CashFlowRE
Sign in Sign up
501 N Broadway St Triplex
D Composite 44.44
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 +16.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • 1% rule +3.7/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$260,000

501 N Broadway St · Butler, IN 46721
6 bd · 6.0 ba · 3,712 sqft · MultiFamily public records · 34 Days on market
Built 1900 7,841 sqft lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Welcome to this exceptional investment opportunity in Butler! This 5-plex offers so much potential, from being located near the Steel Mills and other great employment opportunities along with room left on this deal for growth in rents and more! Whether you're an experienced investor or looking to start your real estate portfolio this property is for you. Professional management is in place and is ready to transition to the next investor! This 5 plex offers three 1 bed, 1 bath units and two 2 bed, 1 bath units.

Key facts

  • Durable vinyl siding
  • Off-street parking
  • Detached garage

Tags

SIX-UNIT APARTMENT BUILDINGOFF-STREET PARKINGSHARED LAUNDRY FACILITYPRIVATE FULL BATHROOMSDETACHED GARAGEDURABLE VINYL SIDING

Property features AI

Finance

  • Other: Breed restrictions for pets

Exterior

  • Parking: Off-street parking lot with approximately 6 open spaces
  • Utilities: Public water; Public sewer
  • Home design: Residential income property (multi-family sixplex); Two stories
  • Construction: Vinyl siding construction; Partial basement; Asphalt shingle roof
  • Exterior features: Level lot; Gravel off-street parking lot; Asphalt shingle roof; Vinyl siding

Interior

  • Kitchen: Range; Refrigerator; Dishwasher not listed
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: Six full bathrooms; Eight main-level bathrooms
  • Heating & cooling: Forced air heating; Window unit cooling
  • Interior features: Washer and dryer included; Range; Refrigerator; Common area laundry; Partial basement; Carpet, laminate and vinyl flooring
  • Laundry & utility: Washer and dryer; Common area laundry

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 × 2-bed/?-bath units multifamily listed at $260k.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/yr) — positive. Per door: $55/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (13.5% below list).
  • Recommended offer: $225k (13.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#322 in IN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Dekalb County Eastern Community School District (rural): math 33% / reading 38% proficiency, ranked #184 of 301 in IN (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Butler Elementary School (math 23% / reading 24%, grade F, #782 of 994 statewide, top 79%, 357 students, 60% FRL); Eastside Junior-Senior High School (math 34% / reading 44%, grade F, #235 of 369 statewide, top 65%, 585 students, 38% FRL).
  • Market conditions: 15 active listings in the ZIP; 116 units permitted in DeKalb County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • DeKalb County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y 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 $175k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $225,000 (13.5% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.87%
Cap rate
7.05%
Cash-on-cash
2.71%
DSCR
1.12
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.1%
Equity multiple
0.56×
Total profit
$-31,752
Equity at exit
$38,767
10-year hold
IRR
-3.0%
Equity multiple
0.80×
Total profit
$-14,503
Equity at exit
$22,480

Cash invested: $72,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Indiana
90 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
10-day pay-or-quit; landlord-favorable; preempted.

ZIP-level market 46721

Home prices YoY
-18.9%
Active inventory
15
Price-to-rent
28.9×

Monthly cashflow live

Estimated rent
$2,250 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$142 /mo · $1,698/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$164

Break-even live

Break-even rent $2,042
Max offer price $260,000
Occupancy floor 88%

Sensitivity live

Price -10% $311 -5% $238 +0% $164 +5% $91 +10% $17
Rent -10% $-14 -5% $75 +0% $164 +5% $253 +10% $342
Rate -1.0pp $295 -0.5pp $230 base $164 +0.5pp $97 +1.0pp $28

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $2,250

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
$65,000
Closing costs
$7,800
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.

Listing history 27 events

  1. 2026-06-21
    days on market $260,000 Active 34 DOM
  2. 2026-06-21
    days on market $260,000 Active 33 DOM
  3. 2026-06-18
    days on market $260,000 Active 31 DOM
  4. 2026-06-17
    days on market $260,000 Active 30 DOM
  5. 2026-06-16
    days on market $260,000 Active 29 DOM
  6. 2026-06-15
    days on market $260,000 Active 28 DOM
  7. 2026-06-13
    days on market $260,000 Active 26 DOM
  8. 2026-06-12
    days on market $260,000 Active 25 DOM
  9. 2026-06-09
    days on market $260,000 Active 22 DOM
  10. 2026-06-08
    days on market $260,000 Active 21 DOM
  11. 2026-06-07
    days on market $260,000 Active 20 DOM
  12. 2026-06-07
    days on market $260,000 Active 19 DOM
  13. 2026-06-04
    days on market $260,000 Active 16 DOM
  14. 2026-06-02
    days on market $260,000 Active 15 DOM
  15. 2026-06-01
    days on market $260,000 Active 14 DOM
  16. 2026-05-31
    days on market $260,000 Active 13 DOM
  17. 2026-05-31
    days on market $260,000 Active 12 DOM
  18. 2026-05-18
    listed $260,000 Active
  19. 2025-10-25
    historical $600
  20. 2025-10-24
    listed $600
  21. 2024-03-08
    soldstatus $175,000 Closed 517-char remark
    Show marketing remark (517 chars)

    Welcome to this exceptional investment opportunity in Butler! This 5-plex offers so much potential, from being located near the Steel Mills and other great employment opportunities along with room left on this deal for growth in rents and more! Whether you're an experienced investor or looking to start your real estate portfolio this property is for you. Professional management is in place and is ready to transition to the next investor! This 5 plex offers three 1 bed, 1 bath units and two 2 bed, 1 bath units.

  22. 2024-02-09
    status Pending 517-char remark
    Show marketing remark (517 chars)

    Welcome to this exceptional investment opportunity in Butler! This 5-plex offers so much potential, from being located near the Steel Mills and other great employment opportunities along with room left on this deal for growth in rents and more! Whether you're an experienced investor or looking to start your real estate portfolio this property is for you. Professional management is in place and is ready to transition to the next investor! This 5 plex offers three 1 bed, 1 bath units and two 2 bed, 1 bath units.

  23. 2023-12-06
    price $190,000 517-char remark
    Show marketing remark (517 chars)

    Welcome to this exceptional investment opportunity in Butler! This 5-plex offers so much potential, from being located near the Steel Mills and other great employment opportunities along with room left on this deal for growth in rents and more! Whether you're an experienced investor or looking to start your real estate portfolio this property is for you. Professional management is in place and is ready to transition to the next investor! This 5 plex offers three 1 bed, 1 bath units and two 2 bed, 1 bath units.

  24. 2023-11-07
    price $199,000 517-char remark
    Show marketing remark (517 chars)

    Welcome to this exceptional investment opportunity in Butler! This 5-plex offers so much potential, from being located near the Steel Mills and other great employment opportunities along with room left on this deal for growth in rents and more! Whether you're an experienced investor or looking to start your real estate portfolio this property is for you. Professional management is in place and is ready to transition to the next investor! This 5 plex offers three 1 bed, 1 bath units and two 2 bed, 1 bath units.

  25. 2023-11-06
    status Active 517-char remark
    Show marketing remark (517 chars)

    Welcome to this exceptional investment opportunity in Butler! This 5-plex offers so much potential, from being located near the Steel Mills and other great employment opportunities along with room left on this deal for growth in rents and more! Whether you're an experienced investor or looking to start your real estate portfolio this property is for you. Professional management is in place and is ready to transition to the next investor! This 5 plex offers three 1 bed, 1 bath units and two 2 bed, 1 bath units.

  26. 2023-10-15
    status Pending 517-char remark
    Show marketing remark (517 chars)

    Welcome to this exceptional investment opportunity in Butler! This 5-plex offers so much potential, from being located near the Steel Mills and other great employment opportunities along with room left on this deal for growth in rents and more! Whether you're an experienced investor or looking to start your real estate portfolio this property is for you. Professional management is in place and is ready to transition to the next investor! This 5 plex offers three 1 bed, 1 bath units and two 2 bed, 1 bath units.

  27. 2023-10-03
    listed $250,000 Active 517-char remark
    Show marketing remark (517 chars)

    Welcome to this exceptional investment opportunity in Butler! This 5-plex offers so much potential, from being located near the Steel Mills and other great employment opportunities along with room left on this deal for growth in rents and more! Whether you're an experienced investor or looking to start your real estate portfolio this property is for you. Professional management is in place and is ready to transition to the next investor! This 5 plex offers three 1 bed, 1 bath units and two 2 bed, 1 bath units.

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

Tax reassessment forecast IN · Partial reset (capped growth)

Current annual tax
$1,698 · $142/mo
Projected year-2 tax
$1,954 · $163/mo
Expected delta
+$256/yr (+$21/mo · 15.1%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 17 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
$27,000
− Mortgage interest
−$14,564
− Property taxes
−$1,698
− Insurance
−$1,300
− Repairs & maintenance
−$2,160
− Management
−$2,160
− Depreciation
−$7,564
Taxable loss
−$2,446
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$587
After-tax cash flow
$2,557/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
Dekalb County Eastern Community School District
NCES district ID
1803060
Math proficiency
33% ▼ -10.00%
Reading proficiency
38% ▼ -10.00%
Median HH income
$51,015
Composite
30.84/100
National rank
#6132
State rank
#184 of 301 in IN

Livability — Butler

Score
65/100
State rank
#322
US rank
#12619

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Butler, IN
City population
4,890
Population (ZIP)
4,890

Population outlook (DeKalb County) Hauer SSP2

Today (2025)
42,875 people
By 2030
42,678 · -0.5%
By 2040
41,494 · -3.2%
By 2050
38,939 · -9.2%
By 2075
31,457 · -26.6%
By 2100
20,780 · -51.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Hispanic / Latino 2% Asian 2%
Common ancestry
Iranian 4% Lithuanian 3% Italian 1%
Foreign-born
2% · South Korea
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · DeKalb

2024 margin
Solid R (+47.1) · D 25.6% · R 72.7% · Other 1.7%
2008→2024 swing
-31.9pp toward R · 2008: -15.2pp · 2024: -47.1pp
All cycles
2024: R+47.1 2020: R+47.2 2016: R+48.2 2012: R+31.7 2008: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -58.67%
Current HPI
252.5014
Rent YoY
Metro
State GDP YoY
▲ 2.90%
F500 in state
18

Industry mix (Fortune 500 HQ in IN)

Industry F500 HQs Revenue

Price history

+4.0% since first listed
10 events — show timeline
  • 2026-05-18 Listed $260,000 IRMLS
  • 2025-10-25 Rental Removed $600 APPFOLIO
  • 2025-10-24 Listed for Rent $600 APPFOLIO
  • 2024-03-08 Sold (MLS) $175,000 IRMLS
  • 2024-02-09 Pending IRMLS
  • 2023-12-06 Price Changed $190,000 IRMLS
  • 2023-11-07 Price Changed $199,000 IRMLS
  • 2023-11-06 Relisted IRMLS
  • 2023-10-15 Pending IRMLS
  • 2023-10-03 Listed $250,000 IRMLS

Property tax history

-2.0%/yr

Latest (2024): $1,698 · +10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…