CashFlowRE
Sign in Sign up
680 Wellington Ave
C- Composite 52.27
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 +17.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • Rent growth +5.0/5.0
  • 1% rule +3.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$155,000

680 Wellington Ave · Level Park-Oak Park, MI 49037
2 bd · 1.0 ba · 1,375 sqft · SingleFamily public records · 5 Days on market
Built 1950 0.39 ac lot Est $209k · 26% under

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

Listing remarks MLS

YOU FOUND IT!! Big corner lot, oversized 2-car garage, well-maintained house at a price you can afford. This Bedford ranch offers generous living spaces, , attractive and efficient kitchen, 2-3 bedrooms, and obvious care. Roof shingles, furnace and air conditioning have all been updated, along with some replacement windows. Sitting on more than 1/3-acre piece of land, you can relax on the covered patio, toss a ball with a loved one, and pursue hobbies in your she-shed. And there is so much storage in the attic and the pole building-style garage. Range, refrigerator, washer and dryer are included. Owners report a great neighborhood and you're close to jobs in the Fort and shopping in Urbandale. Time to make a move - Call us to schedule your visit.

Key facts

  • 0.39 acre lot
  • 2 garage spots
  • Built 1950

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Well water; Electricity available; Natural gas available and connected
  • Home design: Ranch-style single family home; Built in 1950
  • Construction: Vinyl siding; Composition roof; Slab basement
  • Exterior features: Corner lot; Paved road access; Shed(s) on property

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Garage door opener; Storm windows and screens; 6 total rooms
  • Laundry & utility: Washer; Dryer; Natural gas water heater

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 $155k.

Deal economics

  • At list price, monthly cash flow is $110 ($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 $134k (13.6% below list).
  • Recommended offer: $134k (13.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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 38% 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 $5k 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $133,943 (13.6% below list)

Questions for the listing agent

  1. Built in 1950 — 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. 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.
  4. 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.
  5. 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
7.15%
Cash-on-cash
3.06%
DSCR
1.14
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$209,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
680 Wellington Ave 0.00mi 3/1.0 (+1) 1,375 (0%) 1mo $165,000 $120 94
646 Marie Ave 0.13mi 3/1.0 (+1) 1,442 (+5%) 4mo $235,000 $163 77
321 Snow Ave 0.21mi 3/1.0 (+1) 1,412 (+3%) 16mo $83,000 $59 67
113 Blueberry Ln 0.25mi 3/2.0 (+1) 1,314 (-4%) 6mo $185,000 $141 67
135 N Lindow Dr 0.09mi 3/1.0 (+1) 1,196 (-13%) 4mo $181,617 $152 65
420 Presidential Dr 0.48mi 3/2.0 (+1) 1,344 (-2%) 8mo $248,500 $185 59
641 John Bria Rd 0.29mi 3/1.0 (+1) 1,184 (-14%) 8mo $215,000 $182 52
119 Bansill Dr 0.67mi 3/1.0 (+1) 1,295 (-6%) 13mo $115,000 $89 43
139 Maxine Pl 0.30mi 3/2.0 (+1) 1,248 (-9%) 23mo $205,500 $165 42
141 Maxine Pl 0.29mi 3/1.0 (+1) 1,191 (-13%) 23mo $170,000 $143 40
197 Collier Ave 0.36mi 3/1.0 (+1) 1,176 (-14%) 19mo $210,000 $179 38
29 Lamora Ave 0.73mi 3/1.0 (+1) 1,272 (-8%) 20mo $157,500 $124 32

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
-6.6%
Equity multiple
0.75×
Total profit
$-11,056
Equity at exit
$23,111
10-year hold
IRR
7.9%
Equity multiple
1.72×
Total profit
$31,425
Equity at exit
$13,402

Cash invested: $43,400 (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 49037

Home prices YoY
-29.0%
Rents YoY
11.8%
Active inventory
236
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,339 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$70 /mo · $843/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$110

Break-even live

Break-even rent $1,200
Max offer price $155,000
Occupancy floor 87%

Sensitivity live

Price -10% $198 -5% $154 +0% $110 +5% $67 +10% $23
Rent -10% $5 -5% $58 +0% $110 +5% $163 +10% $216
Rate -1.0pp $189 -0.5pp $150 base $110 +0.5pp $70 +1.0pp $29

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
$38,750
Closing costs
$4,650
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
1767 Michigan Ave Unit 1 Battle Creek, MI 3.0 2.0 1758 $2,000 $1.14 21d 1 0.97mi
55 Stringham Rd Battle Creek, MI 1.0–2.0 1.0–1.5 850 $1,075 $1.26 14d 7 1.10mi

Listing history 6 events

  1. 2026-04-16
    status Pending 756-char remark
    Show marketing remark (756 chars)

    YOU FOUND IT!! Big corner lot, oversized 2-car garage, well-maintained house at a price you can afford. This Bedford ranch offers generous living spaces, , attractive and efficient kitchen, 2-3 bedrooms, and obvious care. Roof shingles, furnace and air conditioning have all been updated, along with some replacement windows. Sitting on more than 1/3-acre piece of land, you can relax on the covered patio, toss a ball with a loved one, and pursue hobbies in your she-shed. And there is so much storage in the attic and the pole building-style garage. Range, refrigerator, washer and dryer are included. Owners report a great neighborhood and you're close to jobs in the Fort and shopping in Urbandale. Time to make a move - Call us to schedule your visit.

  2. 2026-04-16
    status Pending 756-char remark
    Show marketing remark (756 chars)

    YOU FOUND IT!! Big corner lot, oversized 2-car garage, well-maintained house at a price you can afford. This Bedford ranch offers generous living spaces, , attractive and efficient kitchen, 2-3 bedrooms, and obvious care. Roof shingles, furnace and air conditioning have all been updated, along with some replacement windows. Sitting on more than 1/3-acre piece of land, you can relax on the covered patio, toss a ball with a loved one, and pursue hobbies in your she-shed. And there is so much storage in the attic and the pole building-style garage. Range, refrigerator, washer and dryer are included. Owners report a great neighborhood and you're close to jobs in the Fort and shopping in Urbandale. Time to make a move - Call us to schedule your visit.

  3. 2026-04-16
    status Pending
    Show marketing remark (756 chars)

    YOU FOUND IT!! Big corner lot, oversized 2-car garage, well-maintained house at a price you can afford. This Bedford ranch offers generous living spaces, , attractive and efficient kitchen, 2-3 bedrooms, and obvious care. Roof shingles, furnace and air conditioning have all been updated, along with some replacement windows. Sitting on more than 1/3-acre piece of land, you can relax on the covered patio, toss a ball with a loved one, and pursue hobbies in your she-shed. And there is so much storage in the attic and the pole building-style garage. Range, refrigerator, washer and dryer are included. Owners report a great neighborhood and you're close to jobs in the Fort and shopping in Urbandale. Time to make a move - Call us to schedule your visit.

  4. 2026-04-10
    listed $155,000 Active 756-char remark
    Show marketing remark (756 chars)

    YOU FOUND IT!! Big corner lot, oversized 2-car garage, well-maintained house at a price you can afford. This Bedford ranch offers generous living spaces, , attractive and efficient kitchen, 2-3 bedrooms, and obvious care. Roof shingles, furnace and air conditioning have all been updated, along with some replacement windows. Sitting on more than 1/3-acre piece of land, you can relax on the covered patio, toss a ball with a loved one, and pursue hobbies in your she-shed. And there is so much storage in the attic and the pole building-style garage. Range, refrigerator, washer and dryer are included. Owners report a great neighborhood and you're close to jobs in the Fort and shopping in Urbandale. Time to make a move - Call us to schedule your visit.

  5. 2026-04-10
    listed $155,000 Active 756-char remark
    Show marketing remark (756 chars)

    YOU FOUND IT!! Big corner lot, oversized 2-car garage, well-maintained house at a price you can afford. This Bedford ranch offers generous living spaces, , attractive and efficient kitchen, 2-3 bedrooms, and obvious care. Roof shingles, furnace and air conditioning have all been updated, along with some replacement windows. Sitting on more than 1/3-acre piece of land, you can relax on the covered patio, toss a ball with a loved one, and pursue hobbies in your she-shed. And there is so much storage in the attic and the pole building-style garage. Range, refrigerator, washer and dryer are included. Owners report a great neighborhood and you're close to jobs in the Fort and shopping in Urbandale. Time to make a move - Call us to schedule your visit.

  6. 2026-04-10
    listed $155,000 Active
    Show marketing remark (756 chars)

    YOU FOUND IT!! Big corner lot, oversized 2-car garage, well-maintained house at a price you can afford. This Bedford ranch offers generous living spaces, , attractive and efficient kitchen, 2-3 bedrooms, and obvious care. Roof shingles, furnace and air conditioning have all been updated, along with some replacement windows. Sitting on more than 1/3-acre piece of land, you can relax on the covered patio, toss a ball with a loved one, and pursue hobbies in your she-shed. And there is so much storage in the attic and the pole building-style garage. Range, refrigerator, washer and dryer are included. Owners report a great neighborhood and you're close to jobs in the Fort and shopping in Urbandale. Time to make a move - Call us to schedule your visit.

ⓘ 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
$843 · $70/mo
Projected year-2 tax
$1,615 · $135/mo
Expected delta
+$772/yr (+$64/mo · 91.6%)

ⓘ 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
$16,073
− Mortgage interest
−$8,682
− Property taxes
−$843
− Insurance
−$775
− Repairs & maintenance
−$1,286
− Management
−$1,286
− Depreciation
−$4,509
Taxable loss
−$1,308
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$314
After-tax cash flow
$1,640/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 — Level Park-Oak Park

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Level Park-Oak Park, 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

+0.0% since first listed
6 events — show timeline
  • 2026-04-16 Pending REALCOMP
  • 2026-04-16 Pending MiRealSource-MiMLS
  • 2026-04-16 Pending SW Michigan MLS
  • 2026-04-10 Listed $155,000 REALCOMP
  • 2026-04-10 Listed $155,000 SW Michigan MLS
  • 2026-04-10 Listed $155,000 MiRealSource-MiMLS

Property tax history

-9.6%/yr

Latest (2025): $843 · -45.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…