CashFlowRE
Sign in Sign up
30 Avenue B
D Composite 42.29
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 +15.1/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.6/10.0
  • 1% rule +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$150,000

30 Avenue B · Springfield, MI 49037
3 bd · 1.0 ba · 864 sqft · SingleFamily public records · 28 Days on market
Built 1920 7,275 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this clean & maintained 3-bedroom, 1-bath home situated on a spacious corner lot in Springfield. Featuring low-maintenance vinyl siding & newer windows & a welcoming front porch, this home offers comfort, functionality & room to make it your own. Inside, you'll find a generously sized kitchen & a large living room with plenty of space for relaxing or entertaining. One of the bedrooms has been converted into a versatile office/storage area with convenient main-floor laundry, offering flexible living options to fit your needs. Outside, enjoy the almost fully fenced front & back yard- perfect for pets, play, or outdoor gatherings- along with a handy storage shed for extra space. The basement currently has exterior access, but there is potential to add interior stairs off the kitchen for added convenience & expanded usability. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this property has plenty of potential. Let's make this HOME!

Key facts

  • Front porch
  • Large living room
  • Newer windows

Tags

CORNER LOTVINYL SIDINGNEWER WINDOWSFRONT PORCHGENEROUSLY SIZED KITCHENLARGE LIVING ROOM

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Single family residence; Residential property
  • Construction: Built in 1920; Vinyl siding; Composition roof; Living area approximately 864
  • Exterior features: Corner lot; Paved road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Primary bedroom (15 x 9); Bedroom 2 (9 x 9); Bedroom 3 (11 x 9)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Five total rooms; Replacement windows; Michigan-style basement
  • Laundry & utility: Natural gas water heater

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 $150k.

Deal economics

  • At list price, monthly cash flow is $49 ($583/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 $124k (17.2% below list).
  • Recommended offer: $124k (17.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.0% in Springfield — 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 65/100 on livability (#472 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools F, amenities 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: Rents rising fast (+11.8%/yr); 236 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 132 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($43k/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 $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 28 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 21 sale attempts since 24y 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 $60k; list at $150k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $124,172 (17.2% below list)

Questions for the listing agent

  1. Built in 1920 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.83%
Cap rate
6.68%
Cash-on-cash
1.39%
DSCR
1.06
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$96,768
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
35 Avenue B 0.04mi 2/1.0 (-1) 880 (+2%) 10mo $144,300 $164 82
636 Hamblin Ave 0.36mi 2/1.0 (-1) 846 (-2%) 8mo $35,000 $41 68
7 Avenue B 0.07mi 2/1.0 (-1) 950 (+10%) 16mo $55,000 $58 62
42 Grand Ave 0.65mi 2/1.0 (-1) 851 (-2%) 3mo $60,000 $71 60
599 Hamblin Ave 0.38mi 3/1.0 920 (+6%) 14mo $65,000 $71 60
294 N 20th St 0.59mi 2/1.0 (-1) 920 (+6%) 2mo $103,000 $112 56
76 Carl Ave 0.67mi 2/1.0 (-1) 872 (+1%) 10mo $61,250 $70 54
436 22nd St N 0.42mi 2/1.0 (-1) 792 (-8%) 13mo $110,000 $139 51
396 & 398 N 20th St 0.31mi 2/2.0 (-1) 992 (+15%) 2mo $240,000 $242 50
64 E Grand Circle Ave 0.71mi 3/1.0 920 (+6%) 8mo $110,000 $120 50
629 W Van Buren St W 0.63mi 2/1.0 (-1) 780 (-10%) 4mo $50,000 $64 46
303 Reynolds Rd 0.55mi 2/1.0 (-1) 775 (-10%) 9mo $174,900 $226 45

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.65×
Total profit
$-14,695
Equity at exit
$22,365
10-year hold
IRR
5.6%
Equity multiple
1.50×
Total profit
$20,871
Equity at exit
$12,969

Cash invested: $42,000 (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 49037

Home prices YoY
-29.0%
Rents YoY
11.8%
Active inventory
236
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,242 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$83 /mo · $999/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$49

Break-even live

Break-even rent $1,180
Max offer price $150,000
Occupancy floor 91%

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
$37,500
Closing costs
$4,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
420 Arbor Pointe Dr Battle Creek, MI 1.0–2.0 1.0 820 $1,140 $1.39 13d 6 0.85mi
719 Avenue A Springfield, MI 1.0–2.0 1.0 623 $1,103 $1.77 13d 11 1.40mi

Listing history 50 events

  1. 2026-06-19
    days on market $150,000 Active 28 DOM
  2. 2026-06-18
    days on market $150,000 Active 27 DOM
  3. 2026-06-17
    days on market $150,000 Active 26 DOM
  4. 2026-06-16
    days on market $150,000 Active 25 DOM
  5. 2026-06-15
    days on market $150,000 Active 24 DOM
  6. 2026-06-14
    days on market $150,000 Active 22 DOM
  7. 2026-06-13
    days on market $150,000 Active 21 DOM
  8. 2026-06-10
    days on market $150,000 Active 19 DOM
  9. 2026-06-09
    days on market $150,000 Active 18 DOM
  10. 2026-06-08
    days on market $150,000 Active 17 DOM
  11. 2026-06-07
    days on market $150,000 Active 16 DOM
  12. 2026-06-05
    days on market $150,000 Active 13 DOM
  13. 2026-06-02
    days on market $150,000 Active 11 DOM
  14. 2026-06-01
    days on market $150,000 Active 10 DOM
  15. 2026-05-31
    days on market $150,000 Active 9 DOM
  16. 2026-05-30
    days on market $150,000 Active 8 DOM
  17. 2026-05-22
    listed $150,000 Active 1042-char remark
    Show marketing remark (1192 chars)

    Welcome home to this clean & maintained 3-bedroom, 1-bath home situated on a spacious corner lot in Springfield. Featuring low-maintenance vinyl siding & newer windows & a welcoming front porch, this home offers comfort, functionality & room to make it your own. Inside, you'll find a generously sized kitchen & a large living room with plenty of space for relaxing or entertaining. One of the bedrooms has been converted into a versatile office/storage area with convenient main-floor laundry, offering flexible living options to fit your needs. Outside, enjoy the almost fully fenced front & back yard- perfect for pets, play, or outdoor gatherings- along with a handy storage shed for extra space. The basement currently has exterior access, but there is potential to add interior stairs off the kitchen for added convenience & expanded usability. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this property has plenty of potential. Let's make this HOME!Call your favorite local realtor or Eric Blair (269.420.6868) for a private showing. We look forward to helping you make THIS the place you call HOME!

  18. 2026-05-22
    listed $150,000 Active 1192-char remark
    Show marketing remark (1192 chars)

    Welcome home to this clean & maintained 3-bedroom, 1-bath home situated on a spacious corner lot in Springfield. Featuring low-maintenance vinyl siding & newer windows & a welcoming front porch, this home offers comfort, functionality & room to make it your own. Inside, you'll find a generously sized kitchen & a large living room with plenty of space for relaxing or entertaining. One of the bedrooms has been converted into a versatile office/storage area with convenient main-floor laundry, offering flexible living options to fit your needs. Outside, enjoy the almost fully fenced front & back yard- perfect for pets, play, or outdoor gatherings- along with a handy storage shed for extra space. The basement currently has exterior access, but there is potential to add interior stairs off the kitchen for added convenience & expanded usability. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this property has plenty of potential. Let's make this HOME!Call your favorite local realtor or Eric Blair (269.420.6868) for a private showing. We look forward to helping you make THIS the place you call HOME!

  19. 2026-05-22
    listed $150,000 Active
    Show marketing remark (1192 chars)

    Welcome home to this clean & maintained 3-bedroom, 1-bath home situated on a spacious corner lot in Springfield. Featuring low-maintenance vinyl siding & newer windows & a welcoming front porch, this home offers comfort, functionality & room to make it your own. Inside, you'll find a generously sized kitchen & a large living room with plenty of space for relaxing or entertaining. One of the bedrooms has been converted into a versatile office/storage area with convenient main-floor laundry, offering flexible living options to fit your needs. Outside, enjoy the almost fully fenced front & back yard- perfect for pets, play, or outdoor gatherings- along with a handy storage shed for extra space. The basement currently has exterior access, but there is potential to add interior stairs off the kitchen for added convenience & expanded usability. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this property has plenty of potential. Let's make this HOME!Call your favorite local realtor or Eric Blair (269.420.6868) for a private showing. We look forward to helping you make THIS the place you call HOME!

  20. 2022-05-25
    historical
  21. 2015-02-05
    historical
  22. 2014-12-15
    historical
  23. 2014-10-30
    historical
  24. 2014-09-26
    historical
  25. 2014-09-25
    historical
  26. 2014-09-25
    historical
  27. 2011-10-18
    historical
  28. 2011-04-18
    listed $49,900
  29. 2011-04-18
    listed $49,900
  30. 2011-04-18
    historical
  31. 2011-04-18
    historical
  32. 2011-03-01
    listed $900
  33. 2011-03-01
    listed $900
  34. 2011-02-23
    historical
  35. 2010-08-23
    listed $49,900
  36. 2010-08-23
    listed $49,900
  37. 2010-08-20
    historical
  38. 2010-02-20
    listed $49,900
  39. 2010-02-20
    listed $49,900
  40. 2010-01-25
    historical
  41. 2009-07-25
    listed $49,900
  42. 2009-07-25
    listed $49,900
  43. 2008-05-07
    historical
  44. 2007-11-05
    listed $69,900
  45. 2007-11-05
    listed $69,900
  46. 2006-04-27
    historical
  47. 2006-04-13
    listed $31,900
  48. 2006-04-13
    listed $31,900
  49. 2005-02-14
    historical
  50. 2004-08-17
    listed $68,900

ⓘ 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
$999 · $83/mo
Projected year-2 tax
$1,655 · $138/mo
Expected delta
+$655/yr (+$55/mo · 65.6%)

ⓘ 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 ≥98°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
$14,901
− Mortgage interest
−$8,402
− Property taxes
−$999
− Insurance
−$750
− Repairs & maintenance
−$1,192
− Management
−$1,192
− Depreciation
−$4,364
Taxable loss
−$1,999
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$480
After-tax cash flow
$1,063/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 — Springfield

Score
65/100
State rank
#472
US rank
#13384

Category grades

Amenities F Commute F Cost of living A+ Crime C- Employment F Housing A+ Health & safety F User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, MI
County
Calhoun County · 91,590 people
Metro
Battle Creek, MI
Population (ZIP)
20,550
Household income
$42,690
Rent vs Own
40.7% rent · 59.3% own
Severe rent burden
717.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 58% Black 23% Two or more races 11% Hispanic / Latino 7% Asian 3%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Slovak 3% Romanian 2% Lithuanian 2%
Foreign-born
4% · Canada, Philippines
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 2% Other Indo-European 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
▼ -111.62%
Current HPI
273.2446
Rent YoY
▲ 11.76%
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

+173.2% since first listed
40 events — show timeline
  • 2026-05-22 Listed $150,000 SW Michigan MLS
  • 2026-05-22 Listed $150,000 REALCOMP
  • 2026-05-22 Listed $150,000 MiRealSource-MiMLS
  • 2022-05-25 Listing Removed REALCOMP
  • 2015-02-05 Listing Removed SW Michigan MLS
  • 2014-12-15 Listing Removed SW Michigan MLS
  • 2014-10-30 Listing Removed SW Michigan MLS
  • 2014-09-26 Listing Removed SW Michigan MLS
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2014-09-25 Listing Removed SW Michigan MLS
  • 2011-10-18 Listing Removed REALCOMP
  • 2011-04-18 Listing Removed SW Michigan MLS
  • 2011-04-18 Listing Removed REALCOMP
  • 2011-04-18 Listed $49,900 REALCOMP
  • 2011-04-18 Listed $49,900 SW Michigan MLS
  • 2011-03-01 Listed $900 SW Michigan MLS
  • 2011-03-01 Listed $900 REALCOMP
  • 2011-02-23 Listing Removed REALCOMP
  • 2010-08-23 Listed $49,900 REALCOMP
  • 2010-08-23 Listed $49,900 SW Michigan MLS
  • 2010-08-20 Listing Removed REALCOMP
  • 2010-02-20 Listed $49,900 REALCOMP
  • 2010-02-20 Listed $49,900 SW Michigan MLS
  • 2010-01-25 Listing Removed REALCOMP
  • 2009-07-25 Listed $49,900 REALCOMP
  • 2009-07-25 Listed $49,900 SW Michigan MLS
  • 2008-05-07 Listing Removed REALCOMP
  • 2007-11-05 Listed $69,900 REALCOMP
  • 2007-11-05 Listed $69,900 SW Michigan MLS
  • 2006-04-27 Listing Removed SW Michigan MLS
  • 2006-04-13 Listed $31,900 SW Michigan MLS
  • 2006-04-13 Listed $31,900 REALCOMP
  • 2005-02-14 Listing Removed REALCOMP
  • 2004-08-17 Listed $68,900 REALCOMP
  • 2004-08-17 Listed $68,900 SW Michigan MLS
  • 2002-09-16 Sold (Public Records) $60,000 Public Records
  • 2002-09-06 Sold (MLS) $60,000 REALCOMP
  • 2002-09-06 Sold (MLS) $60,000 SW Michigan MLS
  • 2002-07-30 Listed $54,900 REALCOMP
  • 2002-07-30 Listed $54,900 SW Michigan MLS

Property tax history

-2.9%/yr

Latest (2025): $999 · -30.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…