CashFlowRE
Sign in Sign up
63 Maple Grove Ave
B Composite 74.72
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$70,000

63 Maple Grove Ave · Battle Creek, MI 49017
3 bd · 2.0 ba · 1,180 sqft · SingleFamily public records · 97 Days on market
Built 1928 5,968 sqft lot Est $133k · 48% under

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

Listing remarks MLS

AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

Key facts

  • Solid size kitchen
  • Sizable backyard
  • Detail work intact

Tags

TUDOR-STYLE FIXER-UPPERORIGINAL HARDWOOD FLOORSSIZABLE BACKYARDSOLID SIZE KITCHENFIREPLACEDETAIL WORK INTACT

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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $406 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% 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; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $484 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 17y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $70k implies a 339% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,700 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.69%
Cap rate
13.26%
Cash-on-cash
24.89%
DSCR
2.11
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$133,340
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
21 Wren St 0.10mi 3/1.5 1,090 (-8%) 4mo $134,000 $123 77
80 Magnolia Ave 0.23mi 2/1.5 (-1) 1,216 (+3%) 1mo $133,000 $109 76
83 Magnolia Ave 0.22mi 3/1.0 1,260 (+7%) 2mo $142,500 $113 72
85 East Ave S 0.37mi 2/1.5 (-1) 1,189 (+1%) 7mo $84,000 $71 69
39 N Broad St 0.49mi 3/2.5 1,206 (+2%) 4mo $173,000 $143 68
17 Wren St 0.11mi 3/1.0 1,035 (-12%) 6mo $98,000 $95 66
30 East Ave N 0.26mi 3/1.0 1,054 (-11%) 3mo $89,900 $85 64
136 N Broad St 0.46mi 2/1.0 (-1) 1,215 (+3%) 1mo $185,000 $152 64
192 Hunter St 0.61mi 3/2.0 1,250 (+6%) 2mo $185,000 $148 60
246 Laurel Dr 0.58mi 3/1.0 1,089 (-8%) 3mo $179,000 $164 54
168 Yale St 0.66mi 3/1.0 1,312 (+11%) 1mo $118,000 $90 45
55 Mckinley Ave S 0.66mi 4/1.0 (+1) 1,344 (+14%) 1mo $40,000 $30 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
18.4%
Equity multiple
1.74×
Total profit
$14,588
Equity at exit
$10,437
10-year hold
IRR
26.8%
Equity multiple
3.36×
Total profit
$46,214
Equity at exit
$6,052

Cash invested: $19,600 (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
4.9×

Monthly cashflow live

Estimated rent
$1,180 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$129 /mo · $1,549/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$406

Break-even live

Break-even rent $665
Max offer price $70,000
Occupancy floor 61%

Sensitivity live

Price -10% $446 -5% $426 +0% $406 +5% $387 +10% $367
Rent -10% $313 -5% $360 +0% $406 +5% $453 +10% $500
Rate -1.0pp $442 -0.5pp $424 base $406 +0.5pp $388 +1.0pp $370

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
$17,500
Closing costs
$2,100
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
775 Wagner Dr Battle Creek, MI 1.0–2.0 1.0 772 $1,085 $1.40 44d 6 0.17mi
138 Yale St Battle Creek, MI 2.0 1.0 877 $1,275 $1.45 44d 1 0.64mi
744 E Michigan Ave Unit 11 Battle Creek, MI 2.0 1.0 800 $1,050 $1.31 44d 1 1.07mi
98 Van Buren St E Battle Creek, MI 2.0 1.0 1118 $950 $0.85 44d 1 1.21mi
1975 Columbia Ave E Battle Creek, MI 1.0–3.0 1.0 761 $1,109 $1.46 44d 16 1.29mi
115 West St Battle Creek, MI 2.0–3.0 1.0–2.0 1090 $1,500 $1.38 44d 3 1.47mi

Listing history 21 events

  1. 2026-02-18
    status Pending 434-char remark
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  2. 2026-02-18
    status Pending 434-char remark
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  3. 2026-02-18
    status Pending
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  4. 2026-02-14
    price $70,000 434-char remark
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  5. 2026-02-13
    price $70,000 434-char remark
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  6. 2026-02-13
    price $70,000
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  7. 2025-11-13
    listed $75,000 Active 434-char remark
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  8. 2025-11-13
    listed $75,000 Active 434-char remark
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  9. 2025-11-13
    listed $75,000 Active
    Show marketing remark (434 chars)

    AFFORDABLE INVESTMENT PROPERTY! This Battle Creek home is a Tudor-style fixer-upper just waiting for the right buyer! 3 bedrooms and 2 full bathrooms, including a main floor bedroom and bathroom! While the home is going to need work, it has original hardwood floors and a sizable backyard, is close to downtown, has a solid size kitchen with a dining room, plus a fireplace and much of the detail work intact for a home of this style!

  10. 2014-10-30
    historical
  11. 2014-09-25
    historical
  12. 2010-11-11
    soldstatus $15,950
  13. 2010-11-11
    soldstatus $15,950
  14. 2010-11-10
    listed $15,950
  15. 2010-11-10
    listed $15,950
  16. 2010-07-30
    historical
  17. 2010-02-01
    listed $40,000
  18. 2010-02-01
    listed $40,000
  19. 2010-01-29
    historical
  20. 2009-07-29
    listed $44,900
  21. 2009-07-29
    listed $44,900

ⓘ 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
$1,549 · $129/mo
Projected year-2 tax
$1,549 · $129/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
$14,154
− Mortgage interest
−$3,921
− Property taxes
−$1,549
− Insurance
−$350
− Repairs & maintenance
−$1,132
− Management
−$1,132
− Depreciation
−$2,036
Taxable income
$4,033
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$968
After-tax cash flow
$3,910/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

+55.9% since first listed
21 events — show timeline
  • 2026-02-18 Pending REALCOMP
  • 2026-02-18 Pending MiRealSource-MiMLS
  • 2026-02-18 Pending SW Michigan MLS
  • 2026-02-14 Price Changed $70,000 MiRealSource-MiMLS
  • 2026-02-13 Price Changed $70,000 REALCOMP
  • 2026-02-13 Price Changed $70,000 SW Michigan MLS
  • 2025-11-13 Listed $75,000 SW Michigan MLS
  • 2025-11-13 Listed $75,000 MiRealSource-MiMLS
  • 2025-11-13 Listed $75,000 REALCOMP
  • 2014-10-30 Listing Removed SW Michigan MLS
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2010-11-11 Sold (MLS) $15,950 REALCOMP
  • 2010-11-11 Sold (MLS) $15,950 SW Michigan MLS
  • 2010-11-10 Listed $15,950 REALCOMP
  • 2010-11-10 Listed $15,950 SW Michigan MLS
  • 2010-07-30 Listing Removed REALCOMP
  • 2010-02-01 Listed $40,000 REALCOMP
  • 2010-02-01 Listed $40,000 SW Michigan MLS
  • 2010-01-29 Listing Removed REALCOMP
  • 2009-07-29 Listed $44,900 REALCOMP
  • 2009-07-29 Listed $44,900 SW Michigan MLS

Property tax history

+9.3%/yr

Latest (2025): $1,549 · -41.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…