CashFlowRE
Sign in Sign up
38 W Coolidge Ave W
B+ Composite 77.22
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
  • Rent growth +5.0/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$70,000

38 W Coolidge Ave W · Battle Creek, MI 49037
3 bd · 1.0 ba · 900 sqft · SingleFamily public records · 123 Days on market
Built 1940 6,621 sqft lot $78/sqft · 43% below area Est $130k · 46% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

Key facts

  • 6,621 sq ft lot
  • 2 garage spots
  • Built 1940

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 $70k.

Deal economics

  • At list price, monthly cash flow is $503 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% vs local median 5.2% in Battle Creek — 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 73/100 on livability (#198 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities C-, crime F.
  • Battle Creek Public Schools (urban): math 8% / reading 19% proficiency, ranked #510 of 540 in MI (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+11.8%/yr); 237 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 132 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Calhoun County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 12y ago; this cycle's ask has dropped $25k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 123 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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. 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?
  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
1.78%
Cap rate
14.92%
Cash-on-cash
30.81%
DSCR
2.37
GRM
4.7

CMA / ARV

ARV (median comp)
$129,925
List price
$70,000
Delta
-46.12%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7 Riviera Dr N 0.10mi 3/1.0 875 (-3%) 3mo $142,000 $162 88
16 Arlington Dr 0.16mi 3/1.0 923 (+3%) 3mo $110,000 $119 86
87 Maryland Dr 0.19mi 3/1.0 920 (+2%) 4mo $124,900 $136 84
815 N Washington Ave 0.42mi 3/1.0 925 (+3%) 1mo $135,000 $146 75
178 Saratoga Ave 0.36mi 3/2.0 925 (+3%) 2mo $161,000 $174 72
69 W Coolidge Ave 0.08mi 3/1.0 1,000 (+11%) 7mo $150,000 $150 72
208 Glendale Ave 0.24mi 2/1.0 (-1) 852 (-5%) 7mo $122,500 $144 69
17 Boyd St 0.43mi 3/1.0 962 (+7%) 0mo $162,225 $169 68
706 N Washington Ave 0.39mi 2/1.0 (-1) 880 (-2%) 8mo $129,900 $148 66
48 Gordon Blvd 0.20mi 2/2.0 (-1) 828 (-8%) 6mo $150,000 $181 63
131 Norave Dr 0.61mi 3/1.0 962 (+7%) 2mo $180,000 $187 58
229 Alton Ave 0.30mi 2/1.0 (-1) 1,008 (+12%) 12mo $126,000 $125 50

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
31.1%
Equity multiple
2.39×
Total profit
$27,320
Equity at exit
$10,437
10-year hold
IRR
41.0%
Equity multiple
5.85×
Total profit
$95,141
Equity at exit
$6,052

Cash invested: $19,600 (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 49037

Home prices YoY
-29.0%
Rents YoY
11.8%
Active inventory
237
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,247 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$86 /mo · $1,032/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$503

Break-even live

Break-even rent $610
Max offer price $70,000
Occupancy floor 55%

Sensitivity live

Price -10% $543 -5% $523 +0% $503 +5% $483 +10% $464
Rent -10% $405 -5% $454 +0% $503 +5% $553 +10% $602
Rate -1.0pp $539 -0.5pp $521 base $503 +0.5pp $485 +1.0pp $467

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
$17,500
Closing costs
$2,100
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
54 Springview Dr Battle Creek, MI 1.0–3.0 1.0–2.0 900 $1,050 $1.17 22d 3 0.69mi
115 West St Battle Creek, MI 2.0–3.0 1.0–2.0 1090 $1,500 $1.38 45d 3 1.44mi
138 Yale St Battle Creek, MI 2.0 1.0 877 $1,275 $1.45 45d 1 1.46mi

Listing history 42 events

  1. 2026-06-21
    days on market $70,000 Active 123 DOM
  2. 2026-06-19
    pricedays on market $70,000 Active 121 DOM
  3. 2026-06-18
    days on market $75,000 Active 120 DOM
  4. 2026-06-17
    days on market $75,000 Active 119 DOM
  5. 2026-06-16
    days on market $75,000 Active 118 DOM
  6. 2026-06-15
    days on market $75,000 Active 117 DOM
  7. 2026-06-14
    days on market $75,000 Active 115 DOM
  8. 2026-06-13
    days on market $75,000 Active 114 DOM
  9. 2026-06-10
    days on market $75,000 Active 112 DOM
  10. 2026-06-09
    days on market $75,000 Active 111 DOM
  11. 2026-06-08
    days on market $75,000 Active 110 DOM
  12. 2026-06-07
    days on market $75,000 Active 109 DOM
  13. 2026-06-05
    days on market $75,000 Active 106 DOM
  14. 2026-06-02
    days on market $75,000 Active 104 DOM
  15. 2026-06-01
    days on market $75,000 Active 103 DOM
  16. 2026-05-31
    days on market $75,000 Active 102 DOM
  17. 2026-05-30
    days on market $75,000 Active 101 DOM
  18. 2026-05-09
    price $75,000 505-char remark
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  19. 2026-05-08
    price $75,000 505-char remark
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  20. 2026-05-08
    price $75,000
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  21. 2026-03-20
    price $85,000 505-char remark
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  22. 2026-03-19
    price $85,000 505-char remark
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  23. 2026-03-19
    price $85,000
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  24. 2026-02-18
    listed $95,000 Active 505-char remark
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  25. 2026-02-18
    listed $95,000 Active 505-char remark
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  26. 2026-02-18
    listed $95,000 Active
    Show marketing remark (505 chars)

    Charming 3-bedroom, 1 full bath home offering approximately 954 sq ft of functional living space plus a spacious garage. This property features a comfortable living room, practical layout, and well-sized bedrooms. The large garage provides excellent storage, workshop potential, or additional parking flexibility. Convenient main-floor living makes this home ideal for first-time buyers, downsizers, or investors. Great opportunity to add your personal touch and build equity. Schedule your showing today!

  27. 2022-08-16
    soldstatus $55,400
  28. 2016-05-26
    soldstatus $11,500
  29. 2016-05-26
    soldstatus $11,500 Sold
  30. 2016-04-28
    status Pending
  31. 2016-04-20
    price $15,200
  32. 2016-04-07
    status Active
  33. 2016-03-31
    status Pending
  34. 2016-03-29
    price $17,600
  35. 2016-03-28
    status Active
  36. 2016-03-22
    status Pending
  37. 2016-02-05
    listed $20,000 Active
  38. 2016-02-04
    listed $15,200
  39. 2015-06-17
    historical
  40. 2015-06-16
    historical
  41. 2014-12-04
    listed $29,900
  42. 2014-12-04
    listed $29,900

ⓘ 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
$1,032 · $86/mo
Projected year-2 tax
$1,055 · $88/mo
Expected delta
+$23/yr (+$2/mo · 2.2%)

ⓘ 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 ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$14,970
− Mortgage interest
−$3,921
− Property taxes
−$1,032
− Insurance
−$350
− Repairs & maintenance
−$1,198
− Management
−$1,198
− Depreciation
−$2,036
Taxable income
$5,235
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,256
After-tax cash flow
$4,783/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
Battle Creek Public Schools
NCES district ID
2600005
Math proficiency
8% ▼ -2.00%
Reading proficiency
19% ▬ 0.00%
Median HH income
$31,697
Composite
10.73/100
National rank
#9769
State rank
#510 of 540 in MI

Livability — Battle Creek

Score
73/100
State rank
#198
US rank
#5031

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Calhoun County · 91,590 people
City population
91,590
Metro
Battle Creek, MI
Population (ZIP)
20,550
Household income
$42,690
Rent vs Own
40.7% rent · 59.3% own
Severe rent burden
717.0

Population outlook (Calhoun County) Hauer SSP2

Today (2025)
130,157 people
By 2030
126,691 · -2.7%
By 2040
118,517 · -8.9%
By 2050
109,855 · -15.6%
By 2075
90,486 · -30.5%
By 2100
70,766 · -45.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 23% Two or more races 11% Hispanic / Latino 7% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Slovak 3% Romanian 2% Lithuanian 2%
Foreign-born
4% · Canada, Philippines
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Calhoun

2024 margin
R (+14.1) · D 42.3% · R 56.4% · Other 1.3%
2008→2024 swing
-23.4pp toward R · 2008: 9.4pp · 2024: -14.1pp
All cycles
2024: R+14.1 2020: R+11.1 2016: R+12.5 2012: D+1.6 2008: D+9.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.62%
Current HPI
273.2446
Rent YoY
▲ 11.76%
Metro
Battle Creek, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+150.8% since first listed
25 events — show timeline
  • 2026-05-09 Price Changed $75,000 MiRealSource-MiMLS
  • 2026-05-08 Price Changed $75,000 REALCOMP
  • 2026-05-08 Price Changed $75,000 SW Michigan MLS
  • 2026-03-20 Price Changed $85,000 MiRealSource-MiMLS
  • 2026-03-19 Price Changed $85,000 REALCOMP
  • 2026-03-19 Price Changed $85,000 SW Michigan MLS
  • 2026-02-18 Listed $95,000 SW Michigan MLS
  • 2026-02-18 Listed $95,000 REALCOMP
  • 2026-02-18 Listed $95,000 MiRealSource-MiMLS
  • 2022-08-16 Sold (Public Records) $55,400 Public Records
  • 2016-05-26 Sold (MLS) $11,500 SW Michigan MLS
  • 2016-05-26 Sold (MLS) $11,500 REALCOMP
  • 2016-04-28 Pending SW Michigan MLS
  • 2016-04-20 Price Changed $15,200 SW Michigan MLS
  • 2016-04-07 Relisted SW Michigan MLS
  • 2016-03-31 Pending SW Michigan MLS
  • 2016-03-29 Price Changed $17,600 SW Michigan MLS
  • 2016-03-28 Relisted SW Michigan MLS
  • 2016-03-22 Pending SW Michigan MLS
  • 2016-02-05 Listed $20,000 SW Michigan MLS
  • 2016-02-04 Listed $15,200 REALCOMP
  • 2015-06-17 Listing Removed SW Michigan MLS
  • 2015-06-16 Listing Removed REALCOMP
  • 2014-12-04 Listed $29,900 SW Michigan MLS
  • 2014-12-04 Listed $29,900 REALCOMP

Property tax history

-4.1%/yr

Latest (2025): $1,032 · -44.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…