CashFlowRE
Sign in Sign up
683 Capital Ave NE
D Composite 42.9
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 +19.9/30.0
  • DSCR +6.3/10.0
  • 1% rule +4.8/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.2/15.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$160,000

683 Capital Ave NE · Battle Creek, MI 49017
4 bd · 2.0 ba · 1,620 sqft · SingleFamily public records · 107 Days on market
Built 1918 10,019 sqft lot $99/sqft · 46% above area Est $143k · 12% over

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

Listing remarks MLS

Four bedroom, 2 full bath home with 2100+ sq ft. of living space. Full basement with entertainment room, 2 car detached garage. Updated, open floor plan with large kitchen, dining room and living room. Newer roof and furnace.

Key facts

  • 0.23 acre lot
  • 2 garage spots
  • Built 1918

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 4-bed/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $193 ($2k/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 $157k (1.9% below list).
  • Recommended offer: $146k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 5.5% 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: 155 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 132 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% 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 $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

  • It's been on market 107 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 30y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,600 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 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 1918 — 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. 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?
  7. 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.
  8. 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.
  9. 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
0.98%
Cap rate
7.74%
Cash-on-cash
5.17%
DSCR
1.23
GRM
8.5

CMA / ARV

ARV (median comp)
$143,086
List price
$160,000
Delta
11.82%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
69 Magnolia Ave 0.22mi 4/2.0 1,740 (+7%) 1mo $185,000 $106 77
16 S Broad St 0.46mi 4/2.0 1,556 (-4%) 1mo $163,000 $105 71
80 Piper Ave 0.28mi 4/1.0 1,522 (-6%) 3mo $134,000 $88 70
20 Piper Ave 0.27mi 3/1.0 (-1) 1,665 (+3%) 6mo $162,000 $97 69
20 Fairview Ave 0.30mi 4/1.0 1,496 (-8%) 1mo $162,000 $108 68
90 N Broad St 0.33mi 3/1.0 (-1) 1,680 (+4%) 3mo $155,000 $92 67
26 E Ave N 0.17mi 3/2.0 (-1) 1,452 (-10%) 5mo $43,000 $30 65
26 E Ave 0.17mi 3/2.0 (-1) 1,452 (-10%) 5mo $43,000 $30 65
28 Convis St 0.08mi 3/2.0 (-1) 1,842 (+14%) 6mo $36,400 $20 64
157 Orchard Ave 0.66mi 4/1.5 1,585 (-2%) 1mo $200,000 $126 63
63 N Wabash Ave N 0.44mi 3/1.0 (-1) 1,536 (-5%) 2mo $75,000 $49 60
144 Orchard Ave 0.63mi 3/2.0 (-1) 1,385 (-14%) 1mo $200,000 $144 41

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
-8.3%
Equity multiple
0.70×
Total profit
$-13,648
Equity at exit
$23,857
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$3,892
Equity at exit
$13,834

Cash invested: $44,800 (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 49017

Home prices YoY
-32.2%
Active inventory
155
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,570 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$141 /mo · $1,697/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$193

Break-even live

Break-even rent $1,325
Max offer price $160,000
Occupancy floor 83%

Sensitivity live

Price -10% $284 -5% $238 +0% $193 +5% $148 +10% $102
Rent -10% $69 -5% $131 +0% $193 +5% $255 +10% $317
Rate -1.0pp $274 -0.5pp $234 base $193 +0.5pp $152 +1.0pp $109

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
$40,000
Closing costs
$4,800
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
115 West St Battle Creek, MI 2.0–3.0 1.0–2.0 1090 $1,500 $1.38 45d 3 1.36mi

Listing history 40 events

  1. 2026-06-21
    days on market $160,000 Active 107 DOM
  2. 2026-06-19
    days on market $160,000 Active 105 DOM
  3. 2026-06-18
    days on market $160,000 Active 104 DOM
  4. 2026-06-17
    days on market $160,000 Active 103 DOM
  5. 2026-06-16
    days on market $160,000 Active 102 DOM
  6. 2026-06-15
    days on market $160,000 Active 101 DOM
  7. 2026-06-14
    days on market $160,000 Active 99 DOM
  8. 2026-06-13
    days on market $160,000 Active 98 DOM
  9. 2026-06-10
    days on market $160,000 Active 96 DOM
  10. 2026-06-09
    days on market $160,000 Active 95 DOM
  11. 2026-06-08
    days on market $160,000 Active 94 DOM
  12. 2026-06-07
    days on market $160,000 Active 93 DOM
  13. 2026-06-05
    days on market $160,000 Active 90 DOM
  14. 2026-06-02
    days on market $160,000 Active 88 DOM
  15. 2026-06-01
    days on market $160,000 Active 87 DOM
  16. 2026-05-31
    days on market $160,000 Active 86 DOM
  17. 2026-05-30
    days on market $160,000 Active 85 DOM
  18. 2026-03-31
    price $165,000 225-char remark
    Show marketing remark (225 chars)

    Four bedroom, 2 full bath home with 2100+ sq ft. of living space. Full basement with entertainment room, 2 car detached garage. Updated, open floor plan with large kitchen, dining room and living room. Newer roof and furnace.

  19. 2026-03-31
    price $165,000 225-char remark
    Show marketing remark (225 chars)

    Four bedroom, 2 full bath home with 2100+ sq ft. of living space. Full basement with entertainment room, 2 car detached garage. Updated, open floor plan with large kitchen, dining room and living room. Newer roof and furnace.

  20. 2026-03-31
    price $165,000
    Show marketing remark (225 chars)

    Four bedroom, 2 full bath home with 2100+ sq ft. of living space. Full basement with entertainment room, 2 car detached garage. Updated, open floor plan with large kitchen, dining room and living room. Newer roof and furnace.

  21. 2026-03-06
    listed $170,000 Active 225-char remark
    Show marketing remark (225 chars)

    Four bedroom, 2 full bath home with 2100+ sq ft. of living space. Full basement with entertainment room, 2 car detached garage. Updated, open floor plan with large kitchen, dining room and living room. Newer roof and furnace.

  22. 2026-03-06
    listed $170,000 Active 225-char remark
    Show marketing remark (225 chars)

    Four bedroom, 2 full bath home with 2100+ sq ft. of living space. Full basement with entertainment room, 2 car detached garage. Updated, open floor plan with large kitchen, dining room and living room. Newer roof and furnace.

  23. 2026-03-06
    listed $170,000 Active
    Show marketing remark (225 chars)

    Four bedroom, 2 full bath home with 2100+ sq ft. of living space. Full basement with entertainment room, 2 car detached garage. Updated, open floor plan with large kitchen, dining room and living room. Newer roof and furnace.

  24. 2025-05-01
    soldstatus $155,000
  25. 2025-04-29
    soldstatus $155,000 Sold
  26. 2025-04-29
    soldstatus $155,000 Closed
  27. 2025-04-29
    soldstatus $155,000 Closed
  28. 2025-03-20
    status Pending
  29. 2025-03-20
    listed $155,000 Active
  30. 2025-03-20
    listed $155,000
  31. 2025-03-20
    historical
  32. 2025-03-20
    listed $155,000
  33. 2025-03-20
    historical
  34. 2004-08-20
    soldstatus $102,400
  35. 2003-11-03
    listed $105,900
  36. 2003-11-03
    listed $105,900
  37. 1996-11-20
    soldstatus $71,200
  38. 1996-11-20
    soldstatus $71,200
  39. 1996-09-08
    listed $69,900
  40. 1996-09-08
    listed $69,900

ⓘ 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
$1,697 · $141/mo
Projected year-2 tax
$2,080 · $173/mo
Expected delta
+$384/yr (+$32/mo · 22.6%)

ⓘ 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 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
$18,837
− Mortgage interest
−$8,962
− Property taxes
−$1,697
− Insurance
−$800
− Repairs & maintenance
−$1,507
− Management
−$1,507
− Depreciation
−$4,655
Taxable loss
−$291
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$70
After-tax cash flow
$2,386/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

+136.1% since first listed
23 events — show timeline
  • 2026-03-31 Price Changed $165,000 MiRealSource-MiMLS
  • 2026-03-31 Price Changed $165,000 REALCOMP
  • 2026-03-31 Price Changed $165,000 SW Michigan MLS
  • 2026-03-06 Listed $170,000 SW Michigan MLS
  • 2026-03-06 Listed $170,000 REALCOMP
  • 2026-03-06 Listed $170,000 MiRealSource-MiMLS
  • 2025-05-01 Sold (Public Records) $155,000 Public Records
  • 2025-04-29 Sold (MLS) $155,000 MiRealSource-MiMLS
  • 2025-04-29 Sold (MLS) $155,000 REALCOMP
  • 2025-04-29 Sold (MLS) $155,000 SW Michigan MLS
  • 2025-03-20 Pending SW Michigan MLS
  • 2025-03-20 Listing Removed MiRealSource-MiMLS
  • 2025-03-20 Listed $155,000 MiRealSource-MiMLS
  • 2025-03-20 Listing Removed REALCOMP
  • 2025-03-20 Listed $155,000 REALCOMP
  • 2025-03-20 Listed $155,000 SW Michigan MLS
  • 2004-08-20 Sold (Public Records) $102,400 Public Records
  • 2003-11-03 Listed $105,900 REALCOMP
  • 2003-11-03 Listed $105,900 SW Michigan MLS
  • 1996-11-20 Sold (MLS) $71,200 REALCOMP
  • 1996-11-20 Sold (MLS) $71,200 SW Michigan MLS
  • 1996-09-08 Listed $69,900 REALCOMP
  • 1996-09-08 Listed $69,900 SW Michigan MLS

Property tax history

-8.1%/yr

Latest (2025): $1,697 · -44.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…