CashFlowRE
Sign in Sign up
140 N Main St #138 Multi-family
B- Composite 69.92
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
  • Rent growth +5.0/5.0
  • ARV discount +4.9/15.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$165,000

140 N Main St #138 · Butler, PA 16001
5 bd · 3.0 ba · — sqft · MultiFamily · 71 Days on market
Built 1900 Fair condition 3,484 sqft lot Est $156k · 6% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Opportunity meets versatility in this expansive 3,520 sq. ft. mixed-use property, perfectly positioned in the heart of downtown Butler. Offering the rare combination of commercial and residential potential, the main level provides an ideal retail or business space ready to bring your vision to life. Above, three income-producing apartments open the door to steady cash flow, while the option to live on-site creates the ultimate work-from-home convenience. A one-stall garage adds practical value, and the location truly sets this property apart—situated directly across from the iconic Penn Theater, with a popular coffee shop just steps away, drawing consistent foot traffic. With an impressive daily traffic count of approximately 12,000 cars, your business will benefit from outstanding visibility and exposure. Whether you're an entrepreneur seeking a prime storefront, an investor looking to expand your portfolio, or someone dreaming of blending lifestyle and income, this dynamic property offers endless possibilities in a thriving downtown setting.

Key facts

  • 3,484 sq ft lot
  • Garage
  • Built 1900

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 5-bed/3.0-bath multifamily listed at $165k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $165k).
  • Recommended offer: $155k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.3% 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; 987 units permitted in Butler County in 2024 (0 in 5+ unit buildings).
  • At $3,530/mo this rent would consume 67% of the median local household income ($64k/yr) (locally 1441% 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 $1k of loan paydown is wiped out by about $5k 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 $46k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
2.14%
Cap rate
18.28%
Cash-on-cash
42.82%
DSCR
2.91
GRM
3.9

CMA / ARV

ARV (median comp)
$155,844
List price
$165,000
Delta
5.88%
Verdict
FAIR
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
218 W Brady St 0.17mi 4/3.0 (-1) 10mo $113,500 67
401 N Mckean St 0.25mi 5/2.0 7mo $145,000 66
236 W Brady St 0.20mi 4/2.0 (-1) 6mo $111,000 64
332 S Main St 0.28mi 4/3.0 (-1) 7mo $189,900 63
400 W New Castle St 0.27mi 4/4.0 (-1) 10mo $125,000 58
198 W Pearl St 0.35mi 4/2.0 (-1) 10mo $40,000 54
207/209 South Monroe St 0.49mi 4/2.0 (-1) 8mo $150,000 49
201 2nd St 0.64mi 4/2.0 (-1) 2mo $58,000 47
313 Mercer St 0.68mi 4/2.0 (-1) 1mo $146,000 46
621/623 W Penn St 0.57mi 4/2.0 (-1) 8mo $90,500 45
221 Brown Ave 0.66mi 4/2.0 (-1) 6mo $144,900 43
208 Spang Ave 0.66mi 4/2.0 (-1) 10mo $120,000 39

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
45.2%
Equity multiple
3.10×
Total profit
$96,960
Equity at exit
$24,602
10-year hold
IRR
53.3%
Equity multiple
7.60×
Total profit
$304,745
Equity at exit
$14,266

Cash invested: $46,200 (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
15.6×

Monthly cashflow live

Estimated rent
$3,530 high interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$741
Net cashflow
$1,648

Break-even live

Break-even rent $1,443
Max offer price $165,000
Occupancy floor 48%

Sensitivity live

Price -10% $1,762 -5% $1,705 +0% $1,648 +5% $1,591 +10% $1,534
Rent -10% $1,370 -5% $1,509 +0% $1,648 +5% $1,788 +10% $1,927
Rate -1.0pp $1,732 -0.5pp $1,690 base $1,648 +0.5pp $1,606 +1.0pp $1,562

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

UnitsBedsBathsEst. rent
Total (4 units) $3,530

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
$41,250
Closing costs
$4,950
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 14 events

  1. 2026-06-18
    days on market $165,000 Active 71 DOM
  2. 2026-06-17
    days on market $165,000 Active 70 DOM
  3. 2026-06-16
    days on market $165,000 Active 69 DOM
  4. 2026-06-15
    days on market $165,000 Active 68 DOM
  5. 2026-06-13
    days on market $165,000 Active 66 DOM
  6. 2026-06-13
    days on market $165,000 Active 65 DOM
  7. 2026-06-09
    days on market $165,000 Active 62 DOM
  8. 2026-06-08
    days on market $165,000 Active 61 DOM
  9. 2026-06-07
    days on market $165,000 Active 60 DOM
  10. 2026-06-03
    days on market $165,000 Active 56 DOM
  11. 2026-06-02
    days on market $165,000 Active 55 DOM
  12. 2026-06-01
    days on market $165,000 Active 54 DOM
  13. 2026-05-31
    days on market $165,000 Active 53 DOM
  14. 2026-04-08
    listed $165,000 Active 1065-char remark
    Show marketing remark (1065 chars)

    Opportunity meets versatility in this expansive 3,520 sq. ft. mixed-use property, perfectly positioned in the heart of downtown Butler. Offering the rare combination of commercial and residential potential, the main level provides an ideal retail or business space ready to bring your vision to life. Above, three income-producing apartments open the door to steady cash flow, while the option to live on-site creates the ultimate work-from-home convenience. A one-stall garage adds practical value, and the location truly sets this property apart—situated directly across from the iconic Penn Theater, with a popular coffee shop just steps away, drawing consistent foot traffic. With an impressive daily traffic count of approximately 12,000 cars, your business will benefit from outstanding visibility and exposure. Whether you're an entrepreneur seeking a prime storefront, an investor looking to expand your portfolio, or someone dreaming of blending lifestyle and income, this dynamic property offers endless possibilities in a thriving downtown setting.

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$42,360
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$3,389
− Management
−$3,389
− Depreciation
−$4,800
Taxable income
$18,240
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,378
After-tax cash flow
$15,404/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.

Condition & rehab AI · 12 photos

Fair 45/100 Extensive rehab

This property presents significant opportunities for extensive renovations, with potential for substantial value increase through exterior updates and interior improvements.

Repairs flagged

  • Major exterior siding — Peeling paint and exposed brick
  • Major flooring — Worn wood and checkered tile
  • Major interior walls — Worn paint and exposed brick
  • Minor kitchen cabinets — No visible damage

Value-add opportunities

  • Both exterior siding — Improves curb appeal and value
  • Both flooring — Enhances interior aesthetics and value
  • Both interior walls — Updates interior and enhances value
  • Rental kitchen cabinets — Modernizes kitchen and enhances rental appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Peeling paint and exposed brick Major $15,000–50,000
flooring · Worn wood and checkered tile Major $15,000–50,000
interior walls · Worn paint and exposed brick Major $15,000–50,000
kitchen cabinets · No visible damage Minor $500–3,000
Total estimated repair cost · 4 items $45,500–153,000

Value-add ROI direction

  • Both exterior siding — Improves curb appeal and value
  • Both flooring — Enhances interior aesthetics and value
  • Both interior walls — Updates interior and enhances value
  • Rental kitchen cabinets — Modernizes kitchen and enhances rental appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

1 event — show timeline
  • 2026-04-08 Listed $165,000 West Penn MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…