CashFlowRE
Sign in Sign up
3416 Adams St
B+ Composite 79.15
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

3416 Adams St · Kalamazoo, MI 49008
1 bd · 1.0 ba · 492 sqft · SingleFamily public records · 5 Days on market
Built 1922 6,142 sqft lot Est $110k · 45% under ↓ 20% since listing

🖨 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

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 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.
Recommended offer $59,900

Questions for the listing agent

  1. Built in 1922 — 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
1.61%
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

5-year hold
IRR
17.6%
Equity multiple
1.71×
Total profit
$11,843
Equity at exit
$8,931
10-year hold
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
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

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

Break-even rent $524
Max offer price $59,900
Occupancy floor 59%

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

  1. 2026-05-21
    listed $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!

  2. 2026-05-21
    listed $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!

  3. 2026-05-21
    listed $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!

  4. 2020-08-10
    soldstatus $76,000
  5. 2020-08-10
    soldstatus $76,000 Sold
  6. 2020-07-01
    status Pending
  7. 2020-06-30
    listed $75,000
  8. 2020-06-30
    listed $75,000 Active
  9. 2020-06-30
    listed $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
combined federal + state — saved on this device
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

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)
16,137
Household income
$74,943
Rent vs Own
33.8% rent · 66.2% 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

Price history

-20.1% since first listed
9 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%/yr

Latest (2025): $3,077 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…