CashFlowRE
Sign in Sign up
106 Central St
C Composite 59.85
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 +22.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.4/10.0
  • 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

$119,000

106 Central St · Battle Creek, MI 49017
3 bd · 1.0 ba · 1,370 sqft · SingleFamily public records · 9 Days on market
Built 1910 2,439 sqft lot Est $144k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this cherished home, lovingly owned for 60 years. Charming 3-Bedroom, 1.5-Bath Home Filled With Timeless Character And Boundless Amenities. The Gorgeous Stone And Wood Exterior Creates Incredible Curb Appeal, Complete With A Welcoming Front Porch Perfect For Relaxing. Step Inside The Foyer And Admire The Beautiful Preserved Natural Oak Woodwork Throughout The Home. Elegant Oak French Doors Open Into A Massive Living Room Flowing Seamlessly Into The Formal Dining Room, While A Second Entry Leads Into The Kitchen Featuring A Convenient Quarter Bath. Beneath The Carpet Lies Original Oak Hardwood Flooring Ready To Shine Once Again. Upstairs You'll Find 3 Oversized Bedrooms And A Spacious Full Bath. Additional Features Include A Full Basement, Detached 2-Car Garage, Quiet Neighborhood Setting, And An L-Shaped Corner Lot. Conveniently Located Near Bronson Hospital And An International Academy. House also includes security system.

Key facts

  • Full basement
  • Natural oak woodwork
  • Oak french doors

Tags

STONE AND WOOD EXTERIORWELCOMING FRONT PORCHNATURAL OAK WOODWORKOAK FRENCH DOORSORIGINAL OAK HARDWOOD FLOORINGFULL BASEMENT

Property features AI

Exterior

  • Parking: Detached garage; Two-car garage
  • Utilities: Public water; Natural gas available and connected; Electricity available; Cable connected
  • Home design: Traditional-style single-family home; Built in 1910; Living area approximately 1,370; Composition roof
  • Construction: Stone and wood siding construction
  • Exterior features: Corner lot; Paved road access

Interior

  • Kitchen: Kitchen (12 x 7)
  • Bedrooms: Primary bedroom (17 x 20); Bedroom 2 (17 x 12); Bedroom 3 (17 x 11)
  • Bathrooms: One half bathroom; Primary bathroom (8 x 7)
  • Heating & cooling: Forced air heating
  • Interior features: Pantry; Storm windows, window screens and window treatments; Full basement; Seven total rooms

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 $119k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $119k).
  • 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% 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 $823 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 22y 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: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $119,000

Questions for the listing agent

  1. Built in 1910 — 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
1.04%
Cap rate
8.31%
Cash-on-cash
7.22%
DSCR
1.32
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$143,850
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
144 Orchard Ave 0.29mi 3/2.0 1,385 (+1%) 1mo $200,000 $144 80
159 Harvard St 0.24mi 3/1.0 1,549 (+13%) 2mo $147,000 $95 65
261 E Emmett St E 0.27mi 3/1.0 1,176 (-14%) 3mo $65,000 $55 61
55 Mckinley Ave 0.66mi 4/1.0 (+1) 1,344 (-2%) 1mo $40,000 $30 60
55 Mckinley Ave S 0.69mi 4/1.0 (+1) 1,344 (-2%) 1mo $40,000 $30 59
192 Hunter St 0.45mi 3/2.0 1,250 (-9%) 2mo $185,000 $148 59
90 N Broad St 0.58mi 3/1.0 1,480 (+8%) 3mo $155,000 $105 58
63 N Wabash Ave N 0.53mi 3/1.0 1,536 (+12%) 2mo $75,000 $49 53
136 N Broad St 0.55mi 2/1.0 (-1) 1,215 (-11%) 1mo $185,000 $152 50
80 Piper Ave 0.61mi 4/1.0 (+1) 1,522 (+11%) 3mo $134,000 $88 46
508 Garrison Rd 0.73mi 3/2.0 1,500 (+10%) 2mo $185,000 $123 45
16 S Broad St 0.68mi 4/2.0 (+1) 1,556 (+14%) 1mo $163,000 $105 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
-5.3%
Equity multiple
0.80×
Total profit
$-6,528
Equity at exit
$17,743
10-year hold
IRR
4.4%
Equity multiple
1.32×
Total profit
$10,717
Equity at exit
$10,289

Cash invested: $33,320 (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
8.0×

Monthly cashflow live

Estimated rent
$1,240 medium interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$105 /mo · $1,263/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$200

Break-even live

Break-even rent $986
Max offer price $119,000
Occupancy floor 79%

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
$29,750
Closing costs
$3,570
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 4 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 43d 3 0.53mi
54 Springview Dr Battle Creek, MI 1.0–3.0 1.0–2.0 900 $1,050 $1.17 21d 3 0.68mi
98 Van Buren St E Battle Creek, MI 2.0 1.0 1118 $950 $0.85 43d 1 0.74mi
138 Yale St Battle Creek, MI 2.0 1.0 877 $1,275 $1.45 43d 1 0.87mi

Listing history 7 events

  1. 2026-05-20
    listed $119,000 Active
    Show marketing remark (948 chars)

    Welcome to this cherished home, lovingly owned for 60 years. Charming 3-Bedroom, 1.5-Bath Home Filled With Timeless Character And Boundless Amenities. The Gorgeous Stone And Wood Exterior Creates Incredible Curb Appeal, Complete With A Welcoming Front Porch Perfect For Relaxing. Step Inside The Foyer And Admire The Beautiful Preserved Natural Oak Woodwork Throughout The Home. Elegant Oak French Doors Open Into A Massive Living Room Flowing Seamlessly Into The Formal Dining Room, While A Second Entry Leads Into The Kitchen Featuring A Convenient Quarter Bath. Beneath The Carpet Lies Original Oak Hardwood Flooring Ready To Shine Once Again. Upstairs You'll Find 3 Oversized Bedrooms And A Spacious Full Bath. Additional Features Include A Full Basement, Detached 2-Car Garage, Quiet Neighborhood Setting, And An L-Shaped Corner Lot. Conveniently Located Near Bronson Hospital And An International Academy. House also includes security system.

  2. 2026-05-20
    listed $119,000 Active 948-char remark
    Show marketing remark (948 chars)

    Welcome to this cherished home, lovingly owned for 60 years. Charming 3-Bedroom, 1.5-Bath Home Filled With Timeless Character And Boundless Amenities. The Gorgeous Stone And Wood Exterior Creates Incredible Curb Appeal, Complete With A Welcoming Front Porch Perfect For Relaxing. Step Inside The Foyer And Admire The Beautiful Preserved Natural Oak Woodwork Throughout The Home. Elegant Oak French Doors Open Into A Massive Living Room Flowing Seamlessly Into The Formal Dining Room, While A Second Entry Leads Into The Kitchen Featuring A Convenient Quarter Bath. Beneath The Carpet Lies Original Oak Hardwood Flooring Ready To Shine Once Again. Upstairs You'll Find 3 Oversized Bedrooms And A Spacious Full Bath. Additional Features Include A Full Basement, Detached 2-Car Garage, Quiet Neighborhood Setting, And An L-Shaped Corner Lot. Conveniently Located Near Bronson Hospital And An International Academy. House also includes security system.

  3. 2026-05-20
    listed $119,000 Active 948-char remark
    Show marketing remark (948 chars)

    Welcome to this cherished home, lovingly owned for 60 years. Charming 3-Bedroom, 1.5-Bath Home Filled With Timeless Character And Boundless Amenities. The Gorgeous Stone And Wood Exterior Creates Incredible Curb Appeal, Complete With A Welcoming Front Porch Perfect For Relaxing. Step Inside The Foyer And Admire The Beautiful Preserved Natural Oak Woodwork Throughout The Home. Elegant Oak French Doors Open Into A Massive Living Room Flowing Seamlessly Into The Formal Dining Room, While A Second Entry Leads Into The Kitchen Featuring A Convenient Quarter Bath. Beneath The Carpet Lies Original Oak Hardwood Flooring Ready To Shine Once Again. Upstairs You'll Find 3 Oversized Bedrooms And A Spacious Full Bath. Additional Features Include A Full Basement, Detached 2-Car Garage, Quiet Neighborhood Setting, And An L-Shaped Corner Lot. Conveniently Located Near Bronson Hospital And An International Academy. House also includes security system.

  4. 2014-09-26
    historical
  5. 2005-05-30
    historical
  6. 2004-11-30
    listed $79,900
  7. 2004-11-30
    listed $79,900

ⓘ 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
$1,263 · $105/mo
Projected year-2 tax
$1,548 · $129/mo
Expected delta
+$285/yr (+$24/mo · 22.5%)

ⓘ 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
$14,875
− Mortgage interest
−$6,666
− Property taxes
−$1,263
− Insurance
−$595
− Repairs & maintenance
−$1,190
− Management
−$1,190
− Depreciation
−$3,462
Taxable income
$509
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$122
After-tax cash flow
$2,282/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

+48.9% since first listed
7 events — show timeline
  • 2026-05-20 Listed $119,000 REALCOMP
  • 2026-05-20 Listed $119,000 MiRealSource-MiMLS
  • 2026-05-20 Listed $119,000 SW Michigan MLS
  • 2014-09-26 Listing Removed SW Michigan MLS
  • 2005-05-30 Listing Removed REALCOMP
  • 2004-11-30 Listed $79,900 REALCOMP
  • 2004-11-30 Listed $79,900 SW Michigan MLS

Property tax history

-1.4%/yr

Latest (2025): $1,263 · -25.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…