CashFlowRE
Sign in Sign up
319 Visser St
C- Composite 54.69
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 +17.1/30.0
  • ARV discount +13.2/15.0
  • Schools +6.4/10.0
  • DSCR +5.3/10.0
  • Livability +4.0/5.0
  • 1% rule +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

319 Visser St · Spring Lake, MI 49456
3 bd · 1.0 ba · 963 sqft · SingleFamily public records · 77 Days on market
Built 1910 6,165 sqft lot $249/sqft · 24% above area Est $275k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

Key facts

  • Flexible bonus space
  • Fresh paint
  • Updated home

Tags

UPDATED HOMEMAIN-FLOOR LIVINGNEW LVT FLOORINGFRESH PAINTFLEXIBLE BONUS SPACEUNFINISHED LOWER LEVEL

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/1.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/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 $208k (13.2% below list).
  • Recommended offer: $208k (13.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 1.7% in Spring Lake — 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 79/100 on livability (#87 in MI, #2,003 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, cost of living A+; Watch: amenities F, commute F.
  • Spring Lake Public Schools (suburban): math 72% / reading 77% proficiency, ranked #9 of 540 in MI (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 214 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 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 $2k of loan paydown is wiped out by about $7k 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 77 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $35k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $121k; list at $240k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $208,314 (13.2% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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. Schools are A-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?
  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
0.87%
Cap rate
7.13%
Cash-on-cash
2.98%
DSCR
1.13
GRM
9.6

CMA / ARV

ARV (median comp)
$274,867
List price
$239,900
Delta
-12.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
520 E Exchange St 0.33mi 3/1.0 1,000 (+4%) 15mo $250,000 $250 66
614 River St 0.40mi 2/1.0 (-1) 1,025 (+6%) 10mo $300,000 $293 57
215 N Jackson St 0.50mi 3/2.0 932 (-3%) 12mo $340,000 $365 57
519 Boelens Ct 0.32mi 4/1.5 (+1) 920 (-4%) 17mo $329,900 $359 56
209 Douglas Ct 0.44mi 3/1.5 1,089 (+13%) 8mo $360,000 $331 49
17199 Franklin Ave 0.73mi 2/1.0 (-1) 900 (-6%) 7mo $330,000 $367 44
305 N Division St 0.59mi 2/2.0 (-1) 1,038 (+8%) 10mo $295,000 $284 42
414 W Exchange St 0.54mi 2/1.0 (-1) 1,044 (+8%) 24mo $165,000 $158 36
17184 Esther Ave 0.63mi 2/1.0 (-1) 1,050 (+9%) 22mo $310,000 $295 32

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
-11.6%
Equity multiple
0.58×
Total profit
$-28,346
Equity at exit
$35,770
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-11,344
Equity at exit
$20,742

Cash invested: $67,172 (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 49456

Active inventory
214
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,083 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$121 /mo · $1,454/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$167

Break-even live

Break-even rent $1,872
Max offer price $239,900
Occupancy floor 87%

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
$59,975
Closing costs
$7,197
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 S Buchanan St Spring Lake, MI 2.0 1.0–2.5 759 $2,250 $2.96 3d 12 0.28mi
104 S Beechtree St Unit A Grand Haven, MI 2.0 1.0 800 $1,295 $1.62 19d 1 1.10mi

Listing history 26 events

  1. 2026-06-18
    days on market $239,900 Active 77 DOM
  2. 2026-06-17
    days on market $239,900 Active 76 DOM
  3. 2026-06-16
    days on market $239,900 Active 75 DOM
  4. 2026-06-15
    days on market $239,900 Active 74 DOM
  5. 2026-06-14
    days on market $239,900 Active 72 DOM
  6. 2026-06-10
    days on market $239,900 Active 69 DOM
  7. 2026-06-09
    days on market $239,900 Active 68 DOM
  8. 2026-06-08
    days on market $239,900 Active 67 DOM
  9. 2026-06-07
    days on market $239,900 Active 66 DOM
  10. 2026-06-03
    statusdays on market $239,900 Active 62 DOM
  11. 2026-05-14
    price $239,900 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  12. 2026-05-14
    price $239,900 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  13. 2026-05-14
    price $239,900
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  14. 2026-05-05
    price $234,900 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  15. 2026-05-05
    price $234,900 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  16. 2026-05-05
    price $234,900
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  17. 2026-04-15
    price $249,900 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  18. 2026-04-15
    price $249,900 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  19. 2026-04-15
    price $249,900
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  20. 2026-04-10
    price $259,900 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  21. 2026-04-10
    price $259,900 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  22. 2026-04-10
    price $259,900
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  23. 2026-03-20
    listed $275,000 Active 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  24. 2026-03-20
    listed $275,000 Active 639-char remark
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  25. 2026-03-20
    listed $275,000 Active
    Show marketing remark (639 chars)

    Move right into this completely updated 3-bedroom, 1-bath home in the village! Designed for easy main-floor living, this home is perfect for all stages of life and features new LVT flooring and fresh paint throughout. The upper level offers a third bedroom plus a flexible bonus space ideal for a home office or additional living area. An unfinished lower level provides plenty of storage. Outside, enjoy a spacious fenced-in backyard, a large deck, and a storage shed--perfect for relaxing or entertaining. Conveniently located directly across from Spring Lake Middle and Elementary School, this charming home is ready for its new owners!

  26. 2026-03-03
    soldstatus $121,000

ⓘ 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
$1,454 · $121/mo
Projected year-2 tax
$2,574 · $214/mo
Expected delta
+$1,120/yr (+$93/mo · 77.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 43% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$24,998
− Mortgage interest
−$13,438
− Property taxes
−$1,454
− Insurance
−$1,200
− Repairs & maintenance
−$2,000
− Management
−$2,000
− Depreciation
−$6,979
Taxable loss
−$2,072
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$497
After-tax cash flow
$2,496/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
Spring Lake Public Schools
NCES district ID
2632550
Math proficiency
72% ▼ -5.00%
Reading proficiency
77% ▼ -3.00%
Median HH income
$60,951
Composite
64.13/100
National rank
#572
State rank
#9 of 540 in MI

Livability — Spring Lake

Score
79/100
State rank
#87
US rank
#2003

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Lake, MI
County
Ottawa County · 144,142 people
Metro
Grand Rapids-Kentwood, MI
Population (ZIP)
19,931
Household income
$92,672
Rent vs Own
17.7% rent · 82.3% own
Severe rent burden
354.0

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 (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Iranian 17% Romanian 8% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Other Indo-European 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
▼ -381.34%
Current HPI
391.2983
Rent YoY
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

+98.3% since first listed
16 events — show timeline
  • 2026-05-14 Price Changed $239,900 MiRealSource-MiMLS
  • 2026-05-14 Price Changed $239,900 REALCOMP
  • 2026-05-14 Price Changed $239,900 SW Michigan MLS
  • 2026-05-05 Price Changed $234,900 MiRealSource-MiMLS
  • 2026-05-05 Price Changed $234,900 REALCOMP
  • 2026-05-05 Price Changed $234,900 SW Michigan MLS
  • 2026-04-15 Price Changed $249,900 MiRealSource-MiMLS
  • 2026-04-15 Price Changed $249,900 REALCOMP
  • 2026-04-15 Price Changed $249,900 SW Michigan MLS
  • 2026-04-10 Price Changed $259,900 MiRealSource-MiMLS
  • 2026-04-10 Price Changed $259,900 REALCOMP
  • 2026-04-10 Price Changed $259,900 SW Michigan MLS
  • 2026-03-20 Listed $275,000 SW Michigan MLS
  • 2026-03-20 Listed $275,000 REALCOMP
  • 2026-03-20 Listed $275,000 MiRealSource-MiMLS
  • 2026-03-03 Sold (Public Records) $121,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $1,454 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…