CashFlowRE
Sign in Sign up
17064 Hawk Ct
F Composite 20.14
Why this score? — see what drove the F 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 +5.2/30.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • ARV discount +2.9/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$288,000

17064 Hawk Ct · Three Rivers, MI 49093
3 bd · 2.0 ba · 1,188 sqft · SingleFamily public records · 41 Days on market
Built 1995 0.35 ac lot $242/sqft · 75% above area Est $261k · 10% over $13/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Sought after Tamarac Subdivision home with open concept living room, dining area, and kitchen in this spacious 3 bedroom, 2 bath with approximately 1,888 sq ft. The finished basement offers additional living space and includes a potential extra room. Recent updates include new flooring throughout the main level, new countertops, and brand new kitchen appliances including the refrigerator, dishwasher, and microwave. The washer, dryer, and water heater have all been replaced within the last two years. The home also features a brand new water softener and reverse osmosis drinking water system. Additional improvements include a recently pumped and inspected septic system and a new water line at the main. The fully fenced backyard features a large new cement patio, offering great outdoor space for relaxing or entertaining.

Key facts

  • 0.35 acre lot
  • 2 garage spots
  • Built 1995

Property features AI

Finance

  • HOA & community: Association fee $150 annually; Part of an association

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Natural gas
  • Home design: Ranch style; Single-family residence; Residential property
  • Construction: Built in 1995; Vinyl siding; Composition roof; Full basement foundation
  • Exterior features: Cul-de-sac lot; Paved road

Interior

  • Kitchen: Dishwasher; Range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Garage door opener; Eat-in kitchen; Pantry; Full basement; 6 total rooms
  • 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 3-bed/2.0-bath single-family listed at $288k.

Deal economics

  • At list price, monthly cash flow is $-651 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $173k (39.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $135k (53.2% below list).
  • Recommended offer: $135k (53.2% below list) — sets the bar for 1% rule.
  • Cap rate 3.6% vs local median 5.2% in Three Rivers — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 70/100 on livability (#306 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, crime D, amenities F.
  • Three Rivers Community Schools (town): math 37% / reading 45% proficiency, ranked #200 of 540 in MI (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 178 active listings in the ZIP; 125 units permitted in St. Joseph County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • St. Joseph County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($279k) is reasonable based on typical stale-listing flexibility.
  • 25 sale attempts since 27y 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 $164k; list at $288k implies a 76% gain — meaningful room to come down on a strong offer.
Recommended offer $134,842 (53.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 53% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.47%
Cap rate
3.58%
Cash-on-cash
-9.69%
DSCR
0.57
GRM
17.8

CMA / ARV

ARV (median comp)
$261,457
List price
$288,000
Delta
10.15%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17363 Mackinaw 0.36mi 3/1.5 1,176 (-1%) 1mo $235,000 $200 79
57145 Linda Ave 0.37mi 4/2.0 (+1) 1,086 (-9%) 8mo $240,000 $221 57
57150 Linda Ave 0.39mi 3/2.0 1,301 (+10%) 12mo $240,000 $184 56
16917 Bridgette Dr 0.48mi 3/1.5 1,338 (+13%) 17mo $235,000 $176 40

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
-33.8%
Equity multiple
-0.09×
Total profit
$-88,297
Equity at exit
$42,942
10-year hold
IRR
-42.5%
Equity multiple
-0.62×
Total profit
$-130,902
Equity at exit
$24,901

Cash invested: $80,640 (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 49093

Active inventory
178
Price-to-rent
17.8×

Monthly cashflow live

Estimated rent
$1,348 medium interval (Pro) →
Mortgage (P&I)
$1,510
Tax from tax record
$73 /mo · $879/yr
Insurance
$120
HOA
$13
Vacancy / Maint / Mgmt
$283
Net cashflow
$-651

Break-even live

Break-even rent $2,173
Max offer price $172,946
Occupancy floor

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
$72,000
Closing costs
$8,640
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.

HOA detail

Monthly dues
$13 · $156/yr
Likely covers
water

Listing history 50 events

  1. 2026-06-15
    status $288,000 Pending 41 DOM
    Show marketing remark (829 chars)

    Sought after Tamarac Subdivision home with open concept living room, dining area, and kitchen in this spacious 3 bedroom, 2 bath with approximately 1,888 sq ft. The finished basement offers additional living space and includes a potential extra room. Recent updates include new flooring throughout the main level, new countertops, and brand new kitchen appliances including the refrigerator, dishwasher, and microwave. The washer, dryer, and water heater have all been replaced within the last two years. The home also features a brand new water softener and reverse osmosis drinking water system. Additional improvements include a recently pumped and inspected septic system and a new water line at the main. The fully fenced backyard features a large new cement patio, offering great outdoor space for relaxing or entertaining.

  2. 2026-06-15
    days on market $288,000 Active 41 DOM
    Show marketing remark (829 chars)

    Sought after Tamarac Subdivision home with open concept living room, dining area, and kitchen in this spacious 3 bedroom, 2 bath with approximately 1,888 sq ft. The finished basement offers additional living space and includes a potential extra room. Recent updates include new flooring throughout the main level, new countertops, and brand new kitchen appliances including the refrigerator, dishwasher, and microwave. The washer, dryer, and water heater have all been replaced within the last two years. The home also features a brand new water softener and reverse osmosis drinking water system. Additional improvements include a recently pumped and inspected septic system and a new water line at the main. The fully fenced backyard features a large new cement patio, offering great outdoor space for relaxing or entertaining.

  3. 2026-06-14
    days on market $288,000 Active 39 DOM
  4. 2026-06-13
    days on market $288,000 Active 38 DOM
  5. 2026-06-10
    days on market $288,000 Active 36 DOM
  6. 2026-06-09
    days on market $288,000 Active 35 DOM
  7. 2026-06-08
    days on market $288,000 Active 34 DOM
  8. 2026-06-07
    days on market $288,000 Active 33 DOM
  9. 2026-06-05
    days on market $288,000 Active 30 DOM
  10. 2026-06-03
    days on market $288,000 Active 29 DOM
  11. 2026-06-02
    days on market $288,000 Active 28 DOM
  12. 2026-06-01
    days on market $288,000 Active 27 DOM
  13. 2026-05-31
    days on market $288,000 Active 26 DOM
  14. 2026-05-30
    days on market $288,000 Active 25 DOM
  15. 2026-05-05
    listed $288,000 Active 831-char remark
    Show marketing remark (829 chars)

    Sought after Tamarac Subdivision home with open concept living room, dining area, and kitchen in this spacious 3 bedroom, 2 bath with approximately 1,888 sq ft. The finished basement offers additional living space and includes a potential extra room. Recent updates include new flooring throughout the main level, new countertops, and brand new kitchen appliances including the refrigerator, dishwasher, and microwave. The washer, dryer, and water heater have all been replaced within the last two years. The home also features a brand new water softener and reverse osmosis drinking water system. Additional improvements include a recently pumped and inspected septic system and a new water line at the main. The fully fenced backyard features a large new cement patio, offering great outdoor space for relaxing or entertaining.

  16. 2026-05-05
    listed $288,000 Active 829-char remark
    Show marketing remark (829 chars)

    Sought after Tamarac Subdivision home with open concept living room, dining area, and kitchen in this spacious 3 bedroom, 2 bath with approximately 1,888 sq ft. The finished basement offers additional living space and includes a potential extra room. Recent updates include new flooring throughout the main level, new countertops, and brand new kitchen appliances including the refrigerator, dishwasher, and microwave. The washer, dryer, and water heater have all been replaced within the last two years. The home also features a brand new water softener and reverse osmosis drinking water system. Additional improvements include a recently pumped and inspected septic system and a new water line at the main. The fully fenced backyard features a large new cement patio, offering great outdoor space for relaxing or entertaining.

  17. 2026-05-05
    listed $288,000 Active
    Show marketing remark (829 chars)

    Sought after Tamarac Subdivision home with open concept living room, dining area, and kitchen in this spacious 3 bedroom, 2 bath with approximately 1,888 sq ft. The finished basement offers additional living space and includes a potential extra room. Recent updates include new flooring throughout the main level, new countertops, and brand new kitchen appliances including the refrigerator, dishwasher, and microwave. The washer, dryer, and water heater have all been replaced within the last two years. The home also features a brand new water softener and reverse osmosis drinking water system. Additional improvements include a recently pumped and inspected septic system and a new water line at the main. The fully fenced backyard features a large new cement patio, offering great outdoor space for relaxing or entertaining.

  18. 2026-05-02
    historical
  19. 2026-04-24
    price $284,900
  20. 2026-04-24
    price $284,900
  21. 2026-04-24
    price $284,900
  22. 2026-03-26
    price $289,900
  23. 2026-03-25
    price $289,900
  24. 2026-03-25
    price $289,900
  25. 2026-03-09
    listed $296,000 Active
  26. 2026-03-09
    listed $296,000 Active
  27. 2019-04-10
    soldstatus $164,000
  28. 2019-03-29
    soldstatus $164,000
  29. 2019-03-29
    soldstatus $164,000 Sold
  30. 2019-03-12
    historical
  31. 2019-03-04
    listed $166,000
  32. 2019-03-04
    listed $166,000
  33. 2019-03-04
    listed $166,000
  34. 2016-09-30
    soldstatus $139,900
  35. 2016-09-29
    soldstatus $139,900
  36. 2016-09-29
    soldstatus $139,900 Sold
  37. 2016-08-29
    status Pending
  38. 2016-07-21
    price $139,900
  39. 2016-06-14
    listed $148,900 Active
  40. 2016-06-14
    listed $139,900
  41. 2014-09-26
    historical
  42. 2014-09-25
    historical
  43. 2014-09-25
    historical
  44. 2014-09-18
    historical
  45. 2010-07-13
    soldstatus $100,000
  46. 2010-07-13
    soldstatus $100,000
  47. 2010-05-31
    historical
  48. 2010-05-28
    listed $111,000
  49. 2010-05-28
    listed $111,000
  50. 2010-04-30
    listed $111,000

ⓘ 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
$879 · $73/mo
Projected year-2 tax
$2,657 · $221/mo
Expected delta
+$1,778/yr (+$148/mo · 202.3%)

ⓘ 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
$16,181
− Mortgage interest
−$16,132
− Property taxes
−$879
− Insurance
−$1,440
− Repairs & maintenance
−$1,294
− Management
−$1,294
− HOA
−$156
− Depreciation
−$8,378
Taxable loss
−$13,393
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,214
After-tax cash flow
$-4,601/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
Three Rivers Community Schools
NCES district ID
2633840
Math proficiency
37% ▲ 1.00%
Reading proficiency
45% ▼ -3.00%
Median HH income
$46,576
Composite
34.97/100
National rank
#5058
State rank
#200 of 540 in MI

Livability — Three Rivers

Score
70/100
State rank
#306
US rank
#7604

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
18,439

Population outlook (St. Joseph County) Hauer SSP2

Today (2025)
58,726 people
By 2030
57,030 · -2.9%
By 2040
53,266 · -9.3%
By 2050
49,343 · -16.0%
By 2075
40,441 · -31.1%
By 2100
31,981 · -45.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 8% Hispanic / Latino 5% Black 5%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 11% Iranian 5% Romanian 3%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% Other Indo-European 1%

Political lean MEDSL · St. Joseph

2024 margin
Solid R (+34.0) · D 32.2% · R 66.2% · Other 1.5%
2008→2024 swing
-31.8pp toward R · 2008: -2.2pp · 2024: -34.0pp
All cycles
2024: R+34.0 2020: R+31.7 2016: R+31.0 2012: R+12.3 2008: R+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -159.07%
Current HPI
226.5079
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

+130.6% since first listed
59 events — show timeline
  • 2026-06-15 Pending MiRealSource-MiMLS
  • 2026-06-15 Pending REALCOMP
  • 2026-06-15 Pending SW Michigan MLS
  • 2026-05-05 Listed $288,000 SW Michigan MLS
  • 2026-05-05 Listed $288,000 REALCOMP
  • 2026-05-05 Listed $288,000 MiRealSource-MiMLS
  • 2026-05-02 Listing Removed MiRealSource-MiMLS
  • 2026-04-24 Price Changed $284,900 MiRealSource-MiMLS
  • 2026-04-24 Price Changed $284,900 REALCOMP
  • 2026-04-24 Price Changed $284,900 SW Michigan MLS
  • 2026-03-26 Price Changed $289,900 MiRealSource-MiMLS
  • 2026-03-25 Price Changed $289,900 REALCOMP
  • 2026-03-25 Price Changed $289,900 SW Michigan MLS
  • 2026-03-09 Listed $296,000 REALCOMP
  • 2026-03-09 Listed $296,000 MiRealSource-MiMLS
  • 2019-04-10 Sold (Public Records) $164,000 Public Records
  • 2019-03-29 Sold (MLS) $164,000 SW Michigan MLS
  • 2019-03-29 Sold (MLS) $164,000 REALCOMP
  • 2019-03-12 Listing Removed SW Michigan MLS
  • 2019-03-04 Listed $166,000 MiRealSource-MiMLS
  • 2019-03-04 Listed $166,000 SW Michigan MLS
  • 2019-03-04 Listed $166,000 REALCOMP
  • 2016-09-30 Sold (Public Records) $139,900 Public Records
  • 2016-09-29 Sold (MLS) $139,900 SW Michigan MLS
  • 2016-09-29 Sold (MLS) $139,900 REALCOMP
  • 2016-08-29 Pending SW Michigan MLS
  • 2016-07-21 Price Changed $139,900 SW Michigan MLS
  • 2016-06-14 Listed $148,900 SW Michigan MLS
  • 2016-06-14 Listed $139,900 REALCOMP
  • 2014-09-26 Listing Removed SW Michigan MLS
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2014-09-18 Listing Removed SW Michigan MLS
  • 2010-07-13 Sold (MLS) $100,000 REALCOMP
  • 2010-07-13 Sold (MLS) $100,000 SW Michigan MLS
  • 2010-05-31 Listing Removed REALCOMP
  • 2010-05-28 Listed $111,000 REALCOMP
  • 2010-05-28 Listed $111,000 SW Michigan MLS
  • 2010-04-30 Listed $111,000 REALCOMP
  • 2010-04-30 Listed $111,000 SW Michigan MLS
  • 2008-08-22 Sold (MLS) $160,000 REALCOMP
  • 2008-06-02 Listed $154,900 REALCOMP
  • 2008-06-01 Listing Removed REALCOMP
  • 2008-02-29 Listed $158,000 REALCOMP
  • 2008-02-29 Listed $158,000 SW Michigan MLS
  • 2008-02-28 Listing Removed REALCOMP
  • 2007-01-02 Listed $158,000 REALCOMP
  • 2007-01-02 Listed $158,000 SW Michigan MLS
  • 2006-12-30 Listing Removed REALCOMP
  • 2006-07-12 Listed $159,000 REALCOMP
  • 2006-07-12 Listed $159,000 SW Michigan MLS
  • 2002-08-29 Listed $132,000 REALCOMP
  • 2002-08-29 Listed $132,000 SW Michigan MLS
  • 2002-08-29 Sold (MLS) $132,000 REALCOMP
  • 2002-08-29 Sold (MLS) $132,000 SW Michigan MLS
  • 2000-06-05 Sold (MLS) $124,000 REALCOMP
  • 2000-06-05 Sold (MLS) $124,000 SW Michigan MLS
  • 1999-10-04 Listed $124,900 REALCOMP
  • 1999-10-04 Listed $124,900 SW Michigan MLS

Property tax history

-4.4%/yr

Latest (2025): $879 · -61.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…