3903 Willow Dr NE, Grand Rapids, MI, 49525 | $127/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1647 sft

5527 Goldfinch Dr NE, Belmont, MI, 49306

3 Bed
2 Bath
1493 sft

1412 Red Oak Ln NE, Belmont, MI, 49306

2 Bed
1 Bath
980 sft

16303 Ritchie Ave NE, Sand Lake, MI, 49343

4 Bed
2 Bath
1632 sft

7705 Twenty Mile Rd NE, Sand Lake, MI, 49343

Nearby investment properties with comparable prices

Currently Rented+ 1 more

3 Bed
2 Bath
1140 sft

6917 Sandwood St NE, Rockford, MI, 49341

Clayton Pulse 7616-4700 Plan, Hidden Glades

Currently Rented+ 1 more

3 Bed
2 Bath
1140 sft

Clayton Pulse 7616-4700 Plan, Hidden Glades, Belmont, MI, 49306

Clayton Pulse 7616-4710 Plan, Hidden Glades

Currently Rented+ 1 more

3 Bed
2 Bath
1140 sft

Clayton Pulse 7616-4710 Plan, Hidden Glades, Belmont, MI, 49306

3 Bed
2 Bath
- sft

314 Piedmont Dr SE, Grand Rapids, MI, 49548

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Grand Rapids at 3903 Willow Dr NE, Grand Rapids, MI, 49525 uses $44,753 cash to close to unlock $1,518/yr annual cash flow and $127/mo monthly cash flow. Total monthly income runs $1,017/mo, and a $661/mo payment keeps the spread at $127/mo. Purchase price stands at $135,000, and rental yield measures 9.04% with $1,017/mo rent. Return on cash invested shows 23.3% in year one, and 5% annual appreciation builds toward $37,298 over five years. Five-year ROI reaches 121.63% and total cumulative return in cash records $54,433. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,017/mo property income covering a $661/mo payment rather than investor’s personal income.

Single Family

Built in 1973

0.27 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 49525, Grand Rapids, MI area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,066 (100%)
Owner Occupied HU	9,697 (74.2%)
Renter Occupied HU	2,961 (22.7%)
Vacant Housing Units	408 ( 3.1%)
Median Home Value	$372,431
Average Home Value	$442,492