CashFlowRE
Sign in Sign up
214 N Grover Ave
C- Composite 50.51
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 +15.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.5/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$94,900

214 N Grover Ave · Alma, MI 48801
2 bd · 1.0 ba · 936 sqft · SingleFamily · 161 Days on market
Built 1958 8,276 sqft lot $101/sqft · 28% below area Est $133k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. You’ll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

Key facts

  • 8,276 sq ft lot
  • Garage
  • Built 1958

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 2-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $33 ($399/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 $87k (8.1% below list).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 4.2% in Alma — 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 69/100 on livability (#345 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime D+, amenities F, commute F.
  • Alma Public Schools (town): math 28% / reading 44% proficiency, ranked #288 of 540 in MI (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 89 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 47 units permitted in Gratiot County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Gratiot County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 3y ago; this cycle's ask has dropped $30k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 161 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D 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?
  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
6.71%
Cash-on-cash
1.50%
DSCR
1.07
GRM
9.1

CMA / ARV

ARV (median comp)
$132,715
List price
$94,900
Delta
-28.49%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
112 Windsor St 0.22mi 3/1.0 (+1) 950 (+2%) 5mo $60,000 $63 78
111 Wheeler St 0.14mi 2/1.0 832 (-11%) 8mo $131,000 $157 68
535 Hayes Ave 0.35mi 2/2.0 850 (-9%) 6mo $108,000 $127 60
419 Grafton Ave 0.73mi 2/1.0 950 (+2%) 7mo $138,500 $146 58
800 Ely St 0.29mi 3/1.5 (+1) 1,070 (+14%) 0mo $133,800 $125 55
256 Rockingham Ave 0.71mi 2/1.0 880 (-6%) 7mo $153,000 $174 51
724 Bridge Ave 0.50mi 3/1.0 (+1) 857 (-8%) 8mo $70,000 $82 51
109 Allen Ave 0.70mi 2/1.0 864 (-8%) 6mo $121,000 $140 50
726 Pennsylvania Ave Lot : 58 0.61mi 2/1.0 1,050 (+12%) 4mo $132,000 $126 48
726 Pennsylvania Ave 0.61mi 2/1.0 1,050 (+12%) 4mo $132,000 $126 48
704 Republic Ave 0.50mi 3/1.5 (+1) 1,044 (+12%) 8mo $155,000 $148 44
804 Hannah Ave 0.57mi 3/1.0 (+1) 1,060 (+13%) 4mo $124,000 $117 43

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-13,248
Equity at exit
$14,150
10-year hold
IRR
-5.0%
Equity multiple
0.67×
Total profit
$-8,757
Equity at exit
$8,205

Cash invested: $26,572 (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 48801

Home prices YoY
-32.0%
Active inventory
89
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$872 medium interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,424/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$33

Break-even live

Break-even rent $830
Max offer price $94,900
Occupancy floor 91%

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
$23,725
Closing costs
$2,847
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
240 Windsor St Alma, MI 1.0–2.0 1.0 675 $875 $1.30 43d 1 0.34mi
213 W Downie St Unit B Alma, MI 2.0 1.0 580 $800 $1.38 43d 1 0.93mi
307 W Elizabeth St Alma, MI 2.0 1.0 650 $850 $1.31 43d 1 1.12mi
307 W Elizabeth St Unit 307 Alma, MI 2.0 1.0 750 $950 $1.27 43d 1 1.12mi

Listing history 48 events

  1. 2026-06-18
    days on market $94,900 Active 161 DOM
  2. 2026-06-17
    days on market $94,900 Active 160 DOM
  3. 2026-06-16
    days on market $94,900 Active 159 DOM
  4. 2026-06-15
    days on market $94,900 Active 158 DOM
  5. 2026-06-13
    days on market $94,900 Active 156 DOM
  6. 2026-06-12
    pricedays on market $94,900 Active 155 DOM
  7. 2026-06-09
    days on market $102,500 Active 152 DOM
  8. 2026-06-08
    days on market $102,500 Active 151 DOM
  9. 2026-06-07
    days on market $102,500 Active 150 DOM
  10. 2026-06-07
    days on market $102,500 Active 149 DOM
  11. 2026-06-04
    days on market $102,500 Active 146 DOM
  12. 2026-06-02
    days on market $102,500 Active 145 DOM
  13. 2026-06-01
    days on market $102,500 Active 144 DOM
  14. 2026-05-31
    days on market $102,500 Active 143 DOM
  15. 2026-05-31
    days on market $102,500 Active 142 DOM
  16. 2026-05-09
    price $102,500 631-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  17. 2026-05-09
    price $102,500 611-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  18. 2026-04-12
    price $109,000 631-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  19. 2026-04-12
    price $109,000 611-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  20. 2026-03-11
    price $114,900 631-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  21. 2026-03-11
    price $114,900 611-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  22. 2026-02-10
    price $119,900 631-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  23. 2026-02-10
    price $119,900 611-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  24. 2026-01-08
    listed $124,900 Active 631-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  25. 2026-01-08
    listed $124,900 Active 611-char remark
    Show marketing remark (611 chars)

    Charming 2-bedroom corner-lot home in the City of Alma, is ready for its next chapter. Step inside to an open-concept living, kitchen, and dining area that makes everyday living easy. Youll also find a convenient main-floor laundry room, a full bathroom, and a 1-car attached garage for added storage and winter convenience. Outside, the home sits on a nice corner lot, providing extra yard space and curb appeal in an established neighborhood. While being sold as-is, the property offers a great opportunity for owner-occupants or investors to add value with some personal touches. Schedule your showing today.

  26. 2025-06-07
    historical
  27. 2025-06-07
    historical
  28. 2025-05-21
    status Active
  29. 2025-05-21
    historical
  30. 2025-05-02
    price $126,000
  31. 2025-05-01
    price $126,000
  32. 2025-04-22
    status Active
  33. 2025-04-22
    historical
  34. 2025-04-10
    status Active
  35. 2025-04-10
    status Back on Market
  36. 2025-04-08
    historical
  37. 2025-04-08
    historical
  38. 2025-03-15
    price $127,000
  39. 2025-03-15
    price $127,000
  40. 2025-02-07
    listed $129,000 Active
  41. 2025-02-07
    listed $129,000 Active
  42. 2023-05-18
    soldstatus $115,000 Sold
  43. 2023-05-18
    soldstatus $115,000 Closed
  44. 2023-05-18
    soldstatus $115,000
  45. 2023-04-09
    status Pending
  46. 2023-04-09
    status Pending
  47. 2023-04-05
    listed $99,900 Active
  48. 2023-04-05
    listed $99,900 Active

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

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 ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$10,467
− Mortgage interest
−$5,316
− Property taxes
−$1,424
− Insurance
−$474
− Repairs & maintenance
−$837
− Management
−$837
− Depreciation
−$2,761
Taxable loss
−$1,182
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$284
After-tax cash flow
$683/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
Alma Public Schools
NCES district ID
2602640
Math proficiency
28% ▼ -9.00%
Reading proficiency
44% ▼ -3.00%
Median HH income
$36,651
Composite
29.84/100
National rank
#6415
State rank
#288 of 540 in MI

Livability — Alma

Score
69/100
State rank
#345
US rank
#8809

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alma, MI
City population
13,433
Population (ZIP)
13,433

Population outlook (Gratiot County) Hauer SSP2

Today (2025)
39,991 people
By 2030
38,944 · -2.6%
By 2040
36,694 · -8.2%
By 2050
34,314 · -14.2%
By 2075
27,693 · -30.8%
By 2100
20,809 · -48.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 10% Two or more races 4% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 5% Slovak 3% Iranian 2%
Foreign-born
2% · Canada, South Korea
Languages at home
94% English-only · Spanish 4% French/Haitian/Cajun 1%

Political lean MEDSL · Gratiot

2024 margin
Solid R (+31.3) · D 33.7% · R 65.0% · Other 1.4%
2008→2024 swing
-35.7pp toward R · 2008: 4.4pp · 2024: -31.3pp
All cycles
2024: R+31.3 2020: R+28.3 2016: R+25.6 2012: R+3.9 2008: D+4.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -99.16%
Current HPI
210.3208
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

+2.6% since first listed
33 events — show timeline
  • 2026-05-09 Price Changed $102,500 MiRealSource-MiMLS
  • 2026-05-09 Price Changed $102,500 REALCOMP
  • 2026-04-12 Price Changed $109,000 MiRealSource-MiMLS
  • 2026-04-12 Price Changed $109,000 REALCOMP
  • 2026-03-11 Price Changed $114,900 MiRealSource-MiMLS
  • 2026-03-11 Price Changed $114,900 REALCOMP
  • 2026-02-10 Price Changed $119,900 MiRealSource-MiMLS
  • 2026-02-10 Price Changed $119,900 REALCOMP
  • 2026-01-08 Listed $124,900 REALCOMP
  • 2026-01-08 Listed $124,900 MiRealSource-MiMLS
  • 2025-06-07 Listing Removed MiRealSource-MiMLS
  • 2025-06-07 Listing Removed REALCOMP
  • 2025-05-21 Relisted REALCOMP
  • 2025-05-21 Listing Removed REALCOMP
  • 2025-05-02 Price Changed $126,000 MiRealSource-MiMLS
  • 2025-05-01 Price Changed $126,000 REALCOMP
  • 2025-04-22 Relisted REALCOMP
  • 2025-04-22 Listing Removed REALCOMP
  • 2025-04-10 Relisted REALCOMP
  • 2025-04-10 Relisted MiRealSource-MiMLS
  • 2025-04-08 Listing Removed MiRealSource-MiMLS
  • 2025-04-08 Listing Removed REALCOMP
  • 2025-03-15 Price Changed $127,000 MiRealSource-MiMLS
  • 2025-03-15 Price Changed $127,000 REALCOMP
  • 2025-02-07 Listed $129,000 MiRealSource-MiMLS
  • 2025-02-07 Listed $129,000 REALCOMP
  • 2023-05-18 Sold (Public Records) $115,000 Public Records
  • 2023-05-18 Sold (MLS) $115,000 MiRealSource-MiMLS
  • 2023-05-18 Sold (MLS) $115,000 REALCOMP
  • 2023-04-09 Pending REALCOMP
  • 2023-04-09 Pending MiRealSource-MiMLS
  • 2023-04-05 Listed $99,900 MiRealSource-MiMLS
  • 2023-04-05 Listed $99,900 REALCOMP

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…