CashFlowRE
Sign in Sign up
17 Tennyson Ave
D+ Composite 49.31
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 +19.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0
  • Appreciation +0.0/10.0

$160,000

17 Tennyson Ave · Battle Creek, MI 49015
3 bd · 2.5 ba · 1,696 sqft · SingleFamily public records · 114 Days on market
Built 1924 4,792 sqft lot $94/sqft · 138% above area

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

Listing remarks MLS

This property checks multiple boxes:✔ Expanding your rental portfolio✔ Looking for steady cash flow✔ Interested in ''house hacking'' by living in one unit and renting the others✔ Or searching for a value-added opportunity. Let me introduce you to 17 Tennyson Avenue in Battle Creek -- a three-unit multifamily property offering flexibility, income potential, and long-term upside. This property features a highly desirable unit mix: -A Studio apartment - ideal for single tenants seeking affordability- A one-bedroom unit - always in demand and easy to lease- A spacious two-bedroom unit - attractive for long-term rentersThis is an excellent opportunity to own a three-unit multifamily property in a desirable Battle Creek location. Conveniently located near shopping, dining, schools, and major roadways, this property appeals to tenants seeking accessibility and neighborhood charm. New roof 2023 and multiple updates. Call/Text Karen Woods @ (269) 209-1871 for a private showing.

Key facts

  • One bedroom unit
  • Two bedroom unit
  • Near shopping

Tags

HIGHLY DESIRABLE UNIT MIXSTUDIO APARTMENTONE BEDROOM UNITTWO BEDROOM UNITBATTLE CREEK LOCATIONNEAR SHOPPING

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/2.5-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $176 ($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 $147k (8.1% below list).
  • Recommended offer: $146k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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: Rents rising fast (+11.1%/yr); 165 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $45k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 33y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $5k; list at $160k implies a 2872% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — 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 114 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 1924 — 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
0.92%
Cap rate
7.61%
Cash-on-cash
4.71%
DSCR
1.21
GRM
9.1

CMA / ARV

ARV (median comp)
$67,328
List price
$160,000
Delta
137.64%
Verdict
OVERPRICED
Comps
8 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
63 Boulder St 0.18mi 2/2.0 (-1) 1,689 (-0%) 5mo $132,500 $78 80
27 Phelps Ave 0.29mi 4/2.0 (+1) 1,642 (-3%) 3mo $150,000 $91 72
176 W Fountain St 0.42mi 4/2.0 (+1) 1,749 (+3%) 1mo $180,000 $103 68
227 Eldred St 0.68mi 3/2.5 1,717 (+1%) 2mo $175,000 $102 64
90 Spring St 0.54mi 3/2.0 1,768 (+4%) 6mo $159,000 $90 60
210 Battle Creek Ave 0.40mi 3/1.5 1,543 (-9%) 3mo $95,500 $62 60
15 Pioneer St 0.74mi 3/1.0 1,697 (+0%) 1mo $235,000 $138 59
10 Goguac St W 0.16mi 4/3.5 (+1) 1,950 (+15%) 1mo $70,000 $36 58
116 W Territorial Rd W 0.68mi 4/2.0 (+1) 1,741 (+3%) 5mo $80,000 $46 53
15 Marine Dr 0.57mi 4/1.0 (+1) 1,666 (-2%) 8mo $237,000 $142 53
349 Goguac St W 0.70mi 3/1.5 1,498 (-12%) 5mo $144,001 $96 40
232 Eldred St 0.69mi 4/1.5 (+1) 1,561 (-8%) 10mo $137,000 $88 37

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
-4.0%
Equity multiple
0.84×
Total profit
$-7,013
Equity at exit
$23,857
10-year hold
IRR
10.3%
Equity multiple
1.97×
Total profit
$43,479
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 49015

Rents YoY
11.1%
Active inventory
165
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,471 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$81 /mo · $969/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$176

Break-even live

Break-even rent $1,249
Max offer price $160,000
Occupancy floor 83%

Sensitivity live

Price -10% $266 -5% $221 +0% $176 +5% $130 +10% $85
Rent -10% $59 -5% $118 +0% $176 +5% $234 +10% $292
Rate -1.0pp $256 -0.5pp $216 base $176 +0.5pp $134 +1.0pp $92

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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
98 Van Buren St E Battle Creek, MI 2.0 1.0 1118 $950 $0.85 44d 1 1.08mi
115 West St Battle Creek, MI 2.0–3.0 1.0–2.0 1090 $1,500 $1.38 44d 3 1.28mi

Listing history 40 events

  1. 2026-06-19
    days on market $160,000 Active 114 DOM
  2. 2026-06-18
    days on market $160,000 Active 113 DOM
  3. 2026-06-17
    days on market $160,000 Active 112 DOM
  4. 2026-06-16
    days on market $160,000 Active 111 DOM
  5. 2026-06-15
    days on market $160,000 Active 110 DOM
  6. 2026-06-14
    days on market $160,000 Active 108 DOM
  7. 2026-06-13
    days on market $160,000 Active 107 DOM
  8. 2026-06-10
    days on market $160,000 Active 105 DOM
  9. 2026-06-09
    days on market $160,000 Active 104 DOM
  10. 2026-06-08
    days on market $160,000 Active 103 DOM
  11. 2026-06-07
    days on market $160,000 Active 102 DOM
  12. 2026-06-05
    days on market $160,000 Active 99 DOM
  13. 2026-06-02
    days on market $160,000 Active 97 DOM
  14. 2026-06-01
    days on market $160,000 Active 96 DOM
  15. 2026-05-31
    days on market $160,000 Active 95 DOM
  16. 2026-05-30
    days on market $160,000 Active 94 DOM
  17. 2026-05-14
    price $160,000 983-char remark
    Show marketing remark (983 chars)

    This property checks multiple boxes:✔ Expanding your rental portfolio✔ Looking for steady cash flow✔ Interested in ''house hacking'' by living in one unit and renting the others✔ Or searching for a value-added opportunity. Let me introduce you to 17 Tennyson Avenue in Battle Creek -- a three-unit multifamily property offering flexibility, income potential, and long-term upside. This property features a highly desirable unit mix: -A Studio apartment - ideal for single tenants seeking affordability- A one-bedroom unit - always in demand and easy to lease- A spacious two-bedroom unit - attractive for long-term rentersThis is an excellent opportunity to own a three-unit multifamily property in a desirable Battle Creek location. Conveniently located near shopping, dining, schools, and major roadways, this property appeals to tenants seeking accessibility and neighborhood charm. New roof 2023 and multiple updates. Call/Text Karen Woods @ (269) 209-1871 for a private showing.

  18. 2026-05-13
    price $160,000 1035-char remark
    Show marketing remark (1035 chars)

    This property checks multiple boxes:G£ö Expanding your rental portfolioG£ö Looking for steady cash flowG£ö Interested in ''house hacking'' by living in one unit and renting the othersG£ö Or searching for a value-added opportunity. Let me introduce you to 17 Tennyson Avenue in Battle Creek -- a three-unit multifamily property offering flexibility, income potential, and long-term upside. This property features a highly desirable unit mix: -A Studio apartment - ideal for single tenants seeking affordability- A one-bedroom unit - always in demand and easy to lease- A spacious two-bedroom unit - attractive for long-term rentersThis is an excellent opportunity to own a three-unit multifamily property in a desirable Battle Creek location. Conveniently located near shopping, dining, schools, and major roadways, this property appeals to tenants seeking accessibility and neighborhood charm. New roof 2023 and multiple updates. Call/Text Karen Woods @ (269) 209-1871 for a private showing.

  19. 2026-04-25
    price $165,000 983-char remark
    Show marketing remark (983 chars)

    This property checks multiple boxes:✔ Expanding your rental portfolio✔ Looking for steady cash flow✔ Interested in ''house hacking'' by living in one unit and renting the others✔ Or searching for a value-added opportunity. Let me introduce you to 17 Tennyson Avenue in Battle Creek -- a three-unit multifamily property offering flexibility, income potential, and long-term upside. This property features a highly desirable unit mix: -A Studio apartment - ideal for single tenants seeking affordability- A one-bedroom unit - always in demand and easy to lease- A spacious two-bedroom unit - attractive for long-term rentersThis is an excellent opportunity to own a three-unit multifamily property in a desirable Battle Creek location. Conveniently located near shopping, dining, schools, and major roadways, this property appeals to tenants seeking accessibility and neighborhood charm. New roof 2023 and multiple updates. Call/Text Karen Woods @ (269) 209-1871 for a private showing.

  20. 2026-04-24
    price $165,000 1035-char remark
    Show marketing remark (1035 chars)

    This property checks multiple boxes:G£ö Expanding your rental portfolioG£ö Looking for steady cash flowG£ö Interested in ''house hacking'' by living in one unit and renting the othersG£ö Or searching for a value-added opportunity. Let me introduce you to 17 Tennyson Avenue in Battle Creek -- a three-unit multifamily property offering flexibility, income potential, and long-term upside. This property features a highly desirable unit mix: -A Studio apartment - ideal for single tenants seeking affordability- A one-bedroom unit - always in demand and easy to lease- A spacious two-bedroom unit - attractive for long-term rentersThis is an excellent opportunity to own a three-unit multifamily property in a desirable Battle Creek location. Conveniently located near shopping, dining, schools, and major roadways, this property appeals to tenants seeking accessibility and neighborhood charm. New roof 2023 and multiple updates. Call/Text Karen Woods @ (269) 209-1871 for a private showing.

  21. 2026-02-26
    listed $175,000 Active 983-char remark
    Show marketing remark (1035 chars)

    This property checks multiple boxes:G£ö Expanding your rental portfolioG£ö Looking for steady cash flowG£ö Interested in ''house hacking'' by living in one unit and renting the othersG£ö Or searching for a value-added opportunity. Let me introduce you to 17 Tennyson Avenue in Battle Creek -- a three-unit multifamily property offering flexibility, income potential, and long-term upside. This property features a highly desirable unit mix: -A Studio apartment - ideal for single tenants seeking affordability- A one-bedroom unit - always in demand and easy to lease- A spacious two-bedroom unit - attractive for long-term rentersThis is an excellent opportunity to own a three-unit multifamily property in a desirable Battle Creek location. Conveniently located near shopping, dining, schools, and major roadways, this property appeals to tenants seeking accessibility and neighborhood charm. New roof 2023 and multiple updates. Call/Text Karen Woods @ (269) 209-1871 for a private showing.

  22. 2026-02-26
    listed $175,000 Active 1035-char remark
    Show marketing remark (1035 chars)

    This property checks multiple boxes:G£ö Expanding your rental portfolioG£ö Looking for steady cash flowG£ö Interested in ''house hacking'' by living in one unit and renting the othersG£ö Or searching for a value-added opportunity. Let me introduce you to 17 Tennyson Avenue in Battle Creek -- a three-unit multifamily property offering flexibility, income potential, and long-term upside. This property features a highly desirable unit mix: -A Studio apartment - ideal for single tenants seeking affordability- A one-bedroom unit - always in demand and easy to lease- A spacious two-bedroom unit - attractive for long-term rentersThis is an excellent opportunity to own a three-unit multifamily property in a desirable Battle Creek location. Conveniently located near shopping, dining, schools, and major roadways, this property appeals to tenants seeking accessibility and neighborhood charm. New roof 2023 and multiple updates. Call/Text Karen Woods @ (269) 209-1871 for a private showing.

  23. 2025-12-14
    historical
  24. 2025-12-14
    historical
  25. 2025-06-24
    price $175,000
  26. 2025-06-23
    price $175,000
  27. 2025-04-14
    price $180,000
  28. 2025-04-14
    price $180,000
  29. 2025-01-29
    price $189,000
  30. 2025-01-29
    price $189,000
  31. 2024-11-11
    listed $200,000 Active
  32. 2024-11-11
    listed $200,000 Active
  33. 2018-07-20
    soldstatus $5,383
  34. 2018-07-20
    soldstatus $5,383 Sold
  35. 2018-07-13
    status Pending
  36. 2018-04-17
    listed $8,480
  37. 2018-04-17
    listed $8,480 Active
  38. 2018-04-17
    listed $8,480
  39. 1995-03-24
    soldstatus $24,000
  40. 1993-08-04
    listed $27,000

ⓘ 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
$969 · $81/mo
Projected year-2 tax
$1,717 · $143/mo
Expected delta
+$747/yr (+$62/mo · 77.1%)

ⓘ 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
$17,653
− Mortgage interest
−$8,962
− Property taxes
−$969
− Insurance
−$800
− Repairs & maintenance
−$1,412
− Management
−$1,412
− Depreciation
−$4,655
Taxable loss
−$557
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$134
After-tax cash flow
$2,242/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)
27,765
Household income
$68,821
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
755.0

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 (71%)
Race & ethnicity
White 71% Two or more races 11% Hispanic / Latino 7% Asian 7% Black 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 4% Lithuanian 4% Romanian 3%
Foreign-born
10% · Philippines, Canada
Languages at home
86% English-only · Other Asian/Pacific 7% Spanish 4% 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
▼ -116.20%
Current HPI
206.7754
Rent YoY
▲ 11.13%
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

+492.6% since first listed
24 events — show timeline
  • 2026-05-14 Price Changed $160,000 MiRealSource-MiMLS
  • 2026-05-13 Price Changed $160,000 REALCOMP
  • 2026-04-25 Price Changed $165,000 MiRealSource-MiMLS
  • 2026-04-24 Price Changed $165,000 REALCOMP
  • 2026-02-26 Listed $175,000 REALCOMP
  • 2026-02-26 Listed $175,000 MiRealSource-MiMLS
  • 2025-12-14 Listing Removed REALCOMP
  • 2025-12-14 Listing Removed MiRealSource-MiMLS
  • 2025-06-24 Price Changed $175,000 MiRealSource-MiMLS
  • 2025-06-23 Price Changed $175,000 REALCOMP
  • 2025-04-14 Price Changed $180,000 MiRealSource-MiMLS
  • 2025-04-14 Price Changed $180,000 REALCOMP
  • 2025-01-29 Price Changed $189,000 MiRealSource-MiMLS
  • 2025-01-29 Price Changed $189,000 REALCOMP
  • 2024-11-11 Listed $200,000 REALCOMP
  • 2024-11-11 Listed $200,000 MiRealSource-MiMLS
  • 2018-07-20 Sold (MLS) $5,383 SW Michigan MLS
  • 2018-07-20 Sold (MLS) $5,383 REALCOMP
  • 2018-07-13 Pending SW Michigan MLS
  • 2018-04-17 Listed $8,480 MiRealSource-MiMLS
  • 2018-04-17 Listed $8,480 SW Michigan MLS
  • 2018-04-17 Listed $8,480 REALCOMP
  • 1995-03-24 Sold (MLS) $24,000 SW Michigan MLS
  • 1993-08-04 Listed $27,000 SW Michigan MLS

Property tax history

-1.4%/yr

Latest (2025): $969 · -25.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…