CashFlowRE
Sign in Sign up
2901 8th Ave N 11-Plex
B Composite 70.82
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 +4.1/5.0
  • Livability +3.9/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$580,000

2901 8th Ave N · Great Falls, MT 59401
33 bd · 16.5 ba · 3,510 sqft · MultiFamily public records
Built 1961 7,492 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 11 units. confirmed

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

4 PLEX!!!Calling all investors, house hackers, and real estate minded folks alike! Here is your opportunity to purchase a turn key investment! This brick beauty sits on a full corner lot and has a detached oversized 2 car garage. The current owner has made numerous upgrades to include a new central boiler! Seller will respond to all offers by Sunday July 2nd at 5pm. Seller reserves the right to accept an offer at any time. For any questions or to schedule a showing please call Michael Bates at 406-788-6024 or your real estate professional.

Key facts

  • 7,492 sq ft lot
  • 2 garage spots
  • Built 1961

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 11 × 3-bed/?-bath units multifamily listed at $580k.

Deal economics

  • At list price, monthly cash flow is $6k ($74k/yr) — positive. Per door: $560/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $580k).
  • Cap rate 19.0% vs local median 3.5% in Great Falls — 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 78/100 on livability (#19 in MT, #2,473 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools C-, employment C-, crime F.
  • Great Falls H S (urban): math 27% / reading 39% proficiency, ranked #79 of 116 in MT (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.5%/yr); 49 active listings in the ZIP; 223 units permitted in Cascade County in 2024 (37 in 5+ unit buildings).
  • At $12,331/mo this rent would consume 268% of the median local household income ($55k/yr) (locally 531% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $17k of value loss. Plan a longer hold.
  • Cascade 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 + 6.5% rent growth), your $162k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 6y 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.
Recommended offer $580,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  7. 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.
  8. 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
2.13%
Cap rate
19.03%
Cash-on-cash
45.50%
DSCR
3.02
GRM
3.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.48% rent growth · sell at horizon

5-year hold
IRR
46.4%
Equity multiple
3.11×
Total profit
$342,842
Equity at exit
$86,480
10-year hold
IRR
53.6%
Equity multiple
7.16×
Total profit
$1,000,255
Equity at exit
$50,148

Cash invested: $162,400 (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 59401

Rents YoY
6.5%
Active inventory
49
Price-to-rent
43.1×

Monthly cashflow live

Estimated rent
$12,331 medium interval (Pro) →
Mortgage (P&I)
$3,042
Tax from tax record
$300 /mo · $3,600/yr
Insurance
$242
HOA
$0
Vacancy / Maint / Mgmt
$2,590
Net cashflow
$6,158

Break-even live

Break-even rent $4,536
Max offer price $580,000
Occupancy floor 45%

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

UnitsBedsBathsEst. rent
Total (11 units) $12,331

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
$145,000
Closing costs
$17,400
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 11 events

  1. 2026-05-05
    historical
  2. 2026-05-05
    listed $580,000
  3. 2023-07-28
    soldstatus Closed 545-char remark
    Show marketing remark (545 chars)

    4 PLEX!!!Calling all investors, house hackers, and real estate minded folks alike! Here is your opportunity to purchase a turn key investment! This brick beauty sits on a full corner lot and has a detached oversized 2 car garage. The current owner has made numerous upgrades to include a new central boiler! Seller will respond to all offers by Sunday July 2nd at 5pm. Seller reserves the right to accept an offer at any time. For any questions or to schedule a showing please call Michael Bates at 406-788-6024 or your real estate professional.

  4. 2023-07-28
    soldstatus
    Show marketing remark (545 chars)

    4 PLEX!!!Calling all investors, house hackers, and real estate minded folks alike! Here is your opportunity to purchase a turn key investment! This brick beauty sits on a full corner lot and has a detached oversized 2 car garage. The current owner has made numerous upgrades to include a new central boiler! Seller will respond to all offers by Sunday July 2nd at 5pm. Seller reserves the right to accept an offer at any time. For any questions or to schedule a showing please call Michael Bates at 406-788-6024 or your real estate professional.

  5. 2023-06-30
    historical Active Under Contract 545-char remark
    Show marketing remark (545 chars)

    4 PLEX!!!Calling all investors, house hackers, and real estate minded folks alike! Here is your opportunity to purchase a turn key investment! This brick beauty sits on a full corner lot and has a detached oversized 2 car garage. The current owner has made numerous upgrades to include a new central boiler! Seller will respond to all offers by Sunday July 2nd at 5pm. Seller reserves the right to accept an offer at any time. For any questions or to schedule a showing please call Michael Bates at 406-788-6024 or your real estate professional.

  6. 2023-06-30
    status Pending 545-char remark
    Show marketing remark (545 chars)

    4 PLEX!!!Calling all investors, house hackers, and real estate minded folks alike! Here is your opportunity to purchase a turn key investment! This brick beauty sits on a full corner lot and has a detached oversized 2 car garage. The current owner has made numerous upgrades to include a new central boiler! Seller will respond to all offers by Sunday July 2nd at 5pm. Seller reserves the right to accept an offer at any time. For any questions or to schedule a showing please call Michael Bates at 406-788-6024 or your real estate professional.

  7. 2023-04-17
    listed $462,000 Active 545-char remark
    Show marketing remark (545 chars)

    4 PLEX!!!Calling all investors, house hackers, and real estate minded folks alike! Here is your opportunity to purchase a turn key investment! This brick beauty sits on a full corner lot and has a detached oversized 2 car garage. The current owner has made numerous upgrades to include a new central boiler! Seller will respond to all offers by Sunday July 2nd at 5pm. Seller reserves the right to accept an offer at any time. For any questions or to schedule a showing please call Michael Bates at 406-788-6024 or your real estate professional.

  8. 2022-09-01
    price $1,000
  9. 2020-05-27
    soldstatus 183-char remark
    Show marketing remark (183 chars)

    Beautiful 4 Plex in a great location. All units are 2 bedroom/ 1 bath. Property features new roofs, common laundry areas, sprinkler system for the lawn and a heated double car garage!

  10. 2020-03-26
    listed $274,900 183-char remark
    Show marketing remark (183 chars)

    Beautiful 4 Plex in a great location. All units are 2 bedroom/ 1 bath. Property features new roofs, common laundry areas, sprinkler system for the lawn and a heated double car garage!

  11. 1999-05-28
    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
$3,600 · $300/mo
Projected year-2 tax
$4,872 · $406/mo
Expected delta
+$1,272/yr (+$106/mo · 35.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 9 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
$147,972
− Mortgage interest
−$32,489
− Property taxes
−$3,600
− Insurance
−$2,900
− Repairs & maintenance
−$11,838
− Management
−$11,838
− Depreciation
−$16,873
Taxable income
$68,434
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$16,424
After-tax cash flow
$57,474/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
Great Falls H S
NCES district ID
3013050
Math proficiency
27% ▼ -6.00%
Reading proficiency
39% ▼ -3.00%
Median HH income
$43,586
Composite
28.03/100
National rank
#6846
State rank
#79 of 116 in MT

Livability — Great Falls

Score
78/100
State rank
#19
US rank
#2473

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Great Falls, MT
County
Cascade County · 75,427 people
City population
75,427
Metro
Great Falls, MT
Population (ZIP)
13,255
Household income
$55,299
Rent vs Own
44.6% rent · 55.4% own
Severe rent burden
531.0

Population outlook (Cascade County) Hauer SSP2

Today (2025)
81,936 people
By 2030
81,376 · -0.7%
By 2040
79,435 · -3.1%
By 2050
77,906 · -4.9%
By 2075
78,595 · -4.1%
By 2100
79,997 · -2.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 7% Native American 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Portuguese 7% Italian 4% Slovak 2%
Foreign-born
1% · China, Canada
Languages at home
96% English-only · Spanish 1% Chinese 1%

Political lean MEDSL · Cascade

2024 margin
Strong R (+22.3) · D 37.3% · R 59.6% · Other 3.0%
2008→2024 swing
-24.6pp toward R · 2008: 2.3pp · 2024: -22.3pp
All cycles
2024: R+22.3 2020: R+19.7 2016: R+21.6 2012: R+9.1 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.63%
Current HPI
198.2599
Rent YoY
▲ 6.48%
Metro
Great Falls, MT
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

+111.0% since first listed
11 events — show timeline
  • 2026-05-05 Listed $580,000 MRMLS
  • 2026-05-05 Delisted MRMLS
  • 2023-07-28 Sold (Public Records) Public Records
  • 2023-07-28 Sold (MLS) MRMLS
  • 2023-06-30 Contingent MRMLS
  • 2023-06-30 Pending MRMLS
  • 2023-04-17 Listed $462,000 MRMLS
  • 2022-09-01 Price Changed $1,000 RENT.
  • 2020-05-27 Sold (MLS) MRMLS
  • 2020-03-26 Listed $274,900 MRMLS
  • 1999-05-28 Sold (Public Records) Public Records

Property tax history

+3.9%/yr

Latest (2025): $3,600 · -2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…