CashFlowRE
Sign in Sign up
34 E Center St
D+ Composite 47.4
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 +14.7/30.0
  • ARV discount +12.1/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.5/10.0
  • 1% rule +3.1/10.0
  • Schools +3.1/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$194,900

34 E Center St · Butte-Silver Bow (balance), MT 59701
3 bd · 2.0 ba · 1,486 sqft · SingleFamily public records · 52 Days on market
Built 1880 1,960 sqft lot Est $217k · 10% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • Hot water tank
  • Large sunroom
  • Newer heating system

Tags

SPACIOUS LIVING ROOMLARGE SUNROOMNEWER HEATING SYSTEMHOT WATER TANKROOF REPLACED

Property features AI

Finance

  • Other: Property listed by Platinum Real Estate
  • Financial info: Annual tax amount reported

Exterior

  • Parking: Detached garage (1 car)
  • Utilities: Public water; Public sewer; Sewer and water available
  • Home design: Single-family residence; One story
  • Construction: Above-grade finished area: 836; Total finished area: 1543
  • Exterior features: Lot zoned R4

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Basement with walk-out access

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/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $49 ($588/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 $158k (19.0% below list).
  • Recommended offer: $158k (19.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 2.9% in Butte-Silver Bow (balance) — 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 D — affects rentability + tenant quality, not the cash-flow math above.
  • Butte H S (town): math 24% / reading 50% proficiency, ranked #73 of 116 in MT (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.4%/yr); 320 active listings in the ZIP; 109 units permitted in Silver Bow County in 2024 (25 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($60k/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 $6k of value loss. Plan a longer hold.
  • Silver Bow County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($189k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,857 (19.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.81%
Cap rate
6.59%
Cash-on-cash
1.08%
DSCR
1.05
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$216,956
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
61 Bennett St 0.14mi 2/1.0 (-1) 1,472 (-1%) 9mo $215,000 $146 75
205 E Pacific St 0.31mi 3/1.5 1,462 (-2%) 11mo $199,000 $136 72
21 Oneil St 0.14mi 2/1.0 (-1) 1,279 (-14%) 1mo $150,000 $117 61
121 Blue Wing St 0.38mi 4/1.0 (+1) 1,531 (+3%) 10mo $205,000 $134 60
705 Lexington Ave 0.63mi 3/2.0 1,468 (-1%) 15mo $320,000 $218 56
6 E La Platte St 0.09mi 3/1.5 1,701 (+14%) 21mo $255,000 $150 52
6 W Copper St 0.62mi 3/1.5 1,421 (-4%) 14mo $354,900 $250 50
75 E Copper St 0.58mi 2/1.5 (-1) 1,403 (-6%) 15mo $185,000 $132 44
305 Virginia St 0.59mi 3/2.0 1,343 (-10%) 19mo $319,000 $238 41

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
-9.7%
Equity multiple
0.63×
Total profit
$-20,186
Equity at exit
$29,060
10-year hold
IRR
5.0%
Equity multiple
1.44×
Total profit
$24,137
Equity at exit
$16,851

Cash invested: $54,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
82 Strongly Landlord-Friendly
State Montana
82 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
30-day notice; no rent control; preempted; rural-skewed market.

ZIP-level market 59701

Home prices YoY
-30.7%
Rents YoY
10.4%
Active inventory
320
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,579 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$95 /mo · $1,137/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$49

Break-even live

Break-even rent $1,517
Max offer price $194,900
Occupancy floor 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
$48,725
Closing costs
$5,847
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 21 events

  1. 2026-06-19
    days on market $194,900 Active 52 DOM
  2. 2026-06-18
    days on market $194,900 Active 51 DOM
  3. 2026-06-17
    days on market $194,900 Active 50 DOM
  4. 2026-06-16
    days on market $194,900 Active 49 DOM
  5. 2026-06-15
    days on market $194,900 Active 48 DOM
  6. 2026-06-14
    days on market $194,900 Active 46 DOM
  7. 2026-06-12
    days on market $194,900 Active 45 DOM
  8. 2026-06-09
    days on market $194,900 Active 42 DOM
  9. 2026-06-08
    days on market $194,900 Active 41 DOM
  10. 2026-06-07
    pricedays on market $194,900 Active 40 DOM
  11. 2026-06-05
    days on market $204,900 Active 37 DOM
  12. 2026-06-03
    days on market $204,900 Active 36 DOM
  13. 2026-06-02
    days on market $204,900 Active 35 DOM
  14. 2026-06-01
    days on market $204,900 Active 34 DOM
  15. 2026-05-31
    days on market $204,900 Active 33 DOM
  16. 2026-05-30
    days on market $204,900 Active 32 DOM
  17. 2026-05-20
    price $204,900
  18. 2026-04-27
    listed $215,000 Active
  19. 2004-08-26
    soldstatus
  20. 2002-08-07
    soldstatus
  21. 2002-07-12
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MT · Resets to sale price

Current annual tax
$1,137 · $95/mo
Projected year-2 tax
$1,637 · $136/mo
Expected delta
+$500/yr (+$42/mo · 44.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 1/10 Low 1 d/yr ≥86°F today · 3 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 26 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
$18,943
− Mortgage interest
−$10,917
− Property taxes
−$1,137
− Insurance
−$974
− Repairs & maintenance
−$1,515
− Management
−$1,515
− Depreciation
−$5,670
Taxable loss
−$2,787
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$669
After-tax cash flow
$1,257/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
Butte H S
NCES district ID
3005310
Math proficiency
24% ▼ -7.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$37,852
Composite
30.74/100
National rank
#6162
State rank
#73 of 116 in MT

Livability — Butte-Silver Bow (balance)

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

Census & demographics

Census place
Butte-Silver Bow (balance), MT
County
Silver Bow County · 34,232 people
City population
35,306
Metro
Butte-Silver Bow, MT
Population (ZIP)
34,232
Household income
$60,437
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
1060.0

Population outlook (Silver Bow County) Hauer SSP2

Today (2025)
35,745 people
By 2030
36,359 · +1.7%
By 2040
37,490 · +4.9%
By 2050
38,593 · +8.0%
By 2075
43,773 · +22.5%
By 2100
48,513 · +35.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 5% Native American 2%
Common ancestry
Portuguese 5% Lithuanian 3% Slovak 2%
Foreign-born
1%
Languages at home
97% English-only · Korean 1% Arabic 1%

Political lean MEDSL · Silver Bow

2024 margin
Lean D (+7.0) · D 51.5% · R 44.5% · Other 4.0%
2008→2024 swing
-33.4pp toward R · 2008: 40.4pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+14.1 2016: D+14.2 2012: D+32.5 2008: D+40.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.08%
Current HPI
268.4972
Rent YoY
▲ 10.44%
Metro
Butte-Silver Bow, MT
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

-4.7% since first listed
5 events — show timeline
  • 2026-05-20 Price Changed $204,900 BSCMLS
  • 2026-04-27 Listed $215,000 BSCMLS
  • 2004-08-26 Sold (Public Records) Public Records
  • 2002-08-07 Sold (Public Records) Public Records
  • 2002-07-12 Sold (Public Records) Public Records

Property tax history

+4.6%/yr

Latest (2025): $1,137 · -9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…