CashFlowRE
Sign in Sign up
400 Morton Ave
B Composite 72.03
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 +26.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +6.7/10.0
  • 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

$119,900

400 Morton Ave · Butler, PA 16001
4 bd · 1.0 ba · 1,456 sqft · SingleFamily public records · 43 Days on market
Built 1900 6,098 sqft lot $82/sqft · 27% below area Est $165k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BRING ALL OFFERS, AFFORDABLE LIVING<Great Starter home. Being sold "AS IS". Nice city corner lot.

Key facts

  • Front porch
  • Playroom spaces
  • Side porches

Tags

2 STORYDEN OFFICEPLAYROOM SPACESMUDROOMFRONT PORCHSIDE PORCHES

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Two-story residence; Resale property; Asphalt roof
  • Construction: Asphalt roof
  • Exterior features: 50x150x39x141 lot dimensions

Interior

  • Kitchen: Main-level kitchen (dimensions 13x11)
  • Bedrooms: Two bedrooms on the upper level; Third bedroom on the upper level (dimensions 7x6)
  • Flooring: Vinyl flooring
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air gas heating
  • Interior features: Screens on windows; Partial, interior-entry basement
  • Laundry & utility: Basement 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 4-bed/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $306 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $829 of loan paydown is wiped out by about $4k 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 $34k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 16y 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,303 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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 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
1.17%
Cap rate
9.35%
Cash-on-cash
10.92%
DSCR
1.49
GRM
7.1

CMA / ARV

ARV (median comp)
$164,505
List price
$119,900
Delta
-27.11%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 W Boyd Ave 0.23mi 3/2.0 (-1) 1,488 (+2%) 9mo $68,620 $46 69
126 Wilkens Ave 0.41mi 3/1.0 (-1) 1,459 (+0%) 10mo $73,500 $50 67
201 Wallula Ave 0.37mi 3/2.0 (-1) 1,414 (-3%) 3mo $145,000 $103 66
221 E Metzger Ave 0.34mi 3/1.0 (-1) 1,326 (-9%) 1mo $150,000 $113 64
457 Brown Ave 0.16mi 3/2.0 (-1) 1,344 (-8%) 9mo $210,000 $156 63
205 Wallula Ave 0.36mi 3/2.0 (-1) 1,414 (-3%) 11mo $84,250 $60 60
306 Virginia Ave 0.55mi 5/2.0 (+1) 1,500 (+3%) 4mo $39,000 $26 57
514 S Washington St 0.46mi 3/2.0 (-1) 1,320 (-9%) 3mo $82,400 $62 52
414 S Washington St 0.49mi 3/1.0 (-1) 1,272 (-13%) 4mo $20,000 $16 48
421 W Diamond St 0.74mi 3/1.5 (-1) 1,367 (-6%) 3mo $135,000 $99 46
218 W Diamond St 0.63mi 3/2.0 (-1) 1,638 (+12%) 1mo $119,900 $73 40
508 Negley Ave 0.68mi 4/2.0 1,255 (-14%) 10mo $97,335 $78 33

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
5.4%
Equity multiple
1.22×
Total profit
$7,428
Equity at exit
$17,877
10-year hold
IRR
18.9%
Equity multiple
2.94×
Total profit
$65,174
Equity at exit
$10,367

Cash invested: $33,572 (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
7.1×

Monthly cashflow live

Estimated rent
$1,398 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$120 /mo · $1,442/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$306

Break-even live

Break-even rent $1,011
Max offer price $119,900
Occupancy floor 73%

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
$29,975
Closing costs
$3,597
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
415 Brown Ave Butler, PA 3.0 2.5 1640 $1,500 $0.91 12d 1 0.11mi
208 E Walnut St Butler, PA 3.0 1.5 1297 $1,050 $0.81 24d 1 0.93mi
303 Wilson Ave Unit Wilson-313 Butler, PA 3.0 1.0 894 $1,005 $1.12 16d 1 1.08mi
313 Wilson Ave Butler, PA 3.0 1.0 894 $1,005 $1.12 16d 1 1.09mi

Listing history 18 events

  1. 2026-06-18
    days on market $119,900 Active 43 DOM
  2. 2026-06-17
    days on market $119,900 Active 42 DOM
  3. 2026-06-16
    days on market $119,900 Active 41 DOM
  4. 2026-06-15
    days on market $119,900 Active 40 DOM
  5. 2026-06-13
    days on market $119,900 Active 38 DOM
  6. 2026-06-13
    days on market $119,900 Active 37 DOM
  7. 2026-06-09
    days on market $119,900 Active 34 DOM
  8. 2026-06-08
    days on market $119,900 Active 33 DOM
  9. 2026-06-07
    days on market $119,900 Active 32 DOM
  10. 2026-06-03
    days on market $119,900 Active 28 DOM
  11. 2026-06-02
    days on market $119,900 Active 27 DOM
  12. 2026-06-02
    remarks 664-char remark
  13. 2026-06-02
    price $119,900 Active 26 DOM
  14. 2026-06-01
    days on market $124,900 Active 26 DOM
  15. 2026-05-31
    days on market $124,900 Active 25 DOM
  16. 2026-05-06
    listed $124,900 Active 632-char remark
  17. 2024-01-30
    soldstatus $110,000
  18. 2010-04-23
    listed $37,850 110-char remark
    Show marketing remark (110 chars)

    BRING ALL OFFERS, AFFORDABLE LIVING&lt;Great Starter home. Being sold &quot;AS IS&quot;. Nice city corner lot.

ⓘ 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
$1,442 · $120/mo
Projected year-2 tax
$1,668 · $139/mo
Expected delta
+$226/yr (+$19/mo · 15.7%)

ⓘ 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 ≥94°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
$16,778
− Mortgage interest
−$6,716
− Property taxes
−$1,442
− Insurance
−$600
− Repairs & maintenance
−$1,342
− Management
−$1,342
− Depreciation
−$3,488
Taxable income
$1,847
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$443
After-tax cash flow
$3,224/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

+216.8% since first listed
4 events — show timeline
  • 2026-06-01 Price Changed $119,900 West Penn MLS
  • 2026-05-06 Listed $124,900 West Penn MLS
  • 2024-01-30 Sold (Public Records) $110,000 Public Records
  • 2010-04-23 Listed $37,850 West Penn MLS

Property tax history

+0.6%/yr

Latest (2026): $1,442 · -6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…