CashFlowRE
Sign in Sign up
341 Algonquin St
D- Composite 37.43
Why this score? — see what drove the D- 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 +13.7/30.0
  • Rent growth +5.0/5.0
  • DSCR +4.2/10.0
  • ARV discount +4.1/15.0
  • Livability +3.7/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$155,000

341 Algonquin St · Battle Creek, MI 49037
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 2 Days on market
Built 1967 10,498 sqft lot Est $144k · 8% over

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

Listing remarks MLS

Welcome to this spacious 5-bedroom, 2-bath ranch-style home located in the Battle Creek school district, offering plenty of room both inside and out. The main level features a bright living area filled with natural light from the large front window and beautiful hardwood floors that create a warm and inviting feel throughout the home. With five bedrooms total, there is flexibility for family, guests, home offices, or hobbies. One of the standout features is the mostly finished walkout basement, providing a large additional living space along with extra bedrooms and a full bathroom, making it perfect for entertaining, extended living, or a private guest area. The walkout leads directly to the expansive backyard with plenty of space to enjoy the outdoors, while the fenced-in front yard offers added convenience and charm. Completing the home is an attached 2-car garage and a layout that offers both comfort and versatility.

Key facts

  • Walkout basement
  • Fenced in front yard
  • Expansive backyard

Tags

WALKOUT BASEMENTEXPANSIVE BACKYARDFENCED IN FRONT YARD

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 $155k.

Deal economics

  • At list price, monthly cash flow is $13 ($152/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 $128k (17.5% below list).
  • Recommended offer: $128k (17.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 5.2% in Battle Creek — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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); 237 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).
  • 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 $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 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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.
  • Current owner paid $118k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,833 (17.5% below list)

Questions for the listing agent

  1. Built in 1967 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.82%
Cap rate
6.39%
Cash-on-cash
0.35%
DSCR
1.02
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$144,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
815 N Washington Ave 0.17mi 3/1.0 925 (-4%) 1mo $135,000 $146 85
16 Arlington Dr 0.26mi 3/1.0 923 (-4%) 3mo $110,000 $119 79
178 Saratoga Ave 0.23mi 3/2.0 925 (-4%) 2mo $161,000 $174 77
131 Norave Dr 0.57mi 3/1.0 962 (+0%) 2mo $180,000 $187 72
69 W Coolidge Ave 0.35mi 3/1.0 1,000 (+4%) 7mo $150,000 $150 70
87 Maryland Dr 0.45mi 3/1.0 920 (-4%) 4mo $124,900 $136 69
7 Riviera Dr N 0.34mi 3/1.0 875 (-9%) 3mo $142,000 $162 67
101 Homecrest Rd 0.29mi 3/1.0 1,062 (+11%) 9mo $120,000 $113 61
706 N Washington Ave 0.32mi 2/1.0 (-1) 880 (-8%) 8mo $129,900 $148 59
935 North Ave 0.36mi 3/1.0 1,094 (+14%) 10mo $165,600 $151 52
208 Glendale Ave 0.61mi 2/1.0 (-1) 852 (-11%) 7mo $122,500 $144 42
48 Gordon Blvd 0.50mi 2/2.0 (-1) 828 (-14%) 6mo $150,000 $181 40

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
-10.7%
Equity multiple
0.59×
Total profit
$-17,582
Equity at exit
$23,111
10-year hold
IRR
4.3%
Equity multiple
1.38×
Total profit
$16,369
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
237
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,278 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$120 /mo · $1,438/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$13

Break-even live

Break-even rent $1,262
Max offer price $155,000
Occupancy floor 94%

Sensitivity live

Price -10% $100 -5% $57 +0% $13 +5% $-31 +10% $-75
Rent -10% $-88 -5% $-38 +0% $13 +5% $63 +10% $114
Rate -1.0pp $91 -0.5pp $52 base $13 +0.5pp $-28 +1.0pp $-68

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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
54 Springview Dr Battle Creek, MI 1.0–3.0 1.0–2.0 900 $1,050 $1.17 22d 3 1.02mi

Listing history 20 events

  1. 2026-03-15
    status Pending 933-char remark
    Show marketing remark (933 chars)

    Welcome to this spacious 5-bedroom, 2-bath ranch-style home located in the Battle Creek school district, offering plenty of room both inside and out. The main level features a bright living area filled with natural light from the large front window and beautiful hardwood floors that create a warm and inviting feel throughout the home. With five bedrooms total, there is flexibility for family, guests, home offices, or hobbies. One of the standout features is the mostly finished walkout basement, providing a large additional living space along with extra bedrooms and a full bathroom, making it perfect for entertaining, extended living, or a private guest area. The walkout leads directly to the expansive backyard with plenty of space to enjoy the outdoors, while the fenced-in front yard offers added convenience and charm. Completing the home is an attached 2-car garage and a layout that offers both comfort and versatility.

  2. 2026-03-15
    status Pending 933-char remark
    Show marketing remark (933 chars)

    Welcome to this spacious 5-bedroom, 2-bath ranch-style home located in the Battle Creek school district, offering plenty of room both inside and out. The main level features a bright living area filled with natural light from the large front window and beautiful hardwood floors that create a warm and inviting feel throughout the home. With five bedrooms total, there is flexibility for family, guests, home offices, or hobbies. One of the standout features is the mostly finished walkout basement, providing a large additional living space along with extra bedrooms and a full bathroom, making it perfect for entertaining, extended living, or a private guest area. The walkout leads directly to the expansive backyard with plenty of space to enjoy the outdoors, while the fenced-in front yard offers added convenience and charm. Completing the home is an attached 2-car garage and a layout that offers both comfort and versatility.

  3. 2026-03-15
    status Pending
    Show marketing remark (933 chars)

    Welcome to this spacious 5-bedroom, 2-bath ranch-style home located in the Battle Creek school district, offering plenty of room both inside and out. The main level features a bright living area filled with natural light from the large front window and beautiful hardwood floors that create a warm and inviting feel throughout the home. With five bedrooms total, there is flexibility for family, guests, home offices, or hobbies. One of the standout features is the mostly finished walkout basement, providing a large additional living space along with extra bedrooms and a full bathroom, making it perfect for entertaining, extended living, or a private guest area. The walkout leads directly to the expansive backyard with plenty of space to enjoy the outdoors, while the fenced-in front yard offers added convenience and charm. Completing the home is an attached 2-car garage and a layout that offers both comfort and versatility.

  4. 2026-03-13
    listed $155,000 Active 933-char remark
    Show marketing remark (933 chars)

    Welcome to this spacious 5-bedroom, 2-bath ranch-style home located in the Battle Creek school district, offering plenty of room both inside and out. The main level features a bright living area filled with natural light from the large front window and beautiful hardwood floors that create a warm and inviting feel throughout the home. With five bedrooms total, there is flexibility for family, guests, home offices, or hobbies. One of the standout features is the mostly finished walkout basement, providing a large additional living space along with extra bedrooms and a full bathroom, making it perfect for entertaining, extended living, or a private guest area. The walkout leads directly to the expansive backyard with plenty of space to enjoy the outdoors, while the fenced-in front yard offers added convenience and charm. Completing the home is an attached 2-car garage and a layout that offers both comfort and versatility.

  5. 2026-03-13
    listed $155,000 Active 933-char remark
    Show marketing remark (933 chars)

    Welcome to this spacious 5-bedroom, 2-bath ranch-style home located in the Battle Creek school district, offering plenty of room both inside and out. The main level features a bright living area filled with natural light from the large front window and beautiful hardwood floors that create a warm and inviting feel throughout the home. With five bedrooms total, there is flexibility for family, guests, home offices, or hobbies. One of the standout features is the mostly finished walkout basement, providing a large additional living space along with extra bedrooms and a full bathroom, making it perfect for entertaining, extended living, or a private guest area. The walkout leads directly to the expansive backyard with plenty of space to enjoy the outdoors, while the fenced-in front yard offers added convenience and charm. Completing the home is an attached 2-car garage and a layout that offers both comfort and versatility.

  6. 2026-03-13
    listed $155,000 Active
    Show marketing remark (933 chars)

    Welcome to this spacious 5-bedroom, 2-bath ranch-style home located in the Battle Creek school district, offering plenty of room both inside and out. The main level features a bright living area filled with natural light from the large front window and beautiful hardwood floors that create a warm and inviting feel throughout the home. With five bedrooms total, there is flexibility for family, guests, home offices, or hobbies. One of the standout features is the mostly finished walkout basement, providing a large additional living space along with extra bedrooms and a full bathroom, making it perfect for entertaining, extended living, or a private guest area. The walkout leads directly to the expansive backyard with plenty of space to enjoy the outdoors, while the fenced-in front yard offers added convenience and charm. Completing the home is an attached 2-car garage and a layout that offers both comfort and versatility.

  7. 2026-02-13
    historical
  8. 2026-02-12
    historical
  9. 2026-01-16
    price $158,500
  10. 2026-01-15
    price $158,500
  11. 2026-01-15
    price $158,500
  12. 2025-11-21
    price $164,900
  13. 2025-11-20
    price $164,900
  14. 2025-11-20
    price $164,900
  15. 2025-09-18
    price $169,900
  16. 2025-09-18
    price $169,900
  17. 2025-09-18
    price $169,900
  18. 2025-08-12
    listed $174,900 Active
  19. 2025-08-12
    listed $174,900 Active
  20. 2021-04-13
    soldstatus $118,500

ⓘ 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
$1,438 · $120/mo
Projected year-2 tax
$1,912 · $159/mo
Expected delta
+$475/yr (+$40/mo · 33.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% 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
$15,340
− Mortgage interest
−$8,682
− Property taxes
−$1,438
− Insurance
−$775
− Repairs & maintenance
−$1,227
− Management
−$1,227
− Depreciation
−$4,509
Taxable loss
−$2,519
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$604
After-tax cash flow
$756/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

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

+30.8% since first listed
20 events — show timeline
  • 2026-03-15 Pending REALCOMP
  • 2026-03-15 Pending MiRealSource-MiMLS
  • 2026-03-15 Pending SW Michigan MLS
  • 2026-03-13 Listed $155,000 SW Michigan MLS
  • 2026-03-13 Listed $155,000 MiRealSource-MiMLS
  • 2026-03-13 Listed $155,000 REALCOMP
  • 2026-02-13 Listing Removed MiRealSource-MiMLS
  • 2026-02-12 Listing Removed REALCOMP
  • 2026-01-16 Price Changed $158,500 MiRealSource-MiMLS
  • 2026-01-15 Price Changed $158,500 REALCOMP
  • 2026-01-15 Price Changed $158,500 SW Michigan MLS
  • 2025-11-21 Price Changed $164,900 MiRealSource-MiMLS
  • 2025-11-20 Price Changed $164,900 REALCOMP
  • 2025-11-20 Price Changed $164,900 SW Michigan MLS
  • 2025-09-18 Price Changed $169,900 MiRealSource-MiMLS
  • 2025-09-18 Price Changed $169,900 REALCOMP
  • 2025-09-18 Price Changed $169,900 SW Michigan MLS
  • 2025-08-12 Listed $174,900 REALCOMP
  • 2025-08-12 Listed $174,900 MiRealSource-MiMLS
  • 2021-04-13 Sold (Public Records) $118,500 Public Records

Property tax history

+5.9%/yr

Latest (2025): $1,438 · -45.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…