CashFlowRE
Sign in Sign up
8611 Fallow Dr
C Composite 59.74
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 +23.3/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Schools +4.8/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$149,990

8611 Fallow Dr · Zeeland, MI 49464
3 bd · 2.0 ba · 1,196 sqft · Other · 110 Days on market
Built 2022 Good condition 8,712 sqft lot ↓ 24% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

Key facts

  • Stylish kitchen
  • En-suite bath
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTSTYLISH KITCHENPRIVATE PRIMARY SUITEEN-SUITE BATHGENEROUS CLOSET SPACEENERGY-EFFICIENT FEATURES

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/2.0-bath other listed at $150k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $274 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 1.9% in Zeeland — 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 81/100 on livability (#66 in MI, #1,388 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Zeeland Public Schools (suburban): math 47% / reading 64% proficiency, ranked #66 of 540 in MI (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: 146 active listings in the ZIP; 1,237 units permitted in Ottawa County in 2024 (443 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Ottawa County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $60k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $136,490 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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. 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
1.11%
Cap rate
8.49%
Cash-on-cash
7.84%
DSCR
1.35
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-4.3%
Equity multiple
0.84×
Total profit
$-6,811
Equity at exit
$22,364
10-year hold
IRR
5.4%
Equity multiple
1.40×
Total profit
$16,665
Equity at exit
$12,968

Cash invested: $41,997 (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 49464

Active inventory
146
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,659 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$187 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$274

Break-even live

Break-even rent $1,312
Max offer price $149,990
Occupancy floor 78%

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
$37,498
Closing costs
$4,500
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.

Listing history 35 events

  1. 2026-06-18
    days on market $149,990 Active 110 DOM
  2. 2026-06-17
    days on market $149,990 Active 109 DOM
  3. 2026-06-16
    days on market $149,990 Active 108 DOM
  4. 2026-06-15
    days on market $149,990 Active 107 DOM
  5. 2026-06-14
    days on market $149,990 Active 105 DOM
  6. 2026-06-13
    days on market $149,990 Active 104 DOM
  7. 2026-06-10
    days on market $149,990 Active 102 DOM
  8. 2026-06-09
    days on market $149,990 Active 101 DOM
  9. 2026-06-08
    days on market $149,990 Active 100 DOM
  10. 2026-06-07
    days on market $149,990 Active 99 DOM
  11. 2026-06-03
    days on market $149,990 Active 95 DOM
  12. 2026-06-03
    days on market $149,990 Active 94 DOM
  13. 2026-06-01
    days on market $149,990 Active 93 DOM
  14. 2026-05-31
    days on market $149,990 Active 92 DOM
  15. 2026-05-14
    status Pending 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  16. 2026-05-14
    status Pending 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  17. 2026-05-14
    status Pending
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  18. 2026-04-10
    price $159,990 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  19. 2026-04-10
    price $159,990 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  20. 2026-04-10
    price $159,990
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  21. 2026-04-04
    price $165,000 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  22. 2026-04-03
    price $165,000 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  23. 2026-04-03
    price $165,000
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  24. 2026-04-01
    price $179,990 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  25. 2026-03-31
    price $179,990 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  26. 2026-03-31
    price $179,990
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  27. 2026-03-26
    price $189,990 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  28. 2026-03-25
    price $189,990 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  29. 2026-03-25
    price $189,990
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  30. 2026-03-11
    price $199,990 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  31. 2026-03-10
    price $199,990 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  32. 2026-03-10
    price $199,990
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  33. 2026-02-16
    listed $209,990 Active 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  34. 2026-02-16
    listed $209,990 Active 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

  35. 2026-02-16
    listed $209,990 Active
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 3-bedroom, 2-bath home in desirable Logan Estates! Built just three years ago, this modern residence offers an open-concept layout perfect for everyday living and entertaining. The spacious living area flows seamlessly into a stylish kitchen with ample cabinetry and counter space. The private primary suite features an en-suite bath and generous closet space, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy low-maintenance living with newer construction and energy-efficient features. Logan Estates offers resort-style amenities including a pool, tennis courts, basketball court, fitness center, and community events. A perfect blend of comfort, convenience, and lifestyle--schedule your showing today! ALSO includes free internet and cable. There is parking for 3-4 cars, roughly.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,911
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$1,593
− Management
−$1,593
− Depreciation
−$4,363
Taxable income
$961
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$231
After-tax cash flow
$3,061/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.

Condition & rehab AI · 6 photos

Good 80/100 Cosmetic rehab

This well-maintained, modern home in Logan Estates is move-in ready with a good condition score and minimal repairs needed. It offers a good return on investment with updates that can significantly increase its value.

Value-add opportunities

  • Both Paint the exterior siding — Fresh paint enhances curb appeal and can increase both resale and rental value.
  • Both Replace the ceiling fans with energy-efficient models — Energy-efficient fans can reduce energy costs and improve the home's appeal to potential buyers or renters.
  • Both Install smart home devices — Smart home devices can increase the home's value by making it more convenient and energy-efficient for potential buyers or renters.
  • Both Add a smart thermostat — A smart thermostat can improve energy efficiency and comfort, making the home more attractive to potential buyers or renters.
  • Both Add a smart lock — A smart lock can enhance security and convenience, making the home more attractive to potential buyers or renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior siding — Fresh paint enhances curb appeal and can increase both resale and rental value.
  • Both Replace the ceiling fans with energy-efficient models — Energy-efficient fans can reduce energy costs and improve the home's appeal to potential buyers or renters.
  • Both Install smart home devices — Smart home devices can increase the home's value by making it more convenient and energy-efficient for potential buyers or renters.
  • Both Add a smart thermostat — A smart thermostat can improve energy efficiency and comfort, making the home more attractive to potential buyers or renters.
  • Both Add a smart lock — A smart lock can enhance security and convenience, making the home more attractive to potential buyers or renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Zeeland Public Schools
NCES district ID
2636660
Math proficiency
47% ▼ -8.00%
Reading proficiency
64% ▼ -2.00%
Median HH income
$62,464
Composite
48.47/100
National rank
#2126
State rank
#66 of 540 in MI

Livability — Zeeland

Score
81/100
State rank
#66
US rank
#1388

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
29,738

Population outlook (Ottawa County) Hauer SSP2

Today (2025)
313,561 people
By 2030
330,027 · +5.3%
By 2040
361,118 · +15.2%
By 2050
388,414 · +23.9%
By 2075
452,175 · +44.2%
By 2100
473,041 · +50.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 9% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Iranian 39% Romanian 3% Italian 2%
Foreign-born
5% · Canada, South Korea, Vietnam
Languages at home
93% English-only · Spanish 3% Other Asian/Pacific 2% German/W. Germanic 1%

Political lean MEDSL · Ottawa

2024 margin
Strong R (+20.4) · D 39.0% · R 59.5% · Other 1.5%
2008→2024 swing
+3.4pp toward D · 2008: -23.9pp · 2024: -20.4pp
All cycles
2024: R+20.4 2020: R+21.5 2016: R+30.4 2012: R+34.2 2008: R+23.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -244.78%
Current HPI
266.7136
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-23.8% since first listed
21 events — show timeline
  • 2026-05-14 Pending REALCOMP
  • 2026-05-14 Pending MiRealSource-MiMLS
  • 2026-05-14 Pending SW Michigan MLS
  • 2026-04-10 Price Changed $159,990 MiRealSource-MiMLS
  • 2026-04-10 Price Changed $159,990 REALCOMP
  • 2026-04-10 Price Changed $159,990 SW Michigan MLS
  • 2026-04-04 Price Changed $165,000 MiRealSource-MiMLS
  • 2026-04-03 Price Changed $165,000 REALCOMP
  • 2026-04-03 Price Changed $165,000 SW Michigan MLS
  • 2026-04-01 Price Changed $179,990 MiRealSource-MiMLS
  • 2026-03-31 Price Changed $179,990 REALCOMP
  • 2026-03-31 Price Changed $179,990 SW Michigan MLS
  • 2026-03-26 Price Changed $189,990 MiRealSource-MiMLS
  • 2026-03-25 Price Changed $189,990 REALCOMP
  • 2026-03-25 Price Changed $189,990 SW Michigan MLS
  • 2026-03-11 Price Changed $199,990 MiRealSource-MiMLS
  • 2026-03-10 Price Changed $199,990 REALCOMP
  • 2026-03-10 Price Changed $199,990 SW Michigan MLS
  • 2026-02-16 Listed $209,990 REALCOMP
  • 2026-02-16 Listed $209,990 SW Michigan MLS
  • 2026-02-16 Listed $209,990 MiRealSource-MiMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…