CashFlowRE
Sign in Sign up
174 Cherry St
D+ Composite 46.8
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 +22.3/30.0
  • 1% rule +7.6/10.0
  • DSCR +7.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$130,000

174 Cherry St · Battle Creek, MI 49017
8 bd · 4.0 ba · 4,630 sqft · Other public records · 90 Days on market
Built 1890 9,583 sqft lot Est $109k · 19% over

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

Listing remarks MLS

Major opportunity at 174 Cherry Street! This 4-unit property features four 2-bedroom, 1-bath units and is ready for its next chapter. This is a chance to step into a value-add multi-family with significant upside!All units are currently vacant, offering full flexibility to renovate, set rents, and maximize returns from day one. While updates are needed, the building offers a solid layout and strong potential for long-term equity growth. Conveniently located near downtown and major highways, this property provides easy access to local amenities and commuter routes. Bring your vision and unlock the value.

Key facts

  • 9,583 sq ft lot
  • 4 parking spots
  • Built 1890

Tags

FULL FLEXIBILITY TO RENOVATEEASY ACCESS TO LOCAL AMENITIESEASY ACCESS TO COMMUTER ROUTES

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 8-bed/4.0-bath other listed at $130k.

Deal economics

  • At list price, monthly cash flow is $214 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $122k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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: 148 active listings in the ZIP; 132 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($61k/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 $899 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 90 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 17 sale attempts since 19y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price; built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.26%
Cap rate
8.27%
Cash-on-cash
7.06%
DSCR
1.31
GRM
6.6

CMA / ARV

ARV (median comp)
$108,904
List price
$130,000
Delta
19.37%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-7,293
Equity at exit
$19,383
10-year hold
IRR
4.4%
Equity multiple
1.32×
Total profit
$11,769
Equity at exit
$11,240

Cash invested: $36,400 (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 49017

Home prices YoY
-32.2%
Active inventory
148
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,643 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$348 /mo · $4,178/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$214

Break-even live

Break-even rent $1,372
Max offer price $130,000
Occupancy floor 82%

Sensitivity live

Price -10% $288 -5% $251 +0% $214 +5% $177 +10% $140
Rent -10% $84 -5% $149 +0% $214 +5% $279 +10% $344
Rate -1.0pp $280 -0.5pp $247 base $214 +0.5pp $180 +1.0pp $146

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
$32,500
Closing costs
$3,900
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 50 events

  1. 2026-06-19
    days on market $130,000 Active 90 DOM
  2. 2026-06-18
    days on market $130,000 Active 89 DOM
  3. 2026-06-17
    days on market $130,000 Active 88 DOM
  4. 2026-06-16
    days on market $130,000 Active 87 DOM
  5. 2026-06-15
    days on market $130,000 Active 86 DOM
  6. 2026-06-14
    days on market $130,000 Active 84 DOM
  7. 2026-06-13
    statusdays on market $130,000 Active 83 DOM
  8. 2026-05-13
    status Pending 610-char remark
    Show marketing remark (610 chars)

    Major opportunity at 174 Cherry Street! This 4-unit property features four 2-bedroom, 1-bath units and is ready for its next chapter. This is a chance to step into a value-add multi-family with significant upside!All units are currently vacant, offering full flexibility to renovate, set rents, and maximize returns from day one. While updates are needed, the building offers a solid layout and strong potential for long-term equity growth. Conveniently located near downtown and major highways, this property provides easy access to local amenities and commuter routes. Bring your vision and unlock the value.

  9. 2026-05-13
    status Pending 610-char remark
    Show marketing remark (610 chars)

    Major opportunity at 174 Cherry Street! This 4-unit property features four 2-bedroom, 1-bath units and is ready for its next chapter. This is a chance to step into a value-add multi-family with significant upside!All units are currently vacant, offering full flexibility to renovate, set rents, and maximize returns from day one. While updates are needed, the building offers a solid layout and strong potential for long-term equity growth. Conveniently located near downtown and major highways, this property provides easy access to local amenities and commuter routes. Bring your vision and unlock the value.

  10. 2026-03-26
    status Active 610-char remark
    Show marketing remark (610 chars)

    Major opportunity at 174 Cherry Street! This 4-unit property features four 2-bedroom, 1-bath units and is ready for its next chapter. This is a chance to step into a value-add multi-family with significant upside!All units are currently vacant, offering full flexibility to renovate, set rents, and maximize returns from day one. While updates are needed, the building offers a solid layout and strong potential for long-term equity growth. Conveniently located near downtown and major highways, this property provides easy access to local amenities and commuter routes. Bring your vision and unlock the value.

  11. 2026-03-26
    historical 610-char remark
    Show marketing remark (610 chars)

    Major opportunity at 174 Cherry Street! This 4-unit property features four 2-bedroom, 1-bath units and is ready for its next chapter. This is a chance to step into a value-add multi-family with significant upside!All units are currently vacant, offering full flexibility to renovate, set rents, and maximize returns from day one. While updates are needed, the building offers a solid layout and strong potential for long-term equity growth. Conveniently located near downtown and major highways, this property provides easy access to local amenities and commuter routes. Bring your vision and unlock the value.

  12. 2026-02-19
    listed $130,000 Active 610-char remark
    Show marketing remark (610 chars)

    Major opportunity at 174 Cherry Street! This 4-unit property features four 2-bedroom, 1-bath units and is ready for its next chapter. This is a chance to step into a value-add multi-family with significant upside!All units are currently vacant, offering full flexibility to renovate, set rents, and maximize returns from day one. While updates are needed, the building offers a solid layout and strong potential for long-term equity growth. Conveniently located near downtown and major highways, this property provides easy access to local amenities and commuter routes. Bring your vision and unlock the value.

  13. 2026-02-19
    listed $130,000 Active 610-char remark
    Show marketing remark (610 chars)

    Major opportunity at 174 Cherry Street! This 4-unit property features four 2-bedroom, 1-bath units and is ready for its next chapter. This is a chance to step into a value-add multi-family with significant upside!All units are currently vacant, offering full flexibility to renovate, set rents, and maximize returns from day one. While updates are needed, the building offers a solid layout and strong potential for long-term equity growth. Conveniently located near downtown and major highways, this property provides easy access to local amenities and commuter routes. Bring your vision and unlock the value.

  14. 2026-01-01
    historical
  15. 2025-12-31
    historical
  16. 2025-08-20
    price $145,000
  17. 2025-08-19
    price $145,000
  18. 2025-07-07
    listed $150,000 Active
  19. 2025-07-07
    listed $150,000 Active
  20. 2025-07-01
    historical
  21. 2025-06-30
    historical
  22. 2024-12-30
    listed $150,000 Active
  23. 2024-12-30
    listed $150,000 Active
  24. 2022-06-27
    soldstatus $145,000
  25. 2022-06-14
    soldstatus $145,000 Sold
  26. 2022-06-14
    soldstatus $145,000 Sold
  27. 2022-06-14
    soldstatus $145,000
  28. 2022-04-19
    status Pending
  29. 2022-04-19
    status Pending
  30. 2022-04-07
    listed $142,000 Active
  31. 2022-04-07
    listed $142,000 Active
  32. 2022-04-07
    listed $142,000
  33. 2017-12-18
    historical
  34. 2017-12-17
    historical
  35. 2017-06-10
    price $19,900
  36. 2017-04-17
    listed $25,000 Active
  37. 2017-04-17
    listed $19,900
  38. 2017-04-13
    historical
  39. 2017-04-12
    historical
  40. 2017-02-10
    price $29,900
  41. 2016-10-24
    listed $34,900 Active
  42. 2016-10-12
    listed $29,900
  43. 2014-09-18
    historical
  44. 2014-09-15
    historical
  45. 2010-09-13
    listed $59,900
  46. 2008-04-08
    soldstatus $16,000
  47. 2007-12-18
    listed $17,500
  48. 2007-09-18
    listed $23,500
  49. 2004-09-16
    soldstatus $94,900
  50. 2003-11-19
    soldstatus $103,000

ⓘ 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
$4,178 · $348/mo
Projected year-2 tax
$4,178 · $348/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$19,719
− Mortgage interest
−$7,282
− Property taxes
−$4,178
− Insurance
−$650
− Repairs & maintenance
−$1,577
− Management
−$1,577
− Depreciation
−$3,782
Taxable income
$672
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$161
After-tax cash flow
$2,408/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)
21,295
Household income
$60,885
Rent vs Own
25.3% rent · 74.7% own
Severe rent burden
697.0

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 (78%)
Race & ethnicity
White 78% Black 9% Two or more races 8% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 3% Iranian 3% Romanian 2%
Foreign-born
3% · Canada, Philippines
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Arabic 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
▼ -115.68%
Current HPI
243.5008
Rent YoY
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

+26.2% since first listed
44 events — show timeline
  • 2026-05-13 Pending MiRealSource-MiMLS
  • 2026-05-13 Pending REALCOMP
  • 2026-03-26 Relisted REALCOMP
  • 2026-03-26 Listing Removed REALCOMP
  • 2026-02-19 Listed $130,000 REALCOMP
  • 2026-02-19 Listed $130,000 MiRealSource-MiMLS
  • 2026-01-01 Listing Removed MiRealSource-MiMLS
  • 2025-12-31 Listing Removed REALCOMP
  • 2025-08-20 Price Changed $145,000 MiRealSource-MiMLS
  • 2025-08-19 Price Changed $145,000 REALCOMP
  • 2025-07-07 Listed $150,000 REALCOMP
  • 2025-07-07 Listed $150,000 MiRealSource-MiMLS
  • 2025-07-01 Listing Removed MiRealSource-MiMLS
  • 2025-06-30 Listing Removed REALCOMP
  • 2024-12-30 Listed $150,000 REALCOMP
  • 2024-12-30 Listed $150,000 MiRealSource-MiMLS
  • 2022-06-27 Sold (Public Records) $145,000 Public Records
  • 2022-06-14 Sold (MLS) $145,000 MiRealSource-MiMLS
  • 2022-06-14 Sold (MLS) $145,000 SW Michigan MLS
  • 2022-06-14 Sold (MLS) $145,000 REALCOMP
  • 2022-04-19 Pending REALCOMP
  • 2022-04-19 Pending SW Michigan MLS
  • 2022-04-07 Listed $142,000 MiRealSource-MiMLS
  • 2022-04-07 Listed $142,000 SW Michigan MLS
  • 2022-04-07 Listed $142,000 REALCOMP
  • 2017-12-18 Listing Removed SW Michigan MLS
  • 2017-12-17 Listing Removed REALCOMP
  • 2017-06-10 Price Changed $19,900 SW Michigan MLS
  • 2017-04-17 Listed $25,000 SW Michigan MLS
  • 2017-04-17 Listed $19,900 REALCOMP
  • 2017-04-13 Listing Removed SW Michigan MLS
  • 2017-04-12 Listing Removed REALCOMP
  • 2017-02-10 Price Changed $29,900 SW Michigan MLS
  • 2016-10-24 Listed $34,900 SW Michigan MLS
  • 2016-10-12 Listed $29,900 REALCOMP
  • 2014-09-18 Listing Removed SW Michigan MLS
  • 2014-09-15 Listing Removed SW Michigan MLS
  • 2010-09-13 Listed $59,900 SW Michigan MLS
  • 2008-04-08 Sold (MLS) $16,000 SW Michigan MLS
  • 2007-12-18 Listed $17,500 SW Michigan MLS
  • 2007-09-18 Listed $23,500 SW Michigan MLS
  • 2004-09-16 Sold (Public Records) $94,900 Public Records
  • 2003-11-19 Sold (Public Records) $995,000 Public Records
  • 2003-11-19 Sold (Public Records) $103,000 Public Records

Property tax history

+16.7%/yr

Latest (2025): $4,178 · -28.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…