CashFlowRE
Sign in Sign up
2147 Plainfield Ave NE
B Composite 70.93
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 +27.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.5/10.0
  • 1% rule +7.0/10.0
  • 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

$199,900

2147 Plainfield Ave NE · Grand Rapids, MI 49505
4 bd · 2.0 ba · 1,302 sqft · SingleFamily public records · 13 Days on market
Built 1900 6,621 sqft lot $154/sqft · 6% below area Est $297k · 33% under ↓ 26% since listing

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

Listing remarks MLS

A spacious 4-bedroom, 2-bath home in Northeast Grand Rapids offering flexibility, value, and opportunity in today's market. Recently refreshed with new paint and light updates, the home features multiple living areas and a layout that adapts to your needs. Whether you're looking for extra space, room for extended living, or exploring house hack potential, this property gives you options. The unique floor plan creates separation between living spaces ideal for privacy, flexibility, or future possibilities. Outside, enjoy your own driveway and off-street parking and a nice-sized backyard, all in a location close to shopping, dining, and major highways for an easy commute. If you're looking for space, versatility, and value in NE Grand Rapids, this is one you don't want to miss.

Key facts

  • Unique floor plan
  • Nice-sized backyard
  • Off-street parking

Tags

MULTIPLE LIVING AREASUNIQUE FLOOR PLANOFF-STREET PARKINGNICE-SIZED BACKYARDLOCATION CLOSE TO SHOPPINGLOCATION CLOSE TO DINING

Property features AI

Exterior

  • Utilities: Public water; Natural gas available and connected; Electricity available; Natural gas water heater
  • Home design: Traditional style single-family home; Built in 1900
  • Construction: Vinyl siding; Shingle roof
  • Exterior features: Sidewalk; Paved road access

Interior

  • Kitchen: Oven; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Hot water heating; Radiant heating
  • Interior features: Pantry; Full basement; 8 total rooms

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/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $578 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Cap rate 9.8% 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.
  • Zoned schools: Aberdeen Academy (math 12% / reading 22%, grade F, #1,149 of 1,397 statewide, top 84%, 234 students, 77% FRL); Riverside Middle School (math 8% / reading 17%, grade F, #466 of 493 statewide, top 95%, 248 students, 89% FRL); Union High School (math 2% / reading 12%, grade F, #699 of 713 statewide, top 99%, 922 students, 88% FRL).
  • Market conditions: Rents rising fast (+4.5%/yr); 149 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,253 units permitted in Kent County in 2024 (969 in 5+ unit buildings).
  • This rent runs 38% 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 $56k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $199,900

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  4. 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.
  5. 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.
  6. 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
1.20%
Cap rate
9.76%
Cash-on-cash
12.40%
DSCR
1.55
GRM
7.0

CMA / ARV

ARV (median comp)
$297,095
List price
$199,900
Delta
-19.25%
Verdict
UNDERPRICED
Comps
8 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
3.7%
Equity multiple
1.15×
Total profit
$8,220
Equity at exit
$29,806
10-year hold
IRR
14.6%
Equity multiple
2.26×
Total profit
$70,605
Equity at exit
$17,284

Cash invested: $55,972 (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
7.0×

Monthly cashflow live

Estimated rent
$2,393 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$181 /mo · $2,168/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$503
Net cashflow
$578

Break-even live

Break-even rent $1,661
Max offer price $199,900
Occupancy floor 71%

Sensitivity live

Price -10% $691 -5% $635 +0% $578 +5% $522 +10% $465
Rent -10% $389 -5% $484 +0% $578 +5% $673 +10% $767
Rate -1.0pp $679 -0.5pp $629 base $578 +0.5pp $526 +1.0pp $474

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
$49,975
Closing costs
$5,997
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
138 Travis St NE Grand Rapids, MI 4.0 2.0 1800 $2,395 $1.33 13d 1 0.80mi
50 Mathews Ct NE Grand Rapids, MI 3.0 1.5 1100 $1,850 $1.68 45d 1 1.03mi
135 Page St NE Grand Rapids, MI 3.0 2.0 1100 $3,100 $2.82 45d 1 1.18mi
1300 3 Mile Rd NE Grand Rapids, MI 1.0–3.0 1.5–2.5 1270 $2,705 $2.13 4d 1 1.18mi
3075 Plainfield Ave NE Grand Rapids, MI 3.0 2.0 1652 $1,895 $1.15 23d 1 1.35mi
3101 Plainfield Ave NE Grand Rapids, MI 3.0 2.0 1305 $1,795 $1.38 4d 1 1.39mi

Listing history 16 events

  1. 2026-06-14
    statusdays on market $199,900 Pending 13 DOM
    Show marketing remark (786 chars)

    A spacious 4-bedroom, 2-bath home in Northeast Grand Rapids offering flexibility, value, and opportunity in today's market. Recently refreshed with new paint and light updates, the home features multiple living areas and a layout that adapts to your needs. Whether you're looking for extra space, room for extended living, or exploring house hack potential, this property gives you options. The unique floor plan creates separation between living spaces ideal for privacy, flexibility, or future possibilities. Outside, enjoy your own driveway and off-street parking and a nice-sized backyard, all in a location close to shopping, dining, and major highways for an easy commute. If you're looking for space, versatility, and value in NE Grand Rapids, this is one you don't want to miss.

  2. 2026-06-13
    days on market $199,900 Active 12 DOM
    Show marketing remark (786 chars)

    A spacious 4-bedroom, 2-bath home in Northeast Grand Rapids offering flexibility, value, and opportunity in today's market. Recently refreshed with new paint and light updates, the home features multiple living areas and a layout that adapts to your needs. Whether you're looking for extra space, room for extended living, or exploring house hack potential, this property gives you options. The unique floor plan creates separation between living spaces ideal for privacy, flexibility, or future possibilities. Outside, enjoy your own driveway and off-street parking and a nice-sized backyard, all in a location close to shopping, dining, and major highways for an easy commute. If you're looking for space, versatility, and value in NE Grand Rapids, this is one you don't want to miss.

  3. 2026-06-10
    days on market $199,900 Active 10 DOM
  4. 2026-06-09
    days on market $199,900 Active 9 DOM
  5. 2026-06-08
    days on market $199,900 Active 8 DOM
  6. 2026-06-07
    days on market $199,900 Active 7 DOM
  7. 2026-06-05
    days on market $199,900 Active 4 DOM
  8. 2026-06-03
    days on market $199,900 Active 3 DOM
  9. 2026-06-03
    days on market $199,900 Active 2 DOM
  10. 2026-05-31
    pricestatusdays on marketlisting id $199,900 Active 1 DOM
    Show marketing remark (786 chars)

    A spacious 4-bedroom, 2-bath home in Northeast Grand Rapids offering flexibility, value, and opportunity in today's market. Recently refreshed with new paint and light updates, the home features multiple living areas and a layout that adapts to your needs. Whether you're looking for extra space, room for extended living, or exploring house hack potential, this property gives you options. The unique floor plan creates separation between living spaces ideal for privacy, flexibility, or future possibilities. Outside, enjoy your own driveway and off-street parking and a nice-sized backyard, all in a location close to shopping, dining, and major highways for an easy commute. If you're looking for space, versatility, and value in NE Grand Rapids, this is one you don't want to miss.

  11. 2026-05-09
    price $239,900 764-char remark
  12. 2026-05-08
    price $239,900 1162-char remark
  13. 2026-05-08
    price $239,900
  14. 2026-05-02
    listed $269,900 Active 764-char remark
  15. 2026-05-02
    listed $269,900 Active 1162-char remark
  16. 2026-05-02
    listed $269,900 Active

ⓘ 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
$2,168 · $181/mo
Projected year-2 tax
$2,623 · $219/mo
Expected delta
+$455/yr (+$38/mo · 21.0%)

ⓘ 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 3/10 Moderate 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
$28,717
− Mortgage interest
−$11,198
− Property taxes
−$2,168
− Insurance
−$1,000
− Repairs & maintenance
−$2,297
− Management
−$2,297
− Depreciation
−$5,815
Taxable income
$3,942
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$946
After-tax cash flow
$5,993/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

-25.9% since first listed
15 events — show timeline
  • 2026-06-14 Pending REALCOMP
  • 2026-06-13 Pending MiRealSource-MiMLS
  • 2026-06-13 Pending SW Michigan MLS
  • 2026-05-31 Listed $199,900 REALCOMP
  • 2026-05-31 Listed $199,900 SW Michigan MLS
  • 2026-05-31 Listed $199,900 MiRealSource-MiMLS
  • 2026-05-22 Pending MiRealSource-MiMLS
  • 2026-05-22 Pending REALCOMP
  • 2026-05-21 Listing Removed REALCOMP
  • 2026-05-21 Listing Removed MiRealSource-MiMLS
  • 2026-05-09 Price Changed $239,900 MiRealSource-MiMLS
  • 2026-05-08 Price Changed $239,900 REALCOMP
  • 2026-05-08 Price Changed $239,900 SW Michigan MLS
  • 2026-05-02 Listed $269,900 REALCOMP
  • 2026-05-02 Listed $269,900 MiRealSource-MiMLS

Property tax history

+1.8%/yr

Latest (2025): $2,168 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…