CashFlowRE
Sign in Sign up
76 E Avenue N
C- Composite 53.78
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 +18.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.9/10.0
  • 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

$108,000

76 E Avenue N · Battle Creek, MI 49017
2 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 15 Days on market
Built 1924 6,098 sqft lot $99/sqft · 17% below area Est $130k · 17% under

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

Listing remarks MLS

This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

Key facts

  • Spacious backyard
  • Front porch
  • Storage sheds

Tags

FRONT PORCHSPACIOUS BACKYARDSTORAGE SHEDS

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Traditional-style single-family home; Built in 1924
  • Construction: Vinyl siding; Composition roof; Living area about 1,092 sq ft
  • Exterior features: Paved road access; Lot approximately 0.14 acres; Public water

Interior

  • Kitchen: Dishwasher; Oven; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central cooling
  • Interior features: Replacement windows; 8 total rooms; Full basement
  • Laundry & utility: Washer; Dryer

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 2-bed/1.0-bath single-family listed at $108k.

Deal economics

  • At list price, monthly cash flow is $100 ($1k/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 $107k (1.0% below list).
  • Recommended offer: $106k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 88% 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 $747 of loan paydown is wiped out by about $3k 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 15 days — a 2% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 18 sale attempts since 15y 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.
  • Current owner paid $74k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,380 (1.5% below list)

Questions for the listing agent

  1. Built in 1924 — 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
0.99%
Cap rate
7.41%
Cash-on-cash
3.99%
DSCR
1.18
GRM
8.4

CMA / ARV

ARV (median comp)
$129,641
List price
$108,000
Delta
-16.69%
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
30 East Ave N 0.10mi 3/1.0 (+1) 1,054 (-4%) 3mo $89,900 $85 82
54 Maple Ter 0.10mi 2/1.0 1,000 (-8%) 2mo $139,000 $139 80
21 Wren St 0.21mi 3/1.5 (+1) 1,090 (-0%) 4mo $134,000 $123 80
246 Laurel Dr 0.36mi 3/1.0 (+1) 1,089 (-0%) 3mo $179,000 $164 76
17 Wren St 0.20mi 3/1.0 (+1) 1,035 (-5%) 6mo $98,000 $95 72
136 N Broad St 0.19mi 2/1.0 1,215 (+11%) 1mo $185,000 $152 72
80 Magnolia Ave 0.27mi 2/1.5 1,216 (+11%) 1mo $133,000 $109 65
261 E Emmett St E 0.48mi 3/1.0 (+1) 1,176 (+8%) 3mo $65,000 $55 58
31 Oxford St 0.57mi 2/1.0 996 (-9%) 2mo $105,000 $105 57
39 N Broad St 0.28mi 3/2.5 (+1) 1,206 (+10%) 4mo $173,000 $143 55
192 Hunter St 0.35mi 3/2.0 (+1) 1,250 (+14%) 2mo $185,000 $148 49
167 Sharon Ave 0.72mi 3/2.5 (+1) 1,186 (+9%) 2mo $130,000 $110 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.63×
Total profit
$-11,087
Equity at exit
$16,103
10-year hold
IRR
-0.6%
Equity multiple
0.96×
Total profit
$-1,355
Equity at exit
$9,338

Cash invested: $30,240 (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
8.4×

Monthly cashflow live

Estimated rent
$1,069 high interval (Pro) →
Mortgage (P&I)
$566
Tax from tax record
$133 /mo · $1,592/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$100

Break-even live

Break-even rent $942
Max offer price $108,000
Occupancy floor 86%

Sensitivity live

Price -10% $162 -5% $131 +0% $100 +5% $70 +10% $39
Rent -10% $16 -5% $58 +0% $100 +5% $143 +10% $185
Rate -1.0pp $155 -0.5pp $128 base $100 +0.5pp $72 +1.0pp $44

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
$27,000
Closing costs
$3,240
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
595 Wagner Dr Unit 22 Battle Creek, MI 1.0 1.0 750 $1,050 $1.40 44d 1 0.31mi
775 Wagner Dr Battle Creek, MI 1.0–2.0 1.0 772 $1,085 $1.40 44d 6 0.34mi
138 Yale St Battle Creek, MI 2.0 1.0 877 $1,275 $1.45 44d 1 0.54mi
98 Van Buren St E Battle Creek, MI 2.0 1.0 1118 $950 $0.85 44d 1 1.02mi
744 E Michigan Ave Unit 11 Battle Creek, MI 2.0 1.0 800 $1,050 $1.31 44d 1 1.17mi
115 West St Battle Creek, MI 2.0–3.0 1.0–2.0 1090 $1,350 $1.24 44d 3 1.21mi
54 Springview Dr Battle Creek, MI 1.0–3.0 1.0–2.0 900 $925 $1.03 21d 3 1.31mi
1975 Columbia Ave E Battle Creek, MI 1.0–3.0 1.0 761 $954 $1.25 44d 16 1.41mi

Listing history 39 events

  1. 2026-05-07
    status Active 376-char remark
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  2. 2026-05-07
    status Active 376-char remark
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  3. 2026-05-07
    status Active
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  4. 2026-04-30
    status Pending 376-char remark
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  5. 2026-04-30
    status Pending 376-char remark
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  6. 2026-04-30
    status Pending
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  7. 2026-04-29
    listed $108,000 Active 376-char remark
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  8. 2026-04-29
    listed $108,000 Active 376-char remark
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  9. 2026-04-29
    listed $108,000 Active
    Show marketing remark (376 chars)

    This 3 bedroom, 2 bath home offers a comfortable layout with fresh interior paint and plenty of potential to make it your own. Enjoy relaxing on the front porch and take advantage of the spacious backyard complete with storage sheds - perfect for tools, hobbies, or outdoor gear. A solid home with room to personalize. Call for your showing today. Home is being sold ''as is''

  10. 2026-04-24
    historical
  11. 2026-03-20
    price $109,000
  12. 2026-03-20
    status Active
  13. 2026-03-20
    price $109,000
  14. 2026-03-20
    status Active
  15. 2026-03-20
    price $109,000
  16. 2026-03-16
    status Pending
  17. 2026-03-16
    status Pending
  18. 2026-03-16
    historical
  19. 2026-03-06
    status Active
  20. 2026-03-06
    status Active
  21. 2026-02-27
    status Pending
  22. 2026-02-27
    status Pending
  23. 2026-02-17
    listed $119,000 Active
  24. 2026-02-17
    listed $119,000 Active
  25. 2021-10-29
    soldstatus $74,000
  26. 2021-10-18
    soldstatus $74,000 Sold
  27. 2021-10-18
    soldstatus $74,000 Sold
  28. 2021-09-25
    status Pending
  29. 2021-09-25
    status Pending
  30. 2021-09-15
    listed $80,000 Active
  31. 2021-09-15
    listed $80,000 Active
  32. 2018-03-01
    historical
  33. 2017-11-28
    historical
  34. 2017-08-29
    listed $38,000 Active
  35. 2017-08-29
    listed $38,000
  36. 2011-08-11
    soldstatus $5,000
  37. 2011-08-11
    soldstatus $5,000
  38. 2011-04-20
    listed $9,000
  39. 2011-04-20
    listed $9,000

ⓘ 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
$1,592 · $133/mo
Projected year-2 tax
$1,628 · $136/mo
Expected delta
+$35/yr (+$3/mo · 2.2%)

ⓘ 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
$12,828
− Mortgage interest
−$6,050
− Property taxes
−$1,592
− Insurance
−$540
− Repairs & maintenance
−$1,026
− Management
−$1,026
− Depreciation
−$3,142
Taxable loss
−$548
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$132
After-tax cash flow
$1,337/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

+1100.0% since first listed
42 events — show timeline
  • 2026-05-21 Pending MiRealSource-MiMLS
  • 2026-05-21 Pending REALCOMP
  • 2026-05-21 Pending SW Michigan MLS
  • 2026-05-07 Relisted MiRealSource-MiMLS
  • 2026-05-07 Relisted REALCOMP
  • 2026-05-07 Relisted SW Michigan MLS
  • 2026-04-30 Pending REALCOMP
  • 2026-04-30 Pending MiRealSource-MiMLS
  • 2026-04-30 Pending SW Michigan MLS
  • 2026-04-29 Listed $108,000 REALCOMP
  • 2026-04-29 Listed $108,000 SW Michigan MLS
  • 2026-04-29 Listed $108,000 MiRealSource-MiMLS
  • 2026-04-24 Listing Removed MiRealSource-MiMLS
  • 2026-03-20 Price Changed $109,000 MiRealSource-MiMLS
  • 2026-03-20 Relisted REALCOMP
  • 2026-03-20 Price Changed $109,000 REALCOMP
  • 2026-03-20 Relisted MiRealSource-MiMLS
  • 2026-03-20 Price Changed $109,000 SW Michigan MLS
  • 2026-03-16 Pending MiRealSource-MiMLS
  • 2026-03-16 Pending REALCOMP
  • 2026-03-16 Listing Removed REALCOMP
  • 2026-03-06 Relisted MiRealSource-MiMLS
  • 2026-03-06 Relisted REALCOMP
  • 2026-02-27 Pending REALCOMP
  • 2026-02-27 Pending MiRealSource-MiMLS
  • 2026-02-17 Listed $119,000 REALCOMP
  • 2026-02-17 Listed $119,000 MiRealSource-MiMLS
  • 2021-10-29 Sold (Public Records) $74,000 Public Records
  • 2021-10-18 Sold (MLS) $74,000 SW Michigan MLS
  • 2021-10-18 Sold (MLS) $74,000 REALCOMP
  • 2021-09-25 Pending REALCOMP
  • 2021-09-25 Pending SW Michigan MLS
  • 2021-09-15 Listed $80,000 SW Michigan MLS
  • 2021-09-15 Listed $80,000 REALCOMP
  • 2018-03-01 Listing Removed REALCOMP
  • 2017-11-28 Listing Removed SW Michigan MLS
  • 2017-08-29 Listed $38,000 SW Michigan MLS
  • 2017-08-29 Listed $38,000 REALCOMP
  • 2011-08-11 Sold (MLS) $5,000 REALCOMP
  • 2011-08-11 Sold (MLS) $5,000 SW Michigan MLS
  • 2011-04-20 Listed $9,000 REALCOMP
  • 2011-04-20 Listed $9,000 SW Michigan MLS

Property tax history

+9.1%/yr

Latest (2025): $1,592 · -26.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…