2 bd · 1.0 ba ·
629 sqft ·
Built 1930
· SingleFamily
· Pending
· 9 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$909/mo
Mortgage (P&I)
−$287
Tax + insurance
−$66
HOA
−$0
Vac / Maint / Mgmt
−$191
Net cashflow
$365/mo
Annual
$4,375/yr
Cap rate
14.28%
Cash-on-cash
28.52%
DSCR
2.27
1% rule
1.66%
Cash to close
$15,344
Investor read
This is a 2-bed/1.0-bath single-family listed at $55k.
At list price, monthly cash flow is $365 ($4k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($909 rent vs $55k).
Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $2k of equity ($379 loan paydown + $1k appreciation (2.1% local appreciation)).
Location reads 69/100 on livability (#830 in PA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety C-, schools D+, amenities 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.
Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 11 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 987 units permitted in Butler County in 2024 (0 in 5+ unit buildings).
Butler County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
At projected returns (2.1% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.
Questions for listing agent
Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-A64S3P9WPGK5GS
· Data 3 weeks agocashflowre.app · 2026-05-29