CashFlowRE
Sign in Sign up
1625 N Church St
C- Composite 51.41
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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.1/10.0
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$110,000

1625 N Church St · Kalamazoo, MI 49007
2 bd · 1.0 ba · 616 sqft · SingleFamily public records · 48 Days on market
Built 1927 6,098 sqft lot

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

Listing remarks MLS

Charming Kalamazoo Promise-Qualified Home! Move right in and enjoy this well-maintained home featuring a spacious living room, a cozy 3-season porch, and a deck surrounded by mature trees--perfect for relaxation. The kitchen offers updated countertops, a stylish backsplash, and comes complete with all appliances. Laundry is currently located in the basement, with an additional hookup available in the main-floor bedroom for convenience. Recent updates include upgraded electrical, vinyl siding, water heater and windows. Roof was updated 3 years ago. A 1-car detached garage adds extra storage and parking convenience.

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 1927

Property features AI

Finance

  • Other: Property type: Residential single family residence
  • Financial info: Financial details not provided
  • HOA & community: HOA information not provided

Exterior

  • Parking: Detached 1-car garage
  • Security: Security information not provided
  • Utilities: Public water; Natural gas connected; Cable connected
  • Home design: Ranch-style single family residence; Built in 1927; Living area 616
  • Construction: Vinyl siding; Shingle roof; Foundation information not provided
  • Exterior features: Sidewalk; Paved road access

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bedrooms: Bedrooms information not provided
  • Flooring: Flooring information not provided
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Window air conditioning units
  • Interior features: Five total rooms; Full basement
  • Laundry & utility: Washer; Dryer; 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 2-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $122 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 3.4% in Kalamazoo — 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 76/100 on livability (#141 in MI, #3,492 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime F, employment D-.
  • 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: Milwood Elementary School (376 students, 82% 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 soft (-0.8%/yr); 77 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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 34% of the median local income ($39k/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 $761 of loan paydown is wiped out by about $3k 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

  • It's been on market 48 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 17 sale attempts since 11y 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 $60k; list at $110k implies a 83% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — 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. 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?
  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
1.01%
Cap rate
7.62%
Cash-on-cash
4.73%
DSCR
1.21
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$52,360
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1619 N Church St 0.01mi 1/2.0 (-1) 615 (-0%) 21mo $14,750 $24 72
727 Mabel St 0.63mi 2/1.0 615 (-0%) 11mo $122,000 $198 61
2318 Woodward Ave 0.65mi 2/1.0 650 (+6%) 0mo $39,000 $60 60
1617 N Rose St 0.10mi 1/1.0 (-1) 539 (-12%) 11mo $84,400 $157 60
1910 Union St 0.18mi 2/1.0 528 (-14%) 9mo $84,000 $159 60
1817 N Rose St 0.15mi 2/1.0 528 (-14%) 23mo $45,000 $85 50
1914 N Rose St 0.21mi 2/1.0 528 (-14%) 24mo $20,000 $38 47

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.57×
Total profit
$-13,335
Equity at exit
$16,401
10-year hold
IRR
-8.5%
Equity multiple
0.54×
Total profit
$-14,200
Equity at exit
$9,511

Cash invested: $30,800 (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 49007

Rents YoY
-0.8%
Active inventory
77
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,114 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$136 /mo · $1,631/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$122

Break-even live

Break-even rent $960
Max offer price $110,000
Occupancy floor 84%

Sensitivity live

Price -10% $184 -5% $153 +0% $122 +5% $90 +10% $59
Rent -10% $33 -5% $78 +0% $122 +5% $166 +10% $210
Rate -1.0pp $177 -0.5pp $149 base $122 +0.5pp $93 +1.0pp $64

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
$27,500
Closing costs
$3,300
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
525 E Ransom St Kalamazoo, MI 1.0–2.0 1.0–2.0 807 $1,625 $2.01 22d 1 0.93mi
805 Douglas Ave Unit 1 Kalamazoo, MI 1.0 1.0 600 $875 $1.46 15d 1 0.93mi
807 Ferris Ct Unit 3 Kalamazoo, MI 1.0 1.0 680 $870 $1.28 22d 1 1.06mi
807 Ferris Ct Unit 1 Kalamazoo, MI 1.0 1.0 680 $910 $1.34 22d 1 1.06mi
323 Woodward Ave Unit 2 Kalamazoo, MI 1.0 1.0 700 $1,350 $1.93 22d 1 1.08mi
315 Woodward Ave Unit 5 Kalamazoo, MI 1.0 1.0 600 $715 $1.19 15d 1 1.09mi
103 Devon Ave Unit c5 Parchment, MI 2.0 1.0 558 $945 $1.69 45d 1 1.36mi
809 W Cedar St Unit 2 Kalamazoo, MI 1.0 1.0 600 $795 $1.32 22d 1 1.47mi
530 S Rose St Kalamazoo, MI 1.0 1.0 695 $1,352 $1.94 15d 1 1.48mi

Listing history 43 events

  1. 2026-05-20
    status Pending 622-char remark
    Show marketing remark (621 chars)

    Charming Kalamazoo Promise-Qualified Home! Move right in and enjoy this well-maintained home featuring a spacious living room, a cozy 3-season porch, and a deck surrounded by mature trees--perfect for relaxation. The kitchen offers updated countertops, a stylish backsplash, and comes complete with all appliances. Laundry is currently located in the basement, with an additional hookup available in the main-floor bedroom for convenience. Recent updates include upgraded electrical, vinyl siding, water heater and windows. Roof was updated 3 years ago. A 1-car detached garage adds extra storage and parking convenience.

  2. 2026-05-20
    status Pending 621-char remark
    Show marketing remark (621 chars)

    Charming Kalamazoo Promise-Qualified Home! Move right in and enjoy this well-maintained home featuring a spacious living room, a cozy 3-season porch, and a deck surrounded by mature trees--perfect for relaxation. The kitchen offers updated countertops, a stylish backsplash, and comes complete with all appliances. Laundry is currently located in the basement, with an additional hookup available in the main-floor bedroom for convenience. Recent updates include upgraded electrical, vinyl siding, water heater and windows. Roof was updated 3 years ago. A 1-car detached garage adds extra storage and parking convenience.

  3. 2026-05-20
    status Pending
    Show marketing remark (621 chars)

    Charming Kalamazoo Promise-Qualified Home! Move right in and enjoy this well-maintained home featuring a spacious living room, a cozy 3-season porch, and a deck surrounded by mature trees--perfect for relaxation. The kitchen offers updated countertops, a stylish backsplash, and comes complete with all appliances. Laundry is currently located in the basement, with an additional hookup available in the main-floor bedroom for convenience. Recent updates include upgraded electrical, vinyl siding, water heater and windows. Roof was updated 3 years ago. A 1-car detached garage adds extra storage and parking convenience.

  4. 2026-04-02
    listed $110,000 Active 622-char remark
    Show marketing remark (621 chars)

    Charming Kalamazoo Promise-Qualified Home! Move right in and enjoy this well-maintained home featuring a spacious living room, a cozy 3-season porch, and a deck surrounded by mature trees--perfect for relaxation. The kitchen offers updated countertops, a stylish backsplash, and comes complete with all appliances. Laundry is currently located in the basement, with an additional hookup available in the main-floor bedroom for convenience. Recent updates include upgraded electrical, vinyl siding, water heater and windows. Roof was updated 3 years ago. A 1-car detached garage adds extra storage and parking convenience.

  5. 2026-04-02
    listed $110,000 Active 621-char remark
    Show marketing remark (621 chars)

    Charming Kalamazoo Promise-Qualified Home! Move right in and enjoy this well-maintained home featuring a spacious living room, a cozy 3-season porch, and a deck surrounded by mature trees--perfect for relaxation. The kitchen offers updated countertops, a stylish backsplash, and comes complete with all appliances. Laundry is currently located in the basement, with an additional hookup available in the main-floor bedroom for convenience. Recent updates include upgraded electrical, vinyl siding, water heater and windows. Roof was updated 3 years ago. A 1-car detached garage adds extra storage and parking convenience.

  6. 2026-04-02
    listed $110,000 Active
    Show marketing remark (621 chars)

    Charming Kalamazoo Promise-Qualified Home! Move right in and enjoy this well-maintained home featuring a spacious living room, a cozy 3-season porch, and a deck surrounded by mature trees--perfect for relaxation. The kitchen offers updated countertops, a stylish backsplash, and comes complete with all appliances. Laundry is currently located in the basement, with an additional hookup available in the main-floor bedroom for convenience. Recent updates include upgraded electrical, vinyl siding, water heater and windows. Roof was updated 3 years ago. A 1-car detached garage adds extra storage and parking convenience.

  7. 2025-12-26
    historical
  8. 2025-12-25
    historical
  9. 2025-10-22
    price $102,500
  10. 2025-10-21
    price $102,500
  11. 2025-10-21
    price $102,500
  12. 2025-09-25
    listed $110,000 Active
  13. 2025-09-24
    listed $110,000 Active
  14. 2022-11-29
    soldstatus $60,000
  15. 2022-11-22
    soldstatus $60,000 Sold
  16. 2022-11-22
    soldstatus $60,000 Sold
  17. 2022-10-26
    status Pending
  18. 2022-10-26
    status Pending
  19. 2022-10-26
    status Pending
  20. 2022-10-05
    listed $64,900 Active
  21. 2022-10-05
    listed $64,900 Active
  22. 2022-10-05
    listed $64,900 Active
  23. 2020-11-18
    historical
  24. 2020-11-18
    soldstatus $30,000
  25. 2020-11-18
    soldstatus $30,000 Sold
  26. 2020-11-12
    status Pending
  27. 2020-11-11
    status Active
  28. 2020-11-03
    status Pending
  29. 2020-10-29
    price $39,999
  30. 2020-10-13
    listed $39,999
  31. 2020-10-13
    listed $43,000 Active
  32. 2020-10-13
    listed $39,999
  33. 2020-05-07
    soldstatus $13,500
  34. 2020-05-07
    soldstatus $13,500 Sold
  35. 2020-04-30
    status Pending
  36. 2020-04-22
    listed $20,000
  37. 2020-04-22
    listed $20,000 Active
  38. 2020-04-22
    listed $20,000
  39. 2015-09-25
    soldstatus $8,500
  40. 2015-09-25
    soldstatus $8,500 Sold
  41. 2015-09-18
    status Pending
  42. 2015-09-03
    listed $9,900 Active
  43. 2015-08-07
    listed $9,900

ⓘ 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
$1,631 · $136/mo
Projected year-2 tax
$1,663 · $139/mo
Expected delta
+$31/yr (+$3/mo · 1.9%)

ⓘ 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 ≥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
$13,369
− Mortgage interest
−$6,162
− Property taxes
−$1,631
− Insurance
−$550
− Repairs & maintenance
−$1,070
− Management
−$1,070
− Depreciation
−$3,200
Taxable loss
−$313
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$75
After-tax cash flow
$1,533/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 — Kalamazoo

Score
76/100
State rank
#141
US rank
#3492

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kalamazoo, MI
County
Kalamazoo County · 224,317 people
City population
121,397
Metro
Kalamazoo-Portage, MI
Population (ZIP)
9,836
Household income
$39,344
Rent vs Own
75.8% rent · 24.2% own
Severe rent burden
816.0

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 0.61)
Race & ethnicity
White 44% Black 44% Two or more races 7% Hispanic / Latino 3%
Common ancestry
Iranian 3% Romanian 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% French/Haitian/Cajun 1% Arabic 1%

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
▼ -68.80%
Current HPI
112.4973
Rent YoY
▼ -0.85%
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

+1011.1% since first listed
43 events — show timeline
  • 2026-05-20 Pending REALCOMP
  • 2026-05-20 Pending MiRealSource-MiMLS
  • 2026-05-20 Pending SW Michigan MLS
  • 2026-04-02 Listed $110,000 SW Michigan MLS
  • 2026-04-02 Listed $110,000 MiRealSource-MiMLS
  • 2026-04-02 Listed $110,000 REALCOMP
  • 2025-12-26 Listing Removed MiRealSource-MiMLS
  • 2025-12-25 Listing Removed REALCOMP
  • 2025-10-22 Price Changed $102,500 MiRealSource-MiMLS
  • 2025-10-21 Price Changed $102,500 REALCOMP
  • 2025-10-21 Price Changed $102,500 SW Michigan MLS
  • 2025-09-25 Listed $110,000 REALCOMP
  • 2025-09-24 Listed $110,000 MiRealSource-MiMLS
  • 2022-11-29 Sold (Public Records) $60,000 Public Records
  • 2022-11-22 Sold (MLS) $60,000 SW Michigan MLS
  • 2022-11-22 Sold (MLS) $60,000 REALCOMP
  • 2022-10-26 Pending MiRealSource-MiMLS
  • 2022-10-26 Pending REALCOMP
  • 2022-10-26 Pending SW Michigan MLS
  • 2022-10-05 Listed $64,900 MiRealSource-MiMLS
  • 2022-10-05 Listed $64,900 SW Michigan MLS
  • 2022-10-05 Listed $64,900 REALCOMP
  • 2020-11-18 Listing Removed SW Michigan MLS
  • 2020-11-18 Sold (MLS) $30,000 SW Michigan MLS
  • 2020-11-18 Sold (MLS) $30,000 REALCOMP
  • 2020-11-12 Pending SW Michigan MLS
  • 2020-11-11 Relisted SW Michigan MLS
  • 2020-11-03 Pending SW Michigan MLS
  • 2020-10-29 Price Changed $39,999 SW Michigan MLS
  • 2020-10-13 Listed $39,999 MiRealSource-MiMLS
  • 2020-10-13 Listed $43,000 SW Michigan MLS
  • 2020-10-13 Listed $39,999 REALCOMP
  • 2020-05-07 Sold (MLS) $13,500 SW Michigan MLS
  • 2020-05-07 Sold (MLS) $13,500 REALCOMP
  • 2020-04-30 Pending SW Michigan MLS
  • 2020-04-22 Listed $20,000 MiRealSource-MiMLS
  • 2020-04-22 Listed $20,000 SW Michigan MLS
  • 2020-04-22 Listed $20,000 REALCOMP
  • 2015-09-25 Sold (MLS) $8,500 SW Michigan MLS
  • 2015-09-25 Sold (MLS) $8,500 REALCOMP
  • 2015-09-18 Pending SW Michigan MLS
  • 2015-09-03 Listed $9,900 SW Michigan MLS
  • 2015-08-07 Listed $9,900 REALCOMP

Property tax history

+10.5%/yr

Latest (2025): $1,631 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…