CashFlowRE
Sign in Sign up
152 Finlay Ave
B- Composite 68.57
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$74,900

152 Finlay Ave · Level Park-Oak Park, MI 49037
4 bd · 2.0 ba · 1,302 sqft · SingleFamily public records · 6 Days on market
Built 1920 0.50 ac lot

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

Listing remarks MLS

OPEN HOUSE SATURDAY THE 18TH 2PM-4PM! Infinite potential with this 4 bed, 3 bath home on a half-acre lot on the outskirts of Battle Creek. Featuring two kitchens, one upstairs and one downstairs, this property offers a unique layout with tons of possibilities. A great opportunity for a fix-and-flip investor or buyer ready to bring their vision to life. With space, flexibility, and strong upside, this is a property you will want to see. Come view today.

Key facts

  • Half-acre lot
  • Two kitchens
  • Unique layout

Tags

HALF-ACRE LOTTWO KITCHENSUNIQUE LAYOUT

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 $75k.

Deal economics

  • At list price, monthly cash flow is $721 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Cap rate 17.9% vs local median 4.8% in Level Park-Oak Park — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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); 237 active listings in the ZIP; lower-income renter base — watch delinquency; 132 units permitted in Calhoun County in 2024 (0 in 5+ unit buildings).
  • This rent runs 43% 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 $518 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 + 8.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 31y 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 $41k; list at $75k implies a 83% 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 $74,900

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. 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.
  4. 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.
  5. 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
2.04%
Cap rate
17.85%
Cash-on-cash
41.28%
DSCR
2.84
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$166,656
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3315 W Michigan Ave 0.15mi 3/2.0 (-1) 1,165 (-10%) 1mo $197,000 $169 70
3600 W Michigan Ave 0.17mi 3/1.0 (-1) 1,200 (-8%) 6mo $154,000 $128 65
3192 W Michigan Ave 0.28mi 3/1.5 (-1) 1,200 (-8%) 3mo $200,000 $167 64
3625 W Michigan Ave W 0.17mi 3/1.0 (-1) 1,120 (-14%) 18mo $135,000 $121 44
148 Tulip Tree Ln 0.60mi 3/2.0 (-1) 1,164 (-11%) 11mo $235,000 $202 40
3901 Michigan Ave W 0.73mi 3/1.5 (-1) 1,340 (+3%) 20mo $199,000 $149 37
117 S Robin Ave 0.59mi 3/1.0 (-1) 1,128 (-13%) 7mo $144,000 $128 35
117 S Robin Ave 0.70mi 3/1.0 (-1) 1,128 (-13%) 7mo $144,000 $128 30
122 N Robin Ave 0.68mi 3/2.0 (-1) 1,490 (+14%) 13mo $180,000 $121 28

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
43.3%
Equity multiple
3.00×
Total profit
$41,904
Equity at exit
$11,168
10-year hold
IRR
51.5%
Equity multiple
7.32×
Total profit
$132,485
Equity at exit
$6,476

Cash invested: $20,972 (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
237
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,530 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$64 /mo · $763/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$721

Break-even live

Break-even rent $617
Max offer price $74,900
Occupancy floor 48%

Sensitivity live

Price -10% $764 -5% $743 +0% $721 +5% $700 +10% $679
Rent -10% $601 -5% $661 +0% $721 +5% $782 +10% $842
Rate -1.0pp $759 -0.5pp $740 base $721 +0.5pp $702 +1.0pp $682

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
$18,725
Closing costs
$2,247
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.

Listing history 6 events

  1. 2026-04-22
    status Pending 456-char remark
    Show marketing remark (456 chars)

    OPEN HOUSE SATURDAY THE 18TH 2PM-4PM! Infinite potential with this 4 bed, 3 bath home on a half-acre lot on the outskirts of Battle Creek. Featuring two kitchens, one upstairs and one downstairs, this property offers a unique layout with tons of possibilities. A great opportunity for a fix-and-flip investor or buyer ready to bring their vision to life. With space, flexibility, and strong upside, this is a property you will want to see. Come view today.

  2. 2026-04-22
    status Pending
    Show marketing remark (456 chars)

    OPEN HOUSE SATURDAY THE 18TH 2PM-4PM! Infinite potential with this 4 bed, 3 bath home on a half-acre lot on the outskirts of Battle Creek. Featuring two kitchens, one upstairs and one downstairs, this property offers a unique layout with tons of possibilities. A great opportunity for a fix-and-flip investor or buyer ready to bring their vision to life. With space, flexibility, and strong upside, this is a property you will want to see. Come view today.

  3. 2026-04-16
    listed $74,900 Active 456-char remark
    Show marketing remark (456 chars)

    OPEN HOUSE SATURDAY THE 18TH 2PM-4PM! Infinite potential with this 4 bed, 3 bath home on a half-acre lot on the outskirts of Battle Creek. Featuring two kitchens, one upstairs and one downstairs, this property offers a unique layout with tons of possibilities. A great opportunity for a fix-and-flip investor or buyer ready to bring their vision to life. With space, flexibility, and strong upside, this is a property you will want to see. Come view today.

  4. 2026-04-15
    listed $74,900 Active
  5. 1995-10-06
    soldstatus $41,000 447-char remark
    Show marketing remark (447 chars)

    Owners Say They Will Miss This Quiet Neighborhood And Large Shady Lot That Keeps House Cool In Summer And Warm In Winter. Large Living Room - Dining Room. Corner Hutch In Dining Room. Builtin Eating Area In Large Kitchen. This Is A Very Nice House That Needs Some Cosmetic Work That Owners Are Unable To Finish Due To A Job Transfer. Natural Gas Line Runs To House. Call Judy At 964-1755 For Your Private Showing Today. Poss: At Closing Cond: Good

  6. 1995-07-10
    listed $45,000 447-char remark
    Show marketing remark (447 chars)

    Owners Say They Will Miss This Quiet Neighborhood And Large Shady Lot That Keeps House Cool In Summer And Warm In Winter. Large Living Room - Dining Room. Corner Hutch In Dining Room. Builtin Eating Area In Large Kitchen. This Is A Very Nice House That Needs Some Cosmetic Work That Owners Are Unable To Finish Due To A Job Transfer. Natural Gas Line Runs To House. Call Judy At 964-1755 For Your Private Showing Today. Poss: At Closing Cond: Good

ⓘ 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
$763 · $64/mo
Projected year-2 tax
$958 · $80/mo
Expected delta
+$195/yr (+$16/mo · 25.5%)

ⓘ 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 2/10 Low 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
$18,365
− Mortgage interest
−$4,196
− Property taxes
−$763
− Insurance
−$374
− Repairs & maintenance
−$1,469
− Management
−$1,469
− Depreciation
−$2,179
Taxable income
$7,914
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,899
After-tax cash flow
$6,758/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 — Level Park-Oak Park

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Level Park-Oak Park, 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

+66.4% since first listed
6 events — show timeline
  • 2026-04-22 Pending REALCOMP
  • 2026-04-22 Pending Greater Lansing AoR
  • 2026-04-16 Listed $74,900 REALCOMP
  • 2026-04-15 Listed $74,900 Greater Lansing AoR
  • 1995-10-06 Sold (MLS) $41,000 SW Michigan MLS
  • 1995-07-10 Listed $45,000 SW Michigan MLS

Property tax history

-9.7%/yr

Latest (2025): $763 · -44.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…