CashFlowRE
Sign in Sign up
1031 Betterly Rd
C Composite 59.13
Why this score? — see what drove the C 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 +20.8/30.0
  • ARV discount +13.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +6.3/10.0
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$109,500

1031 Betterly Rd · Springfield, MI 49037
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 12 Days on market
Built 1929 0.58 ac lot $120/sqft · 13% below area Est $127k · 13% under ↓ 32% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute three bedroom one bath home Springfield home located on a quiet wooded dead end street. Nice size U shaped kitchen and separate dining area. Main floor laundry and mud room. Walk in the front door to a three season room before stepping into your home. Oversized detached garage with concrete lean to for that extra storage!

Key facts

  • Three season room
  • Concrete lean to
  • U shaped kitchen

Tags

U SHAPED KITCHENSEPARATE DINING AREATHREE SEASON ROOMOVERSIZED DETACHED GARAGECONCRETE LEAN TO

Property features AI

Exterior

  • Parking: Detached parking; Detached 2-car garage; Carport available
  • Utilities: Natural gas available; Well water
  • Home design: Ranch-style single-family residence; One story; Built in 1929
  • Construction: Vinyl siding; Composition roof; Built in 1929
  • Exterior features: Located on a cul-de-sac; Paved road access; Well water

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Heating system present
  • Interior features: Replacement windows; Total of 6 rooms; Partial crawl space 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 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 7.9% vs local median 2.0% in Springfield — 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 65/100 on livability (#472 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, amenities 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); 236 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $757 of loan paydown is wiped out by about $3k 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 $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 2y 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 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,500

Questions for the listing agent

  1. Built in 1929 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.13%
Cap rate
7.94%
Cash-on-cash
5.90%
DSCR
1.26
GRM
7.4

CMA / ARV

ARV (median comp)
$126,502
List price
$109,500
Delta
-13.44%
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
294 N 20th St 0.26mi 2/1.0 (-1) 920 (+1%) 2mo $103,000 $112 80
172 25th St N 0.46mi 3/1.0 944 (+4%) 2mo $160,500 $170 71
114 Wellworth Ave 0.20mi 3/1.5 988 (+8%) 6mo $135,000 $137 70
228 Kirkwood Ave 0.37mi 3/1.0 1,032 (+13%) 0mo $142,000 $138 60
396 & 398 N 20th St 0.33mi 2/2.0 (-1) 992 (+9%) 2mo $240,000 $242 59
1332 W Highland Blvd 0.64mi 3/1.0 841 (-8%) 2mo $164,000 $195 55
35 Avenue B 0.60mi 2/1.0 (-1) 880 (-4%) 10mo $144,300 $164 53
367 N 29th St 0.48mi 2/1.0 (-1) 837 (-8%) 9mo $140,000 $167 51
754 Andrus St 0.61mi 3/2.0 816 (-10%) 1mo $95,000 $116 49
303 Reynolds Rd 0.37mi 2/1.0 (-1) 775 (-15%) 9mo $174,900 $226 46
760 Ingram St 0.56mi 2/1.0 (-1) 816 (-10%) 11mo $150,000 $184 42
436 22nd St N 0.53mi 2/1.0 (-1) 792 (-13%) 13mo $110,000 $139 38

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
-1.2%
Equity multiple
0.95×
Total profit
$-1,533
Equity at exit
$16,327
10-year hold
IRR
13.4%
Equity multiple
2.34×
Total profit
$41,078
Equity at exit
$9,468

Cash invested: $30,660 (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
236
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,239 medium interval (Pro) →
Mortgage (P&I)
$574
Tax from tax record
$208 /mo · $2,496/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$151

Break-even live

Break-even rent $1,048
Max offer price $109,500
Occupancy floor 83%

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
$27,375
Closing costs
$3,285
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
719 Avenue A Springfield, MI 1.0–2.0 1.0 623 $1,103 $1.77 13d 11 1.04mi
420 Arbor Pointe Dr Battle Creek, MI 1.0–2.0 1.0 820 $1,140 $1.39 13d 6 1.24mi

Listing history 13 events

  1. 2026-05-06
    listed $109,500 Active 328-char remark
    Show marketing remark (328 chars)

    Cute three bedroom one bath home Springfield home located on a quiet wooded dead end street. Nice size U shaped kitchen and separate dining area. Main floor laundry and mud room. Walk in the front door to a three season room before stepping into your home. Oversized detached garage with concrete lean to for that extra storage!

  2. 2026-05-06
    listed $109,500 Active 328-char remark
    Show marketing remark (328 chars)

    Cute three bedroom one bath home Springfield home located on a quiet wooded dead end street. Nice size U shaped kitchen and separate dining area. Main floor laundry and mud room. Walk in the front door to a three season room before stepping into your home. Oversized detached garage with concrete lean to for that extra storage!

  3. 2026-05-06
    listed $109,500 Active
    Show marketing remark (328 chars)

    Cute three bedroom one bath home Springfield home located on a quiet wooded dead end street. Nice size U shaped kitchen and separate dining area. Main floor laundry and mud room. Walk in the front door to a three season room before stepping into your home. Oversized detached garage with concrete lean to for that extra storage!

  4. 2024-09-25
    soldstatus $160,000
  5. 2024-09-23
    soldstatus $160,000 Sold
  6. 2024-09-23
    soldstatus $160,000 Sold
  7. 2024-09-23
    soldstatus $160,000 Closed
  8. 2024-08-07
    status Pending
  9. 2024-08-07
    status Pending
  10. 2024-08-07
    status Pending
  11. 2024-07-23
    listed $160,000 Active
  12. 2024-07-23
    listed $160,000 Active
  13. 2024-07-23
    listed $160,000 Active

ⓘ 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
$2,496 · $208/mo
Projected year-2 tax
$2,496 · $208/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$14,865
− Mortgage interest
−$6,134
− Property taxes
−$2,496
− Insurance
−$548
− Repairs & maintenance
−$1,189
− Management
−$1,189
− Depreciation
−$3,185
Taxable income
$124
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$30
After-tax cash flow
$1,779/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 — Springfield

Score
65/100
State rank
#472
US rank
#13384

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, MI
County
Calhoun County · 91,590 people
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

-31.6% since first listed
16 events — show timeline
  • 2026-05-19 Pending REALCOMP
  • 2026-05-19 Pending MiRealSource-MiMLS
  • 2026-05-19 Pending SW Michigan MLS
  • 2026-05-06 Listed $109,500 SW Michigan MLS
  • 2026-05-06 Listed $109,500 MiRealSource-MiMLS
  • 2026-05-06 Listed $109,500 REALCOMP
  • 2024-09-25 Sold (Public Records) $160,000 Public Records
  • 2024-09-23 Sold (MLS) $160,000 MiRealSource-MiMLS
  • 2024-09-23 Sold (MLS) $160,000 SW Michigan MLS
  • 2024-09-23 Sold (MLS) $160,000 REALCOMP
  • 2024-08-07 Pending REALCOMP
  • 2024-08-07 Pending MiRealSource-MiMLS
  • 2024-08-07 Pending SW Michigan MLS
  • 2024-07-23 Listed $160,000 MiRealSource-MiMLS
  • 2024-07-23 Listed $160,000 SW Michigan MLS
  • 2024-07-23 Listed $160,000 REALCOMP

Property tax history

+17.6%/yr

Latest (2025): $2,496 · +75.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…