CashFlowRE
Sign in Sign up
417 N 6th Ave
B+ Composite 76.15
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 +28.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • Rent growth +5.0/5.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,000

417 N 6th Ave · Butler, PA 16001
3 bd · 1.0 ba · 2,184 sqft · SingleFamily public records · 101 Days on market
Built 1912 6,124 sqft lot Est $162k · 33% under ↓ 13% since listing

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

Listing remarks

If you’re needing a handicap accessible home, wanting to downsize, prefer one level living, or just looking for a starter home: this home is the perfect home for you. It offers a large eat in kitchen, a welcoming covered front porch, fenced in back yard, off street parking, as well as a basement that can be finished to add living space. The bathroom has been converted into a handicap shower and some doorways have been widened to accommodate a wheelchair. There is an additional toilet in the basement with newer plumbing. It is also close to public transportation and shopping.

Key facts

  • Covered front porch
  • Large eat in kitchen
  • Off street parking

Tags

LARGE EAT IN KITCHENCOVERED FRONT PORCHFENCED IN BACK YARDOFF STREET PARKINGFINISHED BASEMENT POTENTIALNEWER PLUMBING

Property features AI

Exterior

  • Parking: Off-street parking for 2 vehicles
  • Utilities: Public water and sewer (standard utilities indicated); Electric service available
  • Home design: Single-story; Resale property
  • Construction: Brick construction; Asphalt roof
  • Exterior features: Public transportation nearby

Interior

  • Kitchen: Kitchen on main level (12 x 14)
  • Bedrooms: Main level bedroom (13 x 9); Main level bedroom (12 x 8); Main level bedroom (12 x 10)
  • Flooring: Carpet; Hardwood; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating; Central air conditioning
  • Interior features: Carpet flooring; Hardwood flooring; Laminate flooring

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 $109k.

Deal economics

  • At list price, monthly cash flow is $347 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $109k).
  • Recommended offer: $99k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 3.8% in Butler — 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 71/100 on livability (#705 in PA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, schools A-; Watch: crime D-, amenities F, commute F.
  • Butler Area SD (town): math 41% / reading 59% proficiency, ranked #181 of 539 in PA (top 34%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+20.4%/yr); 206 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 987 units permitted in Butler County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Butler County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $31k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($99k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,190 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 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 1912 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. Crime grade is D 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?
  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
1.26%
Cap rate
10.11%
Cash-on-cash
13.64%
DSCR
1.61
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$161,616
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
406 Mercer St 0.04mi 3/1.5 2,496 (+14%) 15mo $185,000 $74 60
222 5th Ave 0.42mi 4/1.0 (+1) 2,039 (-7%) 6mo $38,600 $19 59
445 Miller Ave 0.17mi 3/2.0 1,872 (-14%) 7mo $174,000 $93 58
321 W Fulton St 0.50mi 3/1.0 2,392 (+10%) 14mo $110,000 $46 49
224 W Pearl St 0.62mi 3/2.5 1,872 (-14%) 1mo $225,000 $120 40
424 W Cunningham St 0.64mi 4/1.0 (+1) 1,980 (-9%) 19mo $78,000 $39 34

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
9.2%
Equity multiple
1.38×
Total profit
$11,706
Equity at exit
$16,252
10-year hold
IRR
22.2%
Equity multiple
3.35×
Total profit
$71,741
Equity at exit
$9,424

Cash invested: $30,520 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Pennsylvania
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
10-day notice; Philadelphia has eviction-court diversion + some protections; otherwise moderate.

ZIP-level market 16001

Home prices YoY
-31.7%
Rents YoY
20.4%
Active inventory
206
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,374 medium interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$121 /mo · $1,457/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$347

Break-even live

Break-even rent $935
Max offer price $109,000
Occupancy floor 70%

Sensitivity live

Price -10% $409 -5% $378 +0% $347 +5% $316 +10% $285
Rent -10% $238 -5% $293 +0% $347 +5% $401 +10% $455
Rate -1.0pp $402 -0.5pp $375 base $347 +0.5pp $319 +1.0pp $290

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
$27,250
Closing costs
$3,270
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
414 S Washington St Butler, PA 3.0 1.0 3000 $1,672 $0.56 13d 1 0.98mi

Listing history 12 events

  1. 2026-06-13
    statusdays on market $109,000 Pending 101 DOM
  2. 2026-06-09
    days on market $109,000 Contingent 98 DOM
  3. 2026-06-08
    days on market $109,000 Contingent 97 DOM
  4. 2026-06-07
    days on market $109,000 Contingent 96 DOM
  5. 2026-06-03
    days on market $109,000 Contingent 92 DOM
  6. 2026-06-02
    days on market $109,000 Contingent 91 DOM
  7. 2026-06-01
    days on market $109,000 Contingent 90 DOM
  8. 2026-05-31
    days on market $109,000 Contingent 89 DOM
  9. 2026-04-26
    historical Contingent
  10. 2026-04-06
    price $109,000
  11. 2026-03-16
    price $119,000
  12. 2026-03-03
    listed $126,000 Active

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

Tax reassessment forecast PA · Partial reset (capped growth)

Current annual tax
$1,457 · $121/mo
Projected year-2 tax
$1,590 · $132/mo
Expected delta
+$132/yr (+$11/mo · 9.1%)

ⓘ 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 ≥95°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,487
− Mortgage interest
−$6,106
− Property taxes
−$1,457
− Insurance
−$545
− Repairs & maintenance
−$1,319
− Management
−$1,319
− Depreciation
−$3,171
Taxable income
$2,570
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$617
After-tax cash flow
$3,546/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
Butler Area SD
NCES district ID
4204590
Math proficiency
41% ▼ -11.00%
Reading proficiency
59% ▼ -10.00%
Median HH income
$49,348
Composite
42.65/100
National rank
#3180
State rank
#181 of 539 in PA

Livability — Butler

Score
71/100
State rank
#705
US rank
#6951

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Butler, PA
County
Butler County · 73,107 people
City population
39,234
Metro
Pittsburgh, PA
Population (ZIP)
39,234
Household income
$63,635
Rent vs Own
31.6% rent · 68.4% own
Severe rent burden
1441.0

Population outlook (Butler County) Hauer SSP2

Today (2025)
190,777 people
By 2030
191,476 · +0.4%
By 2040
189,474 · -0.7%
By 2050
182,050 · -4.6%
By 2075
159,526 · -16.4%
By 2100
129,028 · -32.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 2% Black 1%
Common ancestry
Romanian 8% Serbian 4% Slovak 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Butler

2024 margin
Solid R (+32.2) · D 33.5% · R 65.7%
2008→2024 swing
-4.8pp toward R · 2008: -27.4pp · 2024: -32.2pp
All cycles
2024: R+32.2 2020: R+32.5 2016: R+37.5 2012: R+34.9 2008: R+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.40%
Current HPI
222.4445
Rent YoY
▲ 20.36%
Metro
Pittsburgh, PA
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

-13.5% since first listed
4 events — show timeline
  • 2026-04-26 Contingent West Penn MLS
  • 2026-04-06 Price Changed $109,000 West Penn MLS
  • 2026-03-16 Price Changed $119,000 West Penn MLS
  • 2026-03-03 Listed $126,000 West Penn MLS

Property tax history

+0.8%/yr

Latest (2026): $1,457 · -6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…