CashFlowRE
Sign in Sign up
1823 W Michigan Ave W Duplex
B- Composite 67.03
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 +29.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • 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

$140,000

1823 W Michigan Ave W · Battle Creek, MI 49037
4 bd · 2.0 ba · 1,620 sqft · MultiFamily public records · 6 Days on market
Built 1940 6,098 sqft lot ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Great opportunity to own a duplex in Battle Creek. This home is a top and bottom split rental. Both units have 1 bedroom, living room, kitchen, and full bathroom. Main floor renter has been here for 3 years! Upstairs unit is vacant and waiting for you to find a new tenant. Outside has a fenced in backyard with a deck off from the 2 car detached garage. Call Jeffrey A Penick at 269-420-4756 today for a private tour!

Key facts

  • Fenced in backyard
  • Deck
  • Detached garage

Tags

FENCED IN BACKYARDDECKDETACHED GARAGE

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 × 1-bed/1.0-bath units multifamily listed at $140k.

Deal economics

  • At list price, monthly cash flow is $508 ($6k/yr) — positive. Per door: $254/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 10.7% 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); 236 active listings in the ZIP; 1 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).
  • At $1,768/mo this rent would consume 50% of the median local household income ($43k/yr) (locally 717% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 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 $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts 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 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.26%
Cap rate
10.65%
Cash-on-cash
15.57%
DSCR
1.69
GRM
6.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
11.6%
Equity multiple
1.49×
Total profit
$19,020
Equity at exit
$20,874
10-year hold
IRR
24.1%
Equity multiple
3.57×
Total profit
$100,700
Equity at exit
$12,105

Cash invested: $39,200 (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
13.2×

Monthly cashflow live

Estimated rent
$1,768 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$96 /mo · $1,149/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$508

Break-even live

Break-even rent $1,124
Max offer price $140,000
Occupancy floor 66%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $1,768

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
$35,000
Closing costs
$4,200
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
1767 Michigan Ave Unit 1 Battle Creek, MI 3.0 2.0 1758 $2,000 $1.14 20d 1 0.15mi

Listing history 7 events

  1. 2026-04-22
    status Pending
    Show marketing remark (418 chars)

    Great opportunity to own a duplex in Battle Creek. This home is a top and bottom split rental. Both units have 1 bedroom, living room, kitchen, and full bathroom. Main floor renter has been here for 3 years! Upstairs unit is vacant and waiting for you to find a new tenant. Outside has a fenced in backyard with a deck off from the 2 car detached garage. Call Jeffrey A Penick at 269-420-4756 today for a private tour!

  2. 2026-04-22
    status Pending 418-char remark
    Show marketing remark (418 chars)

    Great opportunity to own a duplex in Battle Creek. This home is a top and bottom split rental. Both units have 1 bedroom, living room, kitchen, and full bathroom. Main floor renter has been here for 3 years! Upstairs unit is vacant and waiting for you to find a new tenant. Outside has a fenced in backyard with a deck off from the 2 car detached garage. Call Jeffrey A Penick at 269-420-4756 today for a private tour!

  3. 2026-04-16
    listed $140,000 Active
    Show marketing remark (418 chars)

    Great opportunity to own a duplex in Battle Creek. This home is a top and bottom split rental. Both units have 1 bedroom, living room, kitchen, and full bathroom. Main floor renter has been here for 3 years! Upstairs unit is vacant and waiting for you to find a new tenant. Outside has a fenced in backyard with a deck off from the 2 car detached garage. Call Jeffrey A Penick at 269-420-4756 today for a private tour!

  4. 2026-04-16
    listed $140,000 Active 418-char remark
    Show marketing remark (418 chars)

    Great opportunity to own a duplex in Battle Creek. This home is a top and bottom split rental. Both units have 1 bedroom, living room, kitchen, and full bathroom. Main floor renter has been here for 3 years! Upstairs unit is vacant and waiting for you to find a new tenant. Outside has a fenced in backyard with a deck off from the 2 car detached garage. Call Jeffrey A Penick at 269-420-4756 today for a private tour!

  5. 2025-10-30
    historical
  6. 2025-09-19
    listed $169,900 Active
  7. 2025-09-19
    listed $169,900 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
$1,149 · $96/mo
Projected year-2 tax
$1,652 · $138/mo
Expected delta
+$504/yr (+$42/mo · 43.8%)

ⓘ 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 3/10 Moderate 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
$21,216
− Mortgage interest
−$7,842
− Property taxes
−$1,149
− Insurance
−$700
− Repairs & maintenance
−$1,697
− Management
−$1,697
− Depreciation
−$4,073
Taxable income
$4,058
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$974
After-tax cash flow
$5,128/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)
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

-17.6% since first listed
7 events — show timeline
  • 2026-04-22 Pending REALCOMP
  • 2026-04-22 Pending MiRealSource-MiMLS
  • 2026-04-16 Listed $140,000 REALCOMP
  • 2026-04-16 Listed $140,000 MiRealSource-MiMLS
  • 2025-10-30 Listing Removed MiRealSource-MiMLS
  • 2025-09-19 Listed $169,900 REALCOMP
  • 2025-09-19 Listed $169,900 MiRealSource-MiMLS

Property tax history

-3.1%/yr

Latest (2025): $1,149 · -31.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…