CashFlowRE
Sign in Sign up
227 W North St
B Composite 72.81
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 +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

$30,000

227 W North St · Butler, PA 16001
3 bd · 1.5 ba · 1,592 sqft · SingleFamily public records · 80 Days on market
Built 1900 3,049 sqft lot $19/sqft · 72% below area ↓ 56% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Excellent Opportunity! Add or start your investment portfolio with this hidden gem located in Butler. This charming 3-bedroom, 1.5 bathrooms home offers a fantastic opportunity for those looking to create their dream space. Featuring a spacious layout and a detached 2-car garage, this property is centrally located, providing easy access to shopping and restaurants. While the home requires some tender loving care, it presents a blank canvas for customization and improvement, making it an ideal investment for homeowners and renovators alike. Don't miss the chance to transform this house into your perfect home. New owner will appreciate the close proximity to shopping, restaurants, civic & medical facilities, public transportation and major highways.

Key facts

  • Spacious layout
  • Detached garage
  • 3,049 sq ft lot

Tags

SPACIOUS LAYOUTDETACHED GARAGECLOSE PROXIMITY TO SHOPPINGCLOSE PROXIMITY TO RESTAURANTS

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/1.5-bath single-family listed at $30k.

Deal economics

  • At list price, monthly cash flow is $710 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $28k (6.0% below list) — sets the bar for market timing.
  • Cap rate 34.7% 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; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 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 $207 of loan paydown is wiped out by about $900 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 $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($28k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y ago; this cycle's ask has dropped $42k (59%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $28,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% 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. 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
3.87%
Cap rate
34.71%
Cash-on-cash
101.48%
DSCR
5.52
GRM
2.2

CMA / ARV

ARV (median comp)
$106,368
List price
$30,000
Delta
-71.80%
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
401 New Castle St 0.13mi 3/2.0 1,548 (-3%) 1mo $119,900 $77 87
218 W Diamond St 0.24mi 3/2.0 1,638 (+3%) 1mo $119,900 $73 81
231 N Monroe St 0.54mi 4/2.0 (+1) 1,560 (-2%) 3mo $168,000 $108 62
206 8th Ave 0.61mi 3/2.5 1,560 (-2%) 3mo $210,000 $135 62
433 Miller Ave 0.52mi 3/1.5 1,704 (+7%) 4mo $141,000 $83 61
421 W Diamond St 0.31mi 3/1.5 1,367 (-14%) 3mo $135,000 $99 59
230 W Fulton St 0.39mi 3/1.5 1,800 (+13%) 3mo $185,000 $103 58
309 Eau Claire St 0.72mi 3/1.5 1,520 (-4%) 6mo $135,000 $89 54
208 Morton Ave 0.67mi 3/2.0 1,675 (+5%) 5mo $67,000 $40 54
503 Miller Ave 0.58mi 4/2.0 (+1) 1,500 (-6%) 7mo $165,000 $110 50
440 E Pearl St 0.60mi 4/1.5 (+1) 1,746 (+10%) 4mo $141,250 $81 48
814 Wood St 0.66mi 3/1.5 1,810 (+14%) 7mo $135,000 $75 41

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
Equity multiple
6.54×
Total profit
$46,540
Equity at exit
$4,473
10-year hold
IRR
Equity multiple
16.10×
Total profit
$126,799
Equity at exit
$2,594

Cash invested: $8,400 (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
2.2×

Monthly cashflow live

Estimated rent
$1,162 medium interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$710

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 34%

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
$7,500
Closing costs
$900
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
208 E Walnut St Butler, PA 3.0 1.5 1297 $1,050 $0.81 23d 1 0.31mi
530 N Main St Butler, PA 2.0 2.0 1052 $1,088 $1.03 1d 2 0.48mi
415 Brown Ave Butler, PA 3.0 2.5 1640 $1,500 $0.91 12d 1 0.84mi

Listing history 31 events

  1. 2026-06-18
    days on market $30,000 Active 80 DOM
  2. 2026-06-17
    days on market $30,000 Active 79 DOM
  3. 2026-06-16
    days on market $30,000 Active 78 DOM
  4. 2026-06-15
    days on market $30,000 Active 77 DOM
  5. 2026-06-13
    days on market $30,000 Active 75 DOM
  6. 2026-06-13
    days on market $30,000 Active 74 DOM
  7. 2026-06-09
    days on market $30,000 Active 71 DOM
  8. 2026-06-08
    days on market $30,000 Active 70 DOM
  9. 2026-06-07
    days on market $30,000 Active 69 DOM
  10. 2026-06-03
    days on market $30,000 Active 65 DOM
  11. 2026-06-02
    days on market $30,000 Active 64 DOM
  12. 2026-06-01
    days on market $30,000 Active 63 DOM
  13. 2026-05-31
    days on market $30,000 Active 62 DOM
  14. 2026-03-31
    historical Expired 763-char remark
    Show marketing remark (763 chars)

    Excellent Opportunity! Add or start your investment portfolio with this hidden gem located in Butler. This charming 3-bedroom, 1.5 bathrooms home offers a fantastic opportunity for those looking to create their dream space. Featuring a spacious layout and a detached 2-car garage, this property is centrally located, providing easy access to shopping and restaurants. While the home requires some tender loving care, it presents a blank canvas for customization and improvement, making it an ideal investment for homeowners and renovators alike. Don't miss the chance to transform this house into your perfect home. New owner will appreciate the close proximity to shopping, restaurants, civic & medical facilities, public transportation and major highways.

  15. 2026-03-30
    price $30,000 774-char remark
    Show marketing remark (774 chars)

    SOLD As-Is! Value in the Land - Excellent Opportunity - Add or start your investment portfolio with this hidden gem located in Butler. This charming 3-bedroom, 1.5 bathrooms home offers a fantastic opportunity for those looking to create their dream space. Featuring a spacious layout and a detached 2-car garage, this property is centrally located, providing easy access to shopping and restaurants. While the home requires complete rehabilitation, it presents a blank canvas for customization and improvement, making it an ideal investment for homeowners and renovators alike. New owner will appreciate the close proximity to shopping, restaurants, civic & medical facilities, public transportation and major highway. No interior access due to fire and water damage.

  16. 2026-03-30
    listed $72,500 Active 774-char remark
    Show marketing remark (774 chars)

    SOLD As-Is! Value in the Land - Excellent Opportunity - Add or start your investment portfolio with this hidden gem located in Butler. This charming 3-bedroom, 1.5 bathrooms home offers a fantastic opportunity for those looking to create their dream space. Featuring a spacious layout and a detached 2-car garage, this property is centrally located, providing easy access to shopping and restaurants. While the home requires complete rehabilitation, it presents a blank canvas for customization and improvement, making it an ideal investment for homeowners and renovators alike. New owner will appreciate the close proximity to shopping, restaurants, civic & medical facilities, public transportation and major highway. No interior access due to fire and water damage.

  17. 2026-03-03
    price $30,000 763-char remark
    Show marketing remark (763 chars)

    Excellent Opportunity! Add or start your investment portfolio with this hidden gem located in Butler. This charming 3-bedroom, 1.5 bathrooms home offers a fantastic opportunity for those looking to create their dream space. Featuring a spacious layout and a detached 2-car garage, this property is centrally located, providing easy access to shopping and restaurants. While the home requires some tender loving care, it presents a blank canvas for customization and improvement, making it an ideal investment for homeowners and renovators alike. Don't miss the chance to transform this house into your perfect home. New owner will appreciate the close proximity to shopping, restaurants, civic & medical facilities, public transportation and major highways.

  18. 2025-09-11
    price $49,000 763-char remark
    Show marketing remark (763 chars)

    Excellent Opportunity! Add or start your investment portfolio with this hidden gem located in Butler. This charming 3-bedroom, 1.5 bathrooms home offers a fantastic opportunity for those looking to create their dream space. Featuring a spacious layout and a detached 2-car garage, this property is centrally located, providing easy access to shopping and restaurants. While the home requires some tender loving care, it presents a blank canvas for customization and improvement, making it an ideal investment for homeowners and renovators alike. Don't miss the chance to transform this house into your perfect home. New owner will appreciate the close proximity to shopping, restaurants, civic & medical facilities, public transportation and major highways.

  19. 2025-06-09
    price $59,900 763-char remark
    Show marketing remark (763 chars)

    Excellent Opportunity! Add or start your investment portfolio with this hidden gem located in Butler. This charming 3-bedroom, 1.5 bathrooms home offers a fantastic opportunity for those looking to create their dream space. Featuring a spacious layout and a detached 2-car garage, this property is centrally located, providing easy access to shopping and restaurants. While the home requires some tender loving care, it presents a blank canvas for customization and improvement, making it an ideal investment for homeowners and renovators alike. Don't miss the chance to transform this house into your perfect home. New owner will appreciate the close proximity to shopping, restaurants, civic & medical facilities, public transportation and major highways.

  20. 2025-03-31
    listed $72,500 Active 763-char remark
    Show marketing remark (763 chars)

    Excellent Opportunity! Add or start your investment portfolio with this hidden gem located in Butler. This charming 3-bedroom, 1.5 bathrooms home offers a fantastic opportunity for those looking to create their dream space. Featuring a spacious layout and a detached 2-car garage, this property is centrally located, providing easy access to shopping and restaurants. While the home requires some tender loving care, it presents a blank canvas for customization and improvement, making it an ideal investment for homeowners and renovators alike. Don't miss the chance to transform this house into your perfect home. New owner will appreciate the close proximity to shopping, restaurants, civic & medical facilities, public transportation and major highways.

  21. 2025-03-21
    historical Expired
  22. 2024-12-30
    price $72,500
  23. 2024-05-05
    price $85,000
  24. 2024-03-22
    listed $89,000 Active
  25. 2024-03-21
    historical Expired
  26. 2024-01-09
    price $89,000
  27. 2023-12-11
    price $99,000
  28. 2023-10-06
    price $105,900
  29. 2023-07-24
    price $119,500
  30. 2023-06-11
    listed $129,900 Active
  31. 2022-03-31
    listed $67,900 Active

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

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 · 18 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
$13,940
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$1,115
− Management
−$1,115
− Depreciation
−$873
Taxable income
$8,556
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,054
After-tax cash flow
$6,471/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

-55.8% since first listed
18 events — show timeline
  • 2026-03-31 Delisted West Penn MLS
  • 2026-03-30 Price Changed $30,000 West Penn MLS
  • 2026-03-30 Listed $72,500 West Penn MLS
  • 2026-03-03 Price Changed $30,000 West Penn MLS
  • 2025-09-11 Price Changed $49,000 West Penn MLS
  • 2025-06-09 Price Changed $59,900 West Penn MLS
  • 2025-03-31 Listed $72,500 West Penn MLS
  • 2025-03-21 Delisted West Penn MLS
  • 2024-12-30 Price Changed $72,500 West Penn MLS
  • 2024-05-05 Price Changed $85,000 West Penn MLS
  • 2024-03-22 Listed $89,000 West Penn MLS
  • 2024-03-21 Delisted West Penn MLS
  • 2024-01-09 Price Changed $89,000 West Penn MLS
  • 2023-12-11 Price Changed $99,000 West Penn MLS
  • 2023-10-06 Price Changed $105,900 West Penn MLS
  • 2023-07-24 Price Changed $119,500 West Penn MLS
  • 2023-06-11 Listed $129,900 West Penn MLS
  • 2022-03-31 Listed $67,900 West Penn MLS

Property tax history

+0.8%/yr

Latest (2026): $2,314 · -6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…