CashFlowRE
Sign in Sign up
38 Margaret St
B Composite 74.72
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
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$55,000

38 Margaret St · Battle Creek, MI 49014
3 bd · 2.0 ba · 1,293 sqft · SingleFamily public records · 53 Days on market
Built 1902 4,792 sqft lot $43/sqft · 34% below area Est $84k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

Key facts

  • New flooring
  • Updated bathrooms
  • Convenient location

Tags

NEW FLOORINGUPDATED BATHROOMSFRESH INTERIOR PAINTNEWER ELECTRICAL PANELCONVENIENT LOCATION

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/2.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $493 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.3% 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: 135 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 132 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 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 + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 31y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $55k implies a 175% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; flood insurance adds $56/mo; built in 1902 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1902 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.25%
Cap rate
18.26%
Cash-on-cash
42.73%
DSCR
2.90
GRM
3.7

CMA / ARV

ARV (median comp)
$83,682
List price
$55,000
Delta
-34.28%
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
33 N Burdge St 0.12mi 2/1.5 (-1) 1,260 (-3%) 9mo $32,500 $26 75
802 E Michigan Ave E 0.16mi 4/1.0 (+1) 1,344 (+4%) 8mo $125,000 $93 70
222 Lathrop Ave 0.48mi 3/2.0 1,320 (+2%) 6mo $45,000 $34 69
37 Inn Rd 0.42mi 3/1.0 1,227 (-5%) 2mo $105,000 $86 66
111 Nelson St 0.54mi 4/1.0 (+1) 1,265 (-2%) 3mo $119,900 $95 59
195 N Union St 0.68mi 3/1.0 1,340 (+4%) 6mo $175,000 $131 53
113 Rook Ct 0.26mi 2/1.0 (-1) 1,446 (+12%) 8mo $43,000 $30 52
174 Lathrop Ave 0.58mi 4/1.0 (+1) 1,236 (-4%) 6mo $129,000 $104 51
138 Rook St 0.29mi 2/1.0 (-1) 1,100 (-15%) 5mo $110,000 $100 49
110 Post Ave 0.72mi 4/2.0 (+1) 1,391 (+8%) 1mo $133,500 $96 48
124 Lathrop Ave 0.69mi 3/1.0 1,183 (-8%) 2mo $101,000 $85 48
93 Illinois St 0.75mi 3/1.5 1,200 (-7%) 10mo $100,500 $84 42

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
34.6%
Equity multiple
2.47×
Total profit
$22,563
Equity at exit
$8,201
10-year hold
IRR
41.5%
Equity multiple
4.92×
Total profit
$60,410
Equity at exit
$4,755

Cash invested: $15,400 (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 49014

Home prices YoY
-28.7%
Active inventory
135
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,240 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$120 /mo · $1,437/yr
Insurance
$23
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$493

Break-even live

Break-even rent $616
Max offer price $55,000
Occupancy floor 55%

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
$13,750
Closing costs
$1,650
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
98 Van Buren St E Battle Creek, MI 2.0 1.0 1118 $950 $0.85 44d 1 1.17mi
226 Taft Ct Battle Creek, MI 1.0–2.0 1.0 762 $985 $1.29 44d 8 1.36mi

Listing history 29 events

  1. 2026-06-07
    statusdays on market $55,000 Pending 53 DOM
  2. 2026-06-05
    days on market $55,000 Active 50 DOM
  3. 2026-06-02
    days on market $55,000 Active 48 DOM
  4. 2026-06-01
    days on market $55,000 Active 47 DOM
  5. 2026-05-31
    days on market $55,000 Active 46 DOM
  6. 2026-05-30
    days on market $55,000 Active 45 DOM
  7. 2026-05-15
    status Active 837-char remark
    Show marketing remark (837 chars)

    HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

  8. 2026-05-11
    historical 837-char remark
    Show marketing remark (837 chars)

    HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

  9. 2026-04-29
    price $55,000 837-char remark
    Show marketing remark (837 chars)

    HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

  10. 2026-04-28
    price $55,000 837-char remark
    Show marketing remark (837 chars)

    HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

  11. 2026-04-28
    price $55,000
    Show marketing remark (837 chars)

    HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

  12. 2026-04-16
    listed $60,000 Active 837-char remark
    Show marketing remark (837 chars)

    HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

  13. 2026-04-15
    listed $60,000 Active 837-char remark
    Show marketing remark (837 chars)

    HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

  14. 2026-04-15
    listed $60,000 Active
    Show marketing remark (837 chars)

    HOLD HARMLESS FROM THE DOCUMENTS SECTION MUST BE SIGNED AND EMAILED TO THE LISTING AGENT BEFORE TOURS ARE APPROVED Opportunity knocks! This Battle Creek property offers great potential for investors or handy buyers looking to finish what's been started. Much of the cosmetic work is already done, including new flooring, fresh drywall, updated bathrooms with new fixtures, fresh interior paint, and a newer electrical panel. With a little more work and the right finishing touches, this could be an excellent flip, rental, or affordable home to make your own. Convenient location near downtown and major amenities. Sold as-is, where-is. Potentially eligible for FHA 203(k) or other renovation-type financing--buyer to verify with lender. This home is condemned and buyer will need to work with the City to get a Certificate of Occupancy.

  15. 2026-04-14
    historical
  16. 2026-04-14
    historical
  17. 2026-01-22
    listed $60,000 Active
  18. 2026-01-22
    listed $60,000 Active
  19. 2025-03-15
    historical
  20. 2025-03-15
    historical
  21. 2025-01-17
    price $149,900
  22. 2025-01-17
    price $149,900
  23. 2025-01-17
    price $149,900
  24. 2025-01-13
    listed $160,000 Active
  25. 2025-01-13
    listed $160,000 Active
  26. 1995-10-03
    soldstatus $20,000
  27. 1995-10-03
    soldstatus $20,000
  28. 1995-07-03
    listed $21,000
  29. 1995-07-03
    listed $21,000

ⓘ 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
$1,437 · $120/mo
Projected year-2 tax
$1,437 · $120/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°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
$14,879
− Mortgage interest
−$3,081
− Property taxes
−$1,437
− Insurance
−$942
− Repairs & maintenance
−$1,190
− Management
−$1,190
− Depreciation
−$1,600
Taxable income
$5,439
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,305
After-tax cash flow
$4,609/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

Census place
Battle Creek, MI
County
Calhoun County · 91,590 people
City population
91,590
Metro
Battle Creek, MI
Population (ZIP)
21,980
Household income
$69,009
Rent vs Own
27.0% rent · 73.0% own
Severe rent burden
416.0

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
Predominantly White (78%)
Race & ethnicity
White 78% Black 9% Two or more races 8% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 4% Iranian 3% Slovak 2%
Foreign-born
4% · Canada
Languages at home
92% English-only · Spanish 4% Russian/Polish/Slavic 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
▼ -97.29%
Current HPI
241.3422
Rent YoY
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

+161.9% since first listed
23 events — show timeline
  • 2026-05-15 Relisted MiRealSource-MiMLS
  • 2026-05-11 Listing Removed MiRealSource-MiMLS
  • 2026-04-29 Price Changed $55,000 MiRealSource-MiMLS
  • 2026-04-28 Price Changed $55,000 REALCOMP
  • 2026-04-28 Price Changed $55,000 SW Michigan MLS
  • 2026-04-16 Listed $60,000 REALCOMP
  • 2026-04-15 Listed $60,000 SW Michigan MLS
  • 2026-04-15 Listed $60,000 MiRealSource-MiMLS
  • 2026-04-14 Listing Removed MiRealSource-MiMLS
  • 2026-04-14 Listing Removed REALCOMP
  • 2026-01-22 Listed $60,000 MiRealSource-MiMLS
  • 2026-01-22 Listed $60,000 REALCOMP
  • 2025-03-15 Listing Removed REALCOMP
  • 2025-03-15 Listing Removed MiRealSource-MiMLS
  • 2025-01-17 Price Changed $149,900 MiRealSource-MiMLS
  • 2025-01-17 Price Changed $149,900 REALCOMP
  • 2025-01-17 Price Changed $149,900 SW Michigan MLS
  • 2025-01-13 Listed $160,000 REALCOMP
  • 2025-01-13 Listed $160,000 MiRealSource-MiMLS
  • 1995-10-03 Sold (MLS) $20,000 REALCOMP
  • 1995-10-03 Sold (MLS) $20,000 SW Michigan MLS
  • 1995-07-03 Listed $21,000 REALCOMP
  • 1995-07-03 Listed $21,000 SW Michigan MLS

Property tax history

+6.2%/yr

Latest (2025): $1,437 · -20.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…