CashFlowRE
Sign in Sign up
33 Pleasant Ave
C Composite 56.76
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 +10.1/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.1/10.0
  • Rent growth +5.0/5.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$136,500

33 Pleasant Ave · Battle Creek, MI 49015
2 bd · 1.0 ba · 1,036 sqft · SingleFamily public records · 2 Days on market
Built 1935 6,621 sqft lot Est $145k · 6% under

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

Listing remarks MLS

Handyman's special in Lakeview Schools! This cute Cape Cod home has great bones, but needs a little fixup on the inside. Hardwood floors, plastered walls with arched doorways, fireplace in living room, nice dining room and galley kitchen is ready for your personal touches. 2 large bedrooms upstairs with dormer windows and hardwood floors. Full basement is partially finished with knotty pine family room. Newer furnace and water heater. Fenced back yard - great location with sidewalks. Wonderful investment opportunity - or great for a handy first time buyer! Don't miss this one - call Cathy or your buyer's agent, today!

Key facts

  • Cape cod home
  • Galley kitchen
  • Arched doorways

Tags

CAPE COD HOMEHARDWOOD FLOORSARCHED DOORWAYSFIREPLACE IN LIVING ROOMGALLEY KITCHENDORMER WINDOWS

Property features AI

Exterior

  • Parking: Attached parking; Attached garage (1 car); Carport
  • Utilities: Public water; Natural gas connected
  • Home design: Cape Cod-style single-family residence; Built in 1935
  • Construction: Aluminum siding; Composition roof
  • Exterior features: Sidewalk

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Wood-burning fireplace; Screens on windows; Full basement; 7 total rooms
  • Laundry & utility: Washer; Dryer

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 2-bed/1.0-bath single-family listed at $136k.

Deal economics

  • At list price, monthly cash flow is $186 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $136k).
  • Cap rate 7.9% 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.
  • Lakeview School District (Calhoun) (urban): math 28% / reading 40% proficiency, ranked #291 of 540 in MI (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+11.1%/yr); 165 active listings in the ZIP; 1 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 $944 of loan paydown is wiped out by about $4k 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 $38k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 14 sale attempts since 27y 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.
  • Current owner paid $82k; list at $136k implies a 66% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,500

Questions for the listing agent

  1. Built in 1935 — 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
1.01%
Cap rate
7.93%
Cash-on-cash
5.85%
DSCR
1.26
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$145,040
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
33 Pleasant Ave 0.00mi 2/1.0 1,036 (0%) 0mo $130,000 $125 100
243 Winter St 0.18mi 3/1.0 (+1) 960 (-7%) 0mo $97,000 $101 74
68 Pleasant Ave 0.12mi 3/1.0 (+1) 959 (-7%) 4mo $133,000 $139 74
121 N 21st St N 0.41mi 2/1.0 1,080 (+4%) 4mo $164,000 $152 71
228 Summer St 0.20mi 3/2.0 (+1) 1,090 (+5%) 3mo $118,750 $109 70
106 Circle Dr 0.39mi 2/1.0 990 (-4%) 5mo $175,000 $177 70
99 Winter St 0.50mi 2/1.0 964 (-7%) 2mo $130,000 $135 63
514 Iroquois Ave 0.46mi 2/1.0 1,168 (+13%) 2mo $168,000 $144 55
172 25th St N 0.66mi 3/1.0 (+1) 944 (-9%) 2mo $160,500 $170 48
294 N 20th St 0.72mi 2/1.0 920 (-11%) 2mo $103,000 $112 47
236 Surby Ave 0.70mi 3/1.0 (+1) 1,144 (+10%) 2mo $159,900 $140 44
88 S 24th St 0.66mi 2/1.0 889 (-14%) 4mo $152,000 $171 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-1.9%
Equity multiple
0.92×
Total profit
$-2,943
Equity at exit
$20,353
10-year hold
IRR
12.4%
Equity multiple
2.20×
Total profit
$45,980
Equity at exit
$11,802

Cash invested: $38,220 (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 49015

Rents YoY
11.1%
Active inventory
165
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,383 medium interval (Pro) →
Mortgage (P&I)
$716
Tax from tax record
$134 /mo · $1,603/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$186

Break-even live

Break-even rent $1,147
Max offer price $136,500
Occupancy floor 82%

Sensitivity live

Price -10% $264 -5% $225 +0% $186 +5% $148 +10% $109
Rent -10% $77 -5% $132 +0% $186 +5% $241 +10% $296
Rate -1.0pp $255 -0.5pp $221 base $186 +0.5pp $151 +1.0pp $115

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
$34,125
Closing costs
$4,095
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
449 24th St N Springfield, MI 3.0 1.5 1227 $1,550 $1.26 44d 1 1.46mi

Listing history 27 events

  1. 2026-04-29
    status Pending 625-char remark
    Show marketing remark (625 chars)

    Handyman's special in Lakeview Schools! This cute Cape Cod home has great bones, but needs a little fixup on the inside. Hardwood floors, plastered walls with arched doorways, fireplace in living room, nice dining room and galley kitchen is ready for your personal touches. 2 large bedrooms upstairs with dormer windows and hardwood floors. Full basement is partially finished with knotty pine family room. Newer furnace and water heater. Fenced back yard - great location with sidewalks. Wonderful investment opportunity - or great for a handy first time buyer! Don't miss this one - call Cathy or your buyer's agent, today!

  2. 2026-04-29
    status Pending 625-char remark
    Show marketing remark (625 chars)

    Handyman's special in Lakeview Schools! This cute Cape Cod home has great bones, but needs a little fixup on the inside. Hardwood floors, plastered walls with arched doorways, fireplace in living room, nice dining room and galley kitchen is ready for your personal touches. 2 large bedrooms upstairs with dormer windows and hardwood floors. Full basement is partially finished with knotty pine family room. Newer furnace and water heater. Fenced back yard - great location with sidewalks. Wonderful investment opportunity - or great for a handy first time buyer! Don't miss this one - call Cathy or your buyer's agent, today!

  3. 2026-04-29
    status Pending
    Show marketing remark (625 chars)

    Handyman's special in Lakeview Schools! This cute Cape Cod home has great bones, but needs a little fixup on the inside. Hardwood floors, plastered walls with arched doorways, fireplace in living room, nice dining room and galley kitchen is ready for your personal touches. 2 large bedrooms upstairs with dormer windows and hardwood floors. Full basement is partially finished with knotty pine family room. Newer furnace and water heater. Fenced back yard - great location with sidewalks. Wonderful investment opportunity - or great for a handy first time buyer! Don't miss this one - call Cathy or your buyer's agent, today!

  4. 2026-04-27
    listed $136,500 Active 625-char remark
    Show marketing remark (625 chars)

    Handyman's special in Lakeview Schools! This cute Cape Cod home has great bones, but needs a little fixup on the inside. Hardwood floors, plastered walls with arched doorways, fireplace in living room, nice dining room and galley kitchen is ready for your personal touches. 2 large bedrooms upstairs with dormer windows and hardwood floors. Full basement is partially finished with knotty pine family room. Newer furnace and water heater. Fenced back yard - great location with sidewalks. Wonderful investment opportunity - or great for a handy first time buyer! Don't miss this one - call Cathy or your buyer's agent, today!

  5. 2026-04-27
    listed $136,500 Active 625-char remark
    Show marketing remark (625 chars)

    Handyman's special in Lakeview Schools! This cute Cape Cod home has great bones, but needs a little fixup on the inside. Hardwood floors, plastered walls with arched doorways, fireplace in living room, nice dining room and galley kitchen is ready for your personal touches. 2 large bedrooms upstairs with dormer windows and hardwood floors. Full basement is partially finished with knotty pine family room. Newer furnace and water heater. Fenced back yard - great location with sidewalks. Wonderful investment opportunity - or great for a handy first time buyer! Don't miss this one - call Cathy or your buyer's agent, today!

  6. 2026-04-27
    listed $136,500 Active
    Show marketing remark (625 chars)

    Handyman's special in Lakeview Schools! This cute Cape Cod home has great bones, but needs a little fixup on the inside. Hardwood floors, plastered walls with arched doorways, fireplace in living room, nice dining room and galley kitchen is ready for your personal touches. 2 large bedrooms upstairs with dormer windows and hardwood floors. Full basement is partially finished with knotty pine family room. Newer furnace and water heater. Fenced back yard - great location with sidewalks. Wonderful investment opportunity - or great for a handy first time buyer! Don't miss this one - call Cathy or your buyer's agent, today!

  7. 2018-08-07
    soldstatus $82,000
  8. 2018-08-07
    soldstatus $82,000
  9. 2018-07-23
    soldstatus $82,000
  10. 2018-07-23
    soldstatus $82,000 Sold
  11. 2018-06-01
    status Pending
  12. 2018-05-25
    listed $83,500
  13. 2018-05-25
    listed $83,500 Active
  14. 2018-05-25
    listed $83,500
  15. 2006-10-31
    soldstatus $99,000
  16. 2006-10-24
    soldstatus $99,000
  17. 2006-10-24
    soldstatus $99,000
  18. 2006-05-18
    listed $99,900
  19. 2006-05-18
    listed $99,900
  20. 2003-10-15
    soldstatus $91,900
  21. 2003-04-02
    listed $91,900
  22. 2003-04-02
    listed $91,900
  23. 2000-11-09
    soldstatus $90,000
  24. 2000-10-03
    listed $90,000
  25. 2000-10-03
    listed $90,000
  26. 1999-06-08
    listed $75,900
  27. 1999-06-08
    listed $75,900

ⓘ 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
$1,603 · $134/mo
Projected year-2 tax
$1,853 · $154/mo
Expected delta
+$249/yr (+$21/mo · 15.6%)

ⓘ 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
$16,597
− Mortgage interest
−$7,646
− Property taxes
−$1,603
− Insurance
−$682
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$3,971
Taxable income
$39
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9
After-tax cash flow
$2,227/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
Lakeview School District (Calhoun)
NCES district ID
2620850
Math proficiency
28% ▼ -10.00%
Reading proficiency
40% ▼ -6.00%
Median HH income
$52,353
Composite
29.7/100
National rank
#6455
State rank
#291 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)
27,765
Household income
$68,821
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
755.0

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 (71%)
Race & ethnicity
White 71% Two or more races 11% Hispanic / Latino 7% Asian 7% Black 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 4% Lithuanian 4% Romanian 3%
Foreign-born
10% · Philippines, Canada
Languages at home
86% English-only · Other Asian/Pacific 7% Spanish 4% 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
▼ -116.20%
Current HPI
206.7754
Rent YoY
▲ 11.13%
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

+79.8% since first listed
27 events — show timeline
  • 2026-04-29 Pending MiRealSource-MiMLS
  • 2026-04-29 Pending REALCOMP
  • 2026-04-29 Pending SW Michigan MLS
  • 2026-04-27 Listed $136,500 REALCOMP
  • 2026-04-27 Listed $136,500 SW Michigan MLS
  • 2026-04-27 Listed $136,500 MiRealSource-MiMLS
  • 2018-08-07 Sold (Public Records) $82,000 Public Records
  • 2018-08-07 Sold (Public Records) $82,000 Public Records
  • 2018-07-23 Sold (MLS) $82,000 SW Michigan MLS
  • 2018-07-23 Sold (MLS) $82,000 REALCOMP
  • 2018-06-01 Pending SW Michigan MLS
  • 2018-05-25 Listed $83,500 MiRealSource-MiMLS
  • 2018-05-25 Listed $83,500 SW Michigan MLS
  • 2018-05-25 Listed $83,500 REALCOMP
  • 2006-10-31 Sold (Public Records) $99,000 Public Records
  • 2006-10-24 Sold (MLS) $99,000 REALCOMP
  • 2006-10-24 Sold (MLS) $99,000 SW Michigan MLS
  • 2006-05-18 Listed $99,900 REALCOMP
  • 2006-05-18 Listed $99,900 SW Michigan MLS
  • 2003-10-15 Sold (Public Records) $91,900 Public Records
  • 2003-04-02 Listed $91,900 REALCOMP
  • 2003-04-02 Listed $91,900 SW Michigan MLS
  • 2000-11-09 Sold (Public Records) $90,000 Public Records
  • 2000-10-03 Listed $90,000 SW Michigan MLS
  • 2000-10-03 Listed $90,000 REALCOMP
  • 1999-06-08 Listed $75,900 SW Michigan MLS
  • 1999-06-08 Listed $75,900 REALCOMP

Property tax history

-2.1%/yr

Latest (2025): $1,603 · -25.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…