CashFlowRE
Sign in Sign up
446 N 24th St N
C- Composite 50.6
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 +16.5/30.0
  • ARV discount +13.5/15.0
  • DSCR +5.1/10.0
  • Rent growth +5.0/5.0
  • 1% rule +3.6/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$149,900

446 N 24th St N · Springfield, MI 49037
2 bd · 1.0 ba · 1,440 sqft · SingleFamily public records · 170 Days on market
Built 1925 8,233 sqft lot $104/sqft · at area comps Est $173k · 13% under

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

Listing remarks MLS

NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

Key facts

  • 8,233 sq ft lot
  • 2 garage spots
  • Built 1925

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 $150k.

Deal economics

  • At list price, monthly cash flow is $89 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $129k (14.1% below list).
  • Recommended offer: $129k (14.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 2.1% 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 36% 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 $1k 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.

Negotiation context

  • It's been on market 170 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 12y 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 $22k; list at $150k implies a 572% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $128,705 (14.1% below list)

Questions for the listing agent

  1. It's been on market 170 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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. 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?
  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
0.86%
Cap rate
7.00%
Cash-on-cash
2.53%
DSCR
1.11
GRM
9.7

CMA / ARV

ARV (median comp)
$173,110
List price
$149,900
Delta
-13.41%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
41 Avenue B 0.49mi 2/1.0 1,362 (-5%) 2mo $147,000 $108 66
429 N 30th St 0.42mi 3/2.0 (+1) 1,488 (+3%) 17mo $305,000 $205 51
338 N 28th St 0.41mi 3/1.0 (+1) 1,618 (+12%) 22mo $176,000 $109 37
1104 Frisbie Blvd 0.67mi 3/1.0 (+1) 1,306 (-9%) 14mo $147,000 $113 36
634 Upton Ave 0.31mi 3/2.0 (+1) 1,240 (-14%) 22mo $82,000 $66 35

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
-7.3%
Equity multiple
0.72×
Total profit
$-11,892
Equity at exit
$22,351
10-year hold
IRR
7.3%
Equity multiple
1.66×
Total profit
$27,679
Equity at exit
$12,961

Cash invested: $41,972 (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
9.7×

Monthly cashflow live

Estimated rent
$1,287 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$80 /mo · $955/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$89

Break-even live

Break-even rent $1,175
Max offer price $149,900
Occupancy floor 88%

Sensitivity live

Price -10% $173 -5% $131 +0% $89 +5% $46 +10% $4
Rent -10% $-13 -5% $38 +0% $89 +5% $139 +10% $190
Rate -1.0pp $164 -0.5pp $127 base $89 +0.5pp $50 +1.0pp $10

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
$37,475
Closing costs
$4,497
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
449 24th St N Springfield, MI 3.0 1.5 1227 $1,550 $1.26 44d 1 0.04mi
420 Arbor Pointe Dr Battle Creek, MI 1.0–2.0 1.0 820 $1,140 $1.39 14d 6 0.73mi

Listing history 22 events

  1. 2026-05-06
    status Pending 212-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  2. 2026-05-06
    status Pending 210-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  3. 2026-05-06
    status Pending
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  4. 2026-03-07
    price $149,900 210-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  5. 2026-03-06
    status Active 212-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  6. 2026-03-06
    price $149,900 212-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  7. 2026-03-06
    status Active 210-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  8. 2026-03-06
    status Active
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  9. 2026-03-06
    price $149,900
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  10. 2026-01-30
    status Pending 212-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  11. 2026-01-30
    status Pending 210-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  12. 2026-01-30
    status Pending
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  13. 2025-11-18
    price $145,000 210-char remark
    Show marketing remark (212 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  14. 2025-11-18
    price $145,000 212-char remark
    Show marketing remark (212 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  15. 2025-11-18
    price $145,000
    Show marketing remark (212 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  16. 2025-10-13
    listed $150,000 Active 212-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  17. 2025-10-13
    listed $150,000 Active 210-char remark
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  18. 2025-10-13
    listed $150,000 Active
    Show marketing remark (210 chars)

    NEW FURNAC! JUST INSTALLED! PLUMBING UPDATES! The most living space available for 150K!5 bedrooms - possibly more! Attached garage and all set within a quiet peaceful nationhood. easy to see - quick possession!

  19. 2014-08-14
    soldstatus $22,300
  20. 2014-08-14
    soldstatus $22,300
  21. 2014-07-18
    listed $28,999
  22. 2014-07-18
    listed $28,999

ⓘ 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
$955 · $80/mo
Projected year-2 tax
$1,632 · $136/mo
Expected delta
+$677/yr (+$56/mo · 70.8%)

ⓘ 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 ≥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
$15,445
− Mortgage interest
−$8,397
− Property taxes
−$955
− Insurance
−$750
− Repairs & maintenance
−$1,236
− Management
−$1,236
− Depreciation
−$4,361
Taxable loss
−$1,489
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$357
After-tax cash flow
$1,421/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

+416.9% since first listed
22 events — show timeline
  • 2026-05-06 Pending REALCOMP
  • 2026-05-06 Pending MiRealSource-MiMLS
  • 2026-05-06 Pending SW Michigan MLS
  • 2026-03-07 Price Changed $149,900 MiRealSource-MiMLS
  • 2026-03-06 Relisted REALCOMP
  • 2026-03-06 Price Changed $149,900 REALCOMP
  • 2026-03-06 Relisted MiRealSource-MiMLS
  • 2026-03-06 Relisted SW Michigan MLS
  • 2026-03-06 Price Changed $149,900 SW Michigan MLS
  • 2026-01-30 Pending REALCOMP
  • 2026-01-30 Pending MiRealSource-MiMLS
  • 2026-01-30 Pending SW Michigan MLS
  • 2025-11-18 Price Changed $145,000 MiRealSource-MiMLS
  • 2025-11-18 Price Changed $145,000 REALCOMP
  • 2025-11-18 Price Changed $145,000 SW Michigan MLS
  • 2025-10-13 Listed $150,000 SW Michigan MLS
  • 2025-10-13 Listed $150,000 MiRealSource-MiMLS
  • 2025-10-13 Listed $150,000 REALCOMP
  • 2014-08-14 Sold (MLS) $22,300 REALCOMP
  • 2014-08-14 Sold (MLS) $22,300 SW Michigan MLS
  • 2014-07-18 Listed $28,999 REALCOMP
  • 2014-07-18 Listed $28,999 SW Michigan MLS

Property tax history

-0.6%/yr

Latest (2025): $955 · -24.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…