CashFlowRE
Sign in Sign up
151 N 21st St
C+ Composite 60.67
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 +20.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.2/10.0
  • 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

$135,000

151 N 21st St · Battle Creek, MI 49015
3 bd · 1.0 ba · 720 sqft · SingleFamily public records · 28 Days on market
Built 1940 8,799 sqft lot $188/sqft · 18% above area Est $163k · 17% under

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

Listing remarks MLS

Welcome to 151 N 21st St in the desirable Lakeview School District! This move in ready 3 bedroom home offers incredible value at just $135,000 and can be more affordable than renting. Inside you'll find an updated kitchen and bathroom, beautiful hardwood floors, and a functional layout perfect for everyday living. Major updates including a newer roof and newer furnace help provide peace of mind from day one. The massive fenced backyard offers plenty of space for pets, entertaining, or relaxing outdoors. The finished lower level with egress window adds valuable additional living space perfect for a rec room, home office, workout area, or guest setup. Conveniently located near schools, shopping, restaurants, and more, this home is a fantastic opportunity for first time buyers, downsizers, or anyone looking for affordable homeownership in Lakeview. Homes at this price point do not last long. Schedule your private showing today!

Key facts

  • Newer furnace
  • Newer roof
  • Newer water heater

Tags

LAKEVIEW SCHOOL DISTRICTHARDWOOD FLOORSUPDATED BATHROOMNEWER ROOFNEWER FURNACENEWER WATER HEATER

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Ranch-style single-family home; One story; Living area listed at 1,028
  • Construction: Brick construction; Composition roof; Built in 1940; Foundation includes a full basement
  • Exterior features: Paved road access; 0.2-acre lot

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Primary bedroom (9 x 10); Bedroom 2 (9 x 10); Bedroom 3 (10 x 12) with egress window; Bedroom 4; Bedroom 5
  • Bathrooms: One full bathroom; Primary bathroom (5 x 7); Additional bathroom(s)
  • Heating & cooling: Forced air heating
  • Interior features: Five total rooms; Replacement windows; Full basement
  • Laundry & utility: Washer; Dryer; Dedicated laundry room (10 x 12)

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 $135k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 5.3% 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); 168 active listings in the ZIP; 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 $933 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

  • It's been on market 28 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 32y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $89k; list at $135k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,975 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — 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
1.02%
Cap rate
7.77%
Cash-on-cash
5.29%
DSCR
1.24
GRM
8.2

CMA / ARV

ARV (median comp)
$163,152
List price
$135,000
Delta
-17.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 N Woodrow Ave 0.30mi 2/1.0 (-1) 720 (0%) 3mo $143,000 $199 79
100 Wiltshire Ave 0.43mi 3/1.0 721 (+0%) 2mo $118,500 $164 78
136 Wiltshire Ave 0.42mi 2/1.0 (-1) 720 (0%) 1mo $165,000 $229 75
1243 W Territorial Rd W 0.41mi 2/1.0 (-1) 744 (+3%) 1mo $120,000 $161 70
36 N 21st St N 0.27mi 2/1.0 (-1) 767 (+6%) 7mo $157,900 $206 66
241 N 26th St 0.40mi 2/1.0 (-1) 672 (-7%) 1mo $125,000 $186 65
1225 W Territorial Rd W 0.41mi 2/1.0 (-1) 672 (-7%) 3mo $94,050 $140 63
754 Andrus St 0.22mi 3/2.0 816 (+13%) 1mo $95,000 $116 62
112 Wiltshire Ave 0.42mi 2/1.0 (-1) 660 (-8%) 2mo $149,900 $227 60
113 N 31st St 0.63mi 2/1.0 (-1) 709 (-2%) 4mo $165,000 $233 60
75 N 32nd St 0.71mi 2/1.0 (-1) 768 (+7%) 5mo $135,000 $176 47
289 Eldred St 0.60mi 2/1.0 (-1) 620 (-14%) 7mo $122,000 $197 38

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
-2.7%
Equity multiple
0.89×
Total profit
$-4,010
Equity at exit
$20,129
10-year hold
IRR
11.8%
Equity multiple
2.14×
Total profit
$43,194
Equity at exit
$11,672

Cash invested: $37,800 (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
168
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,371 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$153 /mo · $1,831/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$167

Break-even live

Break-even rent $1,160
Max offer price $135,000
Occupancy floor 83%

Sensitivity live

Price -10% $243 -5% $205 +0% $167 +5% $128 +10% $90
Rent -10% $58 -5% $112 +0% $167 +5% $221 +10% $275
Rate -1.0pp $235 -0.5pp $201 base $167 +0.5pp $132 +1.0pp $96

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
$33,750
Closing costs
$4,050
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.

Listing history 22 events

  1. 2026-05-10
    price $139,900 814-char remark
    Show marketing remark (938 chars)

    Welcome to 151 N 21st St in the desirable Lakeview School District! This move in ready 3 bedroom home offers incredible value at just $135,000 and can be more affordable than renting. Inside you'll find an updated kitchen and bathroom, beautiful hardwood floors, and a functional layout perfect for everyday living. Major updates including a newer roof and newer furnace help provide peace of mind from day one. The massive fenced backyard offers plenty of space for pets, entertaining, or relaxing outdoors. The finished lower level with egress window adds valuable additional living space perfect for a rec room, home office, workout area, or guest setup. Conveniently located near schools, shopping, restaurants, and more, this home is a fantastic opportunity for first time buyers, downsizers, or anyone looking for affordable homeownership in Lakeview. Homes at this price point do not last long. Schedule your private showing today!

  2. 2026-05-09
    price $139,900 814-char remark
    Show marketing remark (938 chars)

    Welcome to 151 N 21st St in the desirable Lakeview School District! This move in ready 3 bedroom home offers incredible value at just $135,000 and can be more affordable than renting. Inside you'll find an updated kitchen and bathroom, beautiful hardwood floors, and a functional layout perfect for everyday living. Major updates including a newer roof and newer furnace help provide peace of mind from day one. The massive fenced backyard offers plenty of space for pets, entertaining, or relaxing outdoors. The finished lower level with egress window adds valuable additional living space perfect for a rec room, home office, workout area, or guest setup. Conveniently located near schools, shopping, restaurants, and more, this home is a fantastic opportunity for first time buyers, downsizers, or anyone looking for affordable homeownership in Lakeview. Homes at this price point do not last long. Schedule your private showing today!

  3. 2026-05-09
    price $139,900
    Show marketing remark (938 chars)

    Welcome to 151 N 21st St in the desirable Lakeview School District! This move in ready 3 bedroom home offers incredible value at just $135,000 and can be more affordable than renting. Inside you'll find an updated kitchen and bathroom, beautiful hardwood floors, and a functional layout perfect for everyday living. Major updates including a newer roof and newer furnace help provide peace of mind from day one. The massive fenced backyard offers plenty of space for pets, entertaining, or relaxing outdoors. The finished lower level with egress window adds valuable additional living space perfect for a rec room, home office, workout area, or guest setup. Conveniently located near schools, shopping, restaurants, and more, this home is a fantastic opportunity for first time buyers, downsizers, or anyone looking for affordable homeownership in Lakeview. Homes at this price point do not last long. Schedule your private showing today!

  4. 2026-04-30
    listed $150,000 Active 814-char remark
    Show marketing remark (938 chars)

    Welcome to 151 N 21st St in the desirable Lakeview School District! This move in ready 3 bedroom home offers incredible value at just $135,000 and can be more affordable than renting. Inside you'll find an updated kitchen and bathroom, beautiful hardwood floors, and a functional layout perfect for everyday living. Major updates including a newer roof and newer furnace help provide peace of mind from day one. The massive fenced backyard offers plenty of space for pets, entertaining, or relaxing outdoors. The finished lower level with egress window adds valuable additional living space perfect for a rec room, home office, workout area, or guest setup. Conveniently located near schools, shopping, restaurants, and more, this home is a fantastic opportunity for first time buyers, downsizers, or anyone looking for affordable homeownership in Lakeview. Homes at this price point do not last long. Schedule your private showing today!

  5. 2026-04-30
    listed $150,000 Active 814-char remark
    Show marketing remark (938 chars)

    Welcome to 151 N 21st St in the desirable Lakeview School District! This move in ready 3 bedroom home offers incredible value at just $135,000 and can be more affordable than renting. Inside you'll find an updated kitchen and bathroom, beautiful hardwood floors, and a functional layout perfect for everyday living. Major updates including a newer roof and newer furnace help provide peace of mind from day one. The massive fenced backyard offers plenty of space for pets, entertaining, or relaxing outdoors. The finished lower level with egress window adds valuable additional living space perfect for a rec room, home office, workout area, or guest setup. Conveniently located near schools, shopping, restaurants, and more, this home is a fantastic opportunity for first time buyers, downsizers, or anyone looking for affordable homeownership in Lakeview. Homes at this price point do not last long. Schedule your private showing today!

  6. 2026-04-30
    listed $150,000 Active
    Show marketing remark (938 chars)

    Welcome to 151 N 21st St in the desirable Lakeview School District! This move in ready 3 bedroom home offers incredible value at just $135,000 and can be more affordable than renting. Inside you'll find an updated kitchen and bathroom, beautiful hardwood floors, and a functional layout perfect for everyday living. Major updates including a newer roof and newer furnace help provide peace of mind from day one. The massive fenced backyard offers plenty of space for pets, entertaining, or relaxing outdoors. The finished lower level with egress window adds valuable additional living space perfect for a rec room, home office, workout area, or guest setup. Conveniently located near schools, shopping, restaurants, and more, this home is a fantastic opportunity for first time buyers, downsizers, or anyone looking for affordable homeownership in Lakeview. Homes at this price point do not last long. Schedule your private showing today!

  7. 2019-06-19
    soldstatus $89,000
  8. 2019-06-12
    soldstatus $89,000
  9. 2019-06-12
    soldstatus $89,000 Sold
  10. 2019-06-12
    soldstatus $89,000
  11. 2019-05-06
    status Pending
  12. 2019-04-30
    listed $84,900
  13. 2019-04-30
    listed $84,900 Active
  14. 2019-04-30
    listed $84,900
  15. 2012-05-08
    soldstatus $25,000
  16. 2012-05-08
    soldstatus $25,000
  17. 2012-01-31
    listed $39,900
  18. 2012-01-31
    listed $39,900
  19. 1994-08-19
    soldstatus $38,500
  20. 1994-08-19
    soldstatus $38,500
  21. 1994-07-15
    listed $38,500
  22. 1994-07-15
    listed $38,500

ⓘ 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
$1,831 · $153/mo
Projected year-2 tax
$1,955 · $163/mo
Expected delta
+$124/yr (+$10/mo · 6.8%)

ⓘ 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 ≥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
$16,455
− Mortgage interest
−$7,562
− Property taxes
−$1,831
− Insurance
−$675
− Repairs & maintenance
−$1,316
− Management
−$1,316
− Depreciation
−$3,927
Taxable loss
−$172
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$41
After-tax cash flow
$2,040/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

+250.6% since first listed
28 events — show timeline
  • 2026-05-29 Pending REALCOMP
  • 2026-05-29 Pending MiRealSource-MiMLS
  • 2026-05-29 Pending SW Michigan MLS
  • 2026-05-22 Price Changed $135,000 MiRealSource-MiMLS
  • 2026-05-22 Price Changed $135,000 REALCOMP
  • 2026-05-22 Price Changed $135,000 SW Michigan MLS
  • 2026-05-10 Price Changed $139,900 MiRealSource-MiMLS
  • 2026-05-09 Price Changed $139,900 REALCOMP
  • 2026-05-09 Price Changed $139,900 SW Michigan MLS
  • 2026-04-30 Listed $150,000 SW Michigan MLS
  • 2026-04-30 Listed $150,000 MiRealSource-MiMLS
  • 2026-04-30 Listed $150,000 REALCOMP
  • 2019-06-19 Sold (Public Records) $89,000 Public Records
  • 2019-06-12 Sold (MLS) $89,000 MiRealSource-MiMLS
  • 2019-06-12 Sold (MLS) $89,000 SW Michigan MLS
  • 2019-06-12 Sold (MLS) $89,000 REALCOMP
  • 2019-05-06 Pending SW Michigan MLS
  • 2019-04-30 Listed $84,900 MiRealSource-MiMLS
  • 2019-04-30 Listed $84,900 SW Michigan MLS
  • 2019-04-30 Listed $84,900 REALCOMP
  • 2012-05-08 Sold (MLS) $25,000 REALCOMP
  • 2012-05-08 Sold (MLS) $25,000 SW Michigan MLS
  • 2012-01-31 Listed $39,900 REALCOMP
  • 2012-01-31 Listed $39,900 SW Michigan MLS
  • 1994-08-19 Sold (MLS) $38,500 REALCOMP
  • 1994-08-19 Sold (MLS) $38,500 SW Michigan MLS
  • 1994-07-15 Listed $38,500 REALCOMP
  • 1994-07-15 Listed $38,500 SW Michigan MLS

Property tax history

+2.5%/yr

Latest (2025): $1,831 · -23.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…