewide, top 3%, 512 students, 72% FRL); Kalamazoo Central High School (math 42% / reading 67%, grade C-, #109 of 713 statewide, top 17%, 1,612 students, 64% FRL).
  • Market conditions: Rents rising (+3.4%/yr); 106 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($44k/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 $5k 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 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 29y 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 $68k; list at $160k implies a 137% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1875 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,903 (7.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1875 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
5.98%
Cash-on-cash
-1.12%
DSCR
0.95
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$237,861
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3908 Grand Prairie Rd 0.00mi 3/1.0 1,391 (0%) 0mo $135,000 $97 100
1924 Seminole St 0.11mi 3/2.0 1,516 (+9%) 10mo $230,500 $152 68
3415 Huron Ave 0.55mi 3/1.0 1,345 (-3%) 4mo $200,000 $149 65
2413 Tamrack St 0.29mi 3/1.5 1,234 (-11%) 4mo $260,000 $211 63
3717 Pontiac Ave 0.16mi 3/2.0 1,560 (+12%) 10mo $250,000 $160 59
3326 Cranbrook Ave 0.69mi 3/1.0 1,302 (-6%) 1mo $290,000 $223 56
1328 Seminole St 0.48mi 3/1.5 1,540 (+11%) 10mo $240,000 $156 50
2424 Nichols Rd 0.56mi 3/1.5 1,200 (-14%) 1mo $205,000 $171 48
3421 Huron Ave 0.54mi 3/1.0 1,224 (-12%) 8mo $185,000 $151 48
1010 Northampton Rd 0.69mi 3/2.5 1,554 (+12%) 0mo $295,000 $190 42
1335 Calhoun St 0.69mi 4/2.0 (+1) 1,560 (+12%) 2mo $270,000 $173 37
3317 Cranbrook Ave 0.73mi 4/2.0 (+1) 1,560 (+12%) 7mo $275,000 $176 31

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 · 3.39% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.38×
Total profit
$-27,904
Equity at exit
$23,842
10-year hold
IRR
-8.8%
Equity multiple
0.44×
Total profit
$-24,965
Equity at exit
$13,825

Cash invested: $44,772 (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 49006

Rents YoY
3.4%
Active inventory
106
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,479 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$305 /mo · $3,661/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$-42

Break-even live

Break-even rent $1,532
Max offer price $152,513
Occupancy floor 98%

Sensitivity live

Price -10% $49 -5% $3 +0% $-42 +5% $-87 +10% $-132
Rent -10% $-159 -5% $-100 +0% $-42 +5% $17 +10% $75
Rate -1.0pp $39 -0.5pp $-1 base $-42 +0.5pp $-83 +1.0pp $-125

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
$39,975
Closing costs
$4,797
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1925 Nichols Rd Kalamazoo, MI 2.0 1.0 1249 $1,199 $0.96 23d 1 0.45mi
5200 Croyden Ave Kalamazoo, MI 1.0–4.0 1.0–4.0 1066 $836 $0.78 15d 1 0.93mi
3420 W Main St Kalamazoo, MI 2.0 1.5–2.0 852 $1,085 $1.27 15d 4 1.05mi
3510 N Drake Rd Kalamazoo, MI 1.0–3.0 1.0–1.5 1100 $14,500 $13.18 15d 4 1.12mi
318 N Sage St Kalamazoo, MI 1.0–2.0 1.0 824 $1,275 $1.55 15d 3 1.13mi
207 N Kendall Ave Kalamazoo, MI 4.0 2.0 1655 $1,560 $0.94 15d 5 1.33mi
210 N Kendall Ave Kalamazoo, MI 4.0 2.0 1660 $1,560 $0.94 15d 1 1.38mi
124 S Kendall Ave Kalamazoo, MI 4.0 2.5 1660 $1,560 $0.94 23d 5 1.46mi
105 S Kendall Ave Kalamazoo, MI 4.0 2.5 1660 $1,560 $0.94 23d 2 1.47mi

Listing history 6 events

  1. 2026-06-10
    status $159,900 Pending 5 DOM
  2. 2026-06-09
    days on market $159,900 Active 5 DOM
  3. 2026-06-08
    days on market $159,900 Active 4 DOM
  4. 2026-06-07
    days on market $159,900 Active 3 DOM
  5. 2026-06-05
    remarks 699-char remark
  6. 2026-06-05
    listed $159,900 Active 1 DOM

ⓘ 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
$3,661 · $305/mo
Projected year-2 tax
$3,661 · $305/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 2/10 Low 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
$17,748
− Mortgage interest
−$8,957
− Property taxes
−$3,661
− Insurance
−$800
− Repairs & maintenance
−$1,420
− Management
−$1,420
− Depreciation
−$4,652
Taxable loss
−$3,161
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$759
After-tax cash flow
$257/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 — Westwood

Score
80/100
State rank
#75
US rank
#1649

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westwood, MI
County
Kalamazoo County · 224,317 people
City population
25,888
Metro
Kalamazoo-Portage, MI
Population (ZIP)
26,507
Household income
$43,639
Rent vs Own
65.0% rent · 35.0% own
Severe rent burden
2581.0

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 0.55)
Race & ethnicity
White 65% Black 14% Two or more races 10% Hispanic / Latino 9% Asian 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Iranian 6% Romanian 4% Italian 3%
Foreign-born
9% · Canada, South Korea, China
Languages at home
89% English-only · Spanish 5% Other Indo-European 2% French/Haitian/Cajun 2%

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
▼ -235.52%
Current HPI
243.4367
Rent YoY
▲ 3.39%
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

+113.4% since first listed
23 events — show timeline
  • 2026-06-04 Listed $159,900 SW Michigan MLS
  • 2026-06-04 Listed $159,900 REALCOMP
  • 2026-06-04 Listed $159,900 MiRealSource-MiMLS
  • 2018-02-08 Sold (Public Records) $67,500 Public Records
  • 2018-02-02 Sold (MLS) $67,500 SW Michigan MLS
  • 2018-02-02 Sold (MLS) $67,500 REALCOMP
  • 2018-01-25 Pending SW Michigan MLS
  • 2018-01-16 Price Changed $75,000 SW Michigan MLS
  • 2017-11-16 Price Changed $85,000 SW Michigan MLS
  • 2017-09-21 Listed $95,000 SW Michigan MLS
  • 2017-09-19 Listed $75,000 REALCOMP
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2000-05-31 Sold (MLS) $82,000 REALCOMP
  • 2000-05-31 Sold (MLS) $82,000 SW Michigan MLS
  • 2000-01-08 Listed $84,900 REALCOMP
  • 2000-01-08 Listed $84,900 SW Michigan MLS
  • 1999-12-24 Listing Removed REALCOMP
  • 1999-06-24 Listed $89,999 REALCOMP
  • 1999-06-24 Listed $89,999 SW Michigan MLS
  • 1997-06-27 Sold (MLS) $76,800 REALCOMP
  • 1997-06-27 Sold (MLS) $76,800 SW Michigan MLS
  • 1997-04-14 Listed $74,914 REALCOMP
  • 1997-04-14 Listed $74,914 SW Michigan MLS

Property tax history

+4.4%/yr

Latest (2025): $3,661 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…