3416 Adams St · Kalamazoo, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 2/10 · Minimal
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +30.0/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Schools +4.7/10.0
- Livability +3.8/5.0
- Rent growth +3.1/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$59,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Located in a desirable Kalamazoo neighborhood, this 1-bedroom, 1-bath home is a prime opportunity for investors, flippers, or buyers looking for their next project. Taken down to the studs, this property offers a true blank slate with endless potential to redesign and build to your vision! Cash only, sold as-is. Whether you're looking to renovate and resell, create a rental, or customize a small home in a great location, this property is full of opportunity! Don't miss your chance to bring new life to 3416 Adams Street!
Key facts
- 6,142 sq ft lot
- Built 1922
- Listed 5 days
Property features AI
Exterior
- Utilities: Public water; Natural gas available and connected; Electricity available; Cable connected
- Home design: Ranch-style single-family residence; Facing information not provided; Entry level not specified
- Construction: Built in 1922; Wood siding; Composition roof
- Exterior features: Paved road frontage; Sidewalk
Interior
- Bathrooms: One full bathroom
- Heating & cooling: Baseboard heating; Heating available
- Interior features: Six total rooms; Full Michigan-style basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.0-bath single-family listed at $60k.
Deal economics
- At list price, monthly cash flow is $347 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($963 rent vs $60k).
- Cap rate 13.2% vs local median 3.5% 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.
- Market conditions: Rents rising (+2.4%/yr); 119 active listings in the ZIP; 339 units permitted in Kalamazoo County in 2024 (22 in 5+ unit buildings).
- This rent is only 15% of the median local income ($75k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $414 of loan paydown is wiped out by about $2k 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.
- At projected returns (-3.0% appreciation + 2.4% rent growth), your $17k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
- 6 sale attempts since 6y 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.
Risks & watch-outs
- Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1922 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.61% ✓
- Cap rate
- 13.25%
- Cash-on-cash
- 24.83%
- DSCR
- 2.10
- GRM
- 5.2
CMA / ARV
- ARV (on-the-fly)
- $109,716
- Comps found
- 2
Show comp detail 2 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3532 Lowden St | 0.21mi | 1/1.0 | 468 (-5%) | 1mo | $48,960 | $105 | 81 |
| 2112 Edgewood Dr | 0.58mi | 1/1.0 | 560 (+14%) | 23mo | $125,000 | $223 | 31 |
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 · 2.41% rent growth · sell at horizon
- IRR
- 17.6%
- Equity multiple
- 1.71×
- Total profit
- $11,843
- Equity at exit
- $8,931
- IRR
- 25.6%
- Equity multiple
- 3.18×
- Total profit
- $36,528
- Equity at exit
- $5,179
Cash invested: $16,772 (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
ZIP-level market 49008
- Rents YoY
- 2.4%
- Active inventory
- 119
- Price-to-rent
- 5.2×
Monthly cashflow live
- Estimated rent
- $963 medium interval (Pro) →
- Mortgage (P&I)
- −$314
- Tax est. 1.5%
- −$75 /mo · $898/yr
- Insurance
- −$25
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$202
- Net cashflow
- $347
Break-even live
Sensitivity live
| Price | -10% $388 | -5% $368 | +0% $347 | +5% $326 | +10% $306 |
|---|---|---|---|---|---|
| Rent | -10% $271 | -5% $309 | +0% $347 | +5% $385 | +10% $423 |
| Rate | -1.0pp $377 | -0.5pp $362 | base $347 | +0.5pp $332 | +1.0pp $316 |
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
- $14,975
- Closing costs
- $1,797
- 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.
Listing history 9 events
-
2026-05-21$59,900 Active
Show marketing remark (525 chars)
Located in a desirable Kalamazoo neighborhood, this 1-bedroom, 1-bath home is a prime opportunity for investors, flippers, or buyers looking for their next project. Taken down to the studs, this property offers a true blank slate with endless potential to redesign and build to your vision! Cash only, sold as-is. Whether you're looking to renovate and resell, create a rental, or customize a small home in a great location, this property is full of opportunity! Don't miss your chance to bring new life to 3416 Adams Street!
-
2026-05-21$59,900 Active 525-char remark
Show marketing remark (525 chars)
Located in a desirable Kalamazoo neighborhood, this 1-bedroom, 1-bath home is a prime opportunity for investors, flippers, or buyers looking for their next project. Taken down to the studs, this property offers a true blank slate with endless potential to redesign and build to your vision! Cash only, sold as-is. Whether you're looking to renovate and resell, create a rental, or customize a small home in a great location, this property is full of opportunity! Don't miss your chance to bring new life to 3416 Adams Street!
-
2026-05-21$59,900 Active 525-char remark
Show marketing remark (525 chars)
Located in a desirable Kalamazoo neighborhood, this 1-bedroom, 1-bath home is a prime opportunity for investors, flippers, or buyers looking for their next project. Taken down to the studs, this property offers a true blank slate with endless potential to redesign and build to your vision! Cash only, sold as-is. Whether you're looking to renovate and resell, create a rental, or customize a small home in a great location, this property is full of opportunity! Don't miss your chance to bring new life to 3416 Adams Street!
-
2020-08-10soldstatus $76,000
-
2020-08-10soldstatus $76,000 Sold
-
2020-07-01status Pending
-
2020-06-30$75,000
-
2020-06-30$75,000 Active
-
2020-06-30$75,000
ⓘ 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 · 15 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
- $11,559
- − Mortgage interest
- −$3,355
- − Property taxes
- −$898
- − Insurance
- −$300
- − Repairs & maintenance
- −$925
- − Management
- −$925
- − Depreciation
- −$1,743
- Taxable income
- $3,414
- Est. tax owed @ 24.0%
- −$819
- After-tax cash flow
- $3,345/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
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)
- 16,137
- Household income
- $74,943
- Rent vs Own
- Severe rent burden
- 513.0
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
- Predominantly White (75%)
- Race & ethnicity
- White 75% Black 12% Two or more races 6% Hispanic / Latino 5% Asian 3%
- Common ancestry
- Iranian 5% Slovak 3% Romanian 3%
- Foreign-born
- 8% · Canada, China, South Korea
- Languages at home
- 91% English-only · Spanish 2% Other Indo-European 2% French/Haitian/Cajun 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
- ▼ -170.52%
- Current HPI
- 230.6876
- Rent YoY
- ▲ 2.41%
- Metro
- Kalamazoo-Portage, MI
- State GDP YoY
- ▲ 1.37%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in MI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
-20.1% since first listed9 events — show timeline
- 2026-05-21 Listed $59,900 MiRealSource-MiMLS
- 2026-05-21 Listed $59,900 REALCOMP
- 2026-05-21 Listed $59,900 SW Michigan MLS
- 2020-08-10 Sold (MLS) $76,000 SW Michigan MLS
- 2020-08-10 Sold (MLS) $76,000 REALCOMP
- 2020-07-01 Pending — SW Michigan MLS
- 2020-06-30 Listed $75,000 MiRealSource-MiMLS
- 2020-06-30 Listed $75,000 SW Michigan MLS
- 2020-06-30 Listed $75,000 REALCOMP
Property tax history
+13.3%/yrLatest (2025): $3,077 · +12.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…