CashFlowRE
Sign in Sign up
527 W Park St
D Composite 44.79
Why this score? — see what drove the D 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 +14.4/30.0
  • ARV discount +9.6/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.4/10.0
  • 1% rule +3.3/10.0
  • Schools +3.1/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

527 W Park St · Butte-Silver Bow (balance), MT 59701
3 bd · 1.0 ba · 1,247 sqft · SingleFamily public records · 206 Days on market
Built 1918 2,919 sqft lot Est $198k · at est. ↓ 5% since listing

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

Listing remarks MLS

Discover a charming slice of historic Butte in this character-filled 3-bedroom, 1-bath home just moments from Montana Tech’s university campus. With 1,247 sq. ft. of inviting living space, this residence illustrates classic details including timeless hardwood floors, crown molding, built-in drawers and cabinets, and a gorgeous bay window that brings in warm natural light. A cute front deck welcomes morning coffee or evening sunsets, while the oversized single-car garage offers plenty of room for storage, gear, or workshop space. Situated in one of Montana’s most fascinating towns, you’re surrounded by rich heritage, vibrant local culture, and endless recreational opportunities. Mountain views, nearby trail systems, and easy access to the Pintlers, Highlands, and Tobacco Roots make this a great launching point for outdoor enthusiasts. Investment-minded buyers will appreciate its prime location near campus—ideal for renting to students. It’s a cozy place to call home or a wise investment in a growing area!

Key facts

  • Built-in drawers
  • Gorgeous bay window
  • Historic butte

Tags

HISTORIC BUTTETIMELESS HARDWOOD FLOORSCROWN MOLDINGBUILT-IN DRAWERSGORGEOUS BAY WINDOWOVERSIZED SINGLE-CAR GARAGE

Property features AI

Exterior

  • Parking: Detached garage with 1 covered space (1 garage space)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Shingle roof
  • Exterior features: No fencing; Lot approximately 0.067 acre; Subdivision: Davis & Barnard Add

Interior

  • Kitchen: Dishwasher; Oven; Range
  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Natural gas forced air heating; No central cooling
  • Interior features: Dishwasher; Oven; Range; Crawl space basement

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/1.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $38 ($460/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $157k (16.8% below list).
  • Recommended offer: $157k (16.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 2.9% in Butte-Silver Bow (balance) — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Butte H S (town): math 24% / reading 50% proficiency, ranked #73 of 116 in MT (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+10.4%/yr); 320 active listings in the ZIP; 109 units permitted in Silver Bow County in 2024 (25 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Silver Bow County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 206 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 2y 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 1918 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,164 (16.8% below list)

Questions for the listing agent

  1. It's been on market 206 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1918 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.83%
Cap rate
6.54%
Cash-on-cash
0.87%
DSCR
1.04
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$198,273
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
814 Caledonia St 0.30mi 2/1.0 (-1) 1,243 (-0%) 3mo $165,000 $133 78
717 W Quartz St 0.21mi 2/1.0 (-1) 1,162 (-7%) 11mo $185,000 $159 64
844 W Quartz St 0.27mi 3/1.0 1,359 (+9%) 11mo $295,000 $217 63
1003 W Granite St 0.39mi 2/1.0 (-1) 1,373 (+10%) 7mo $199,000 $145 54
1147 W Woolman St 0.59mi 2/2.0 (-1) 1,254 (+1%) 12mo $295,000 $235 53
837 Zarelda St 0.67mi 3/1.0 1,157 (-7%) 6mo $150,000 $130 52
1005 W Park 0.38mi 4/1.0 (+1) 1,405 (+13%) 11mo $265,000 $189 47
913 Antimony St 0.47mi 2/2.0 (-1) 1,403 (+12%) 7mo $236,000 $168 42
797 Hornet St 0.59mi 2/1.0 (-1) 1,120 (-10%) 11mo $165,000 $147 41
901 S Washington St #12 0.74mi 3/2.0 1,344 (+8%) 10mo $35,000 $26 40
1215 N Excelsior Ave 0.70mi 2/1.0 (-1) 1,087 (-13%) 2mo $227,100 $209 39
729 N Main Street St 0.65mi 2/1.0 (-1) 1,126 (-10%) 12mo $85,000 $75 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
-9.9%
Equity multiple
0.62×
Total profit
$-19,918
Equity at exit
$28,181
10-year hold
IRR
5.0%
Equity multiple
1.44×
Total profit
$23,443
Equity at exit
$16,341

Cash invested: $52,920 (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 59701

Home prices YoY
-30.7%
Rents YoY
10.4%
Active inventory
320
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,572 medium interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$133 /mo · $1,600/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$38

Break-even live

Break-even rent $1,523
Max offer price $189,000
Occupancy floor 93%

Sensitivity live

Price -10% $145 -5% $92 +0% $38 +5% $-15 +10% $-69
Rent -10% $-86 -5% $-24 +0% $38 +5% $100 +10% $163
Rate -1.0pp $134 -0.5pp $86 base $38 +0.5pp $-11 +1.0pp $-60

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
$47,250
Closing costs
$5,670
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 41 events

  1. 2026-06-19
    days on market $189,000 Active 206 DOM
  2. 2026-06-18
    days on market $189,000 Active 205 DOM
  3. 2026-06-17
    days on market $189,000 Active 204 DOM
  4. 2026-06-16
    days on market $189,000 Active 203 DOM
  5. 2026-06-15
    days on market $189,000 Active 202 DOM
  6. 2026-06-14
    days on market $189,000 Active 200 DOM
  7. 2026-06-12
    days on market $189,000 Active 199 DOM
  8. 2026-06-09
    days on market $189,000 Active 196 DOM
  9. 2026-06-08
    days on market $189,000 Active 195 DOM
  10. 2026-06-07
    days on market $189,000 Active 194 DOM
  11. 2026-06-05
    days on market $189,000 Active 191 DOM
  12. 2026-06-03
    days on market $189,000 Active 190 DOM
  13. 2026-06-02
    days on market $189,000 Active 189 DOM
  14. 2026-06-01
    days on market $189,000 Active 188 DOM
  15. 2026-05-31
    days on market $189,000 Active 187 DOM
  16. 2026-05-30
    days on market $189,000 Active 186 DOM
  17. 2025-11-28
    listed $189,000 Active 1049-char remark
    Show marketing remark (1049 chars)

    Discover a charming slice of historic Butte in this character-filled 3-bedroom, 1-bath home just moments from Montana Tech’s university campus. With 1,247 sq. ft. of inviting living space, this residence illustrates classic details including timeless hardwood floors, crown molding, built-in drawers and cabinets, and a gorgeous bay window that brings in warm natural light. A cute front deck welcomes morning coffee or evening sunsets, while the oversized single-car garage offers plenty of room for storage, gear, or workshop space. Situated in one of Montana’s most fascinating towns, you’re surrounded by rich heritage, vibrant local culture, and endless recreational opportunities. Mountain views, nearby trail systems, and easy access to the Pintlers, Highlands, and Tobacco Roots make this a great launching point for outdoor enthusiasts. Investment-minded buyers will appreciate its prime location near campus—ideal for renting to students. It’s a cozy place to call home or a wise investment in a growing area!

  18. 2025-11-25
    listed $189,000 Active
  19. 2025-11-25
    listed $189,000 Active
  20. 2025-11-25
    listed $189,000 Active
  21. 2025-11-25
    listed $189,000 Active
  22. 2025-09-22
    status Active
  23. 2025-09-19
    status Active
  24. 2025-09-18
    status Pending
  25. 2025-09-18
    status Pending
  26. 2025-08-26
    status Active
  27. 2025-08-26
    status Active
  28. 2025-08-15
    status Pending
  29. 2025-08-15
    status Pending
  30. 2025-07-15
    price $200,000
  31. 2025-07-15
    price $200,000
  32. 2025-03-19
    listed $210,000 Active
  33. 2025-03-19
    listed $210,000 Active
  34. 2024-09-10
    listed $199,900 Active
  35. 2024-09-10
    listed $199,900 Active
  36. 2024-01-10
    listed $199,900 Active
  37. 2024-01-10
    listed $199,900 Active
  38. 2009-03-18
    soldstatus
  39. 2004-07-20
    soldstatus
  40. 2001-02-06
    soldstatus
  41. 2001-02-06
    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
$1,600 · $133/mo
Projected year-2 tax
$1,600 · $133/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 1/10 Low 6 d/yr ≥86°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 26 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
$18,860
− Mortgage interest
−$10,587
− Property taxes
−$1,600
− Insurance
−$945
− Repairs & maintenance
−$1,509
− Management
−$1,509
− Depreciation
−$5,498
Taxable loss
−$2,788
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$669
After-tax cash flow
$1,129/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
Butte H S
NCES district ID
3005310
Math proficiency
24% ▼ -7.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$37,852
Composite
30.74/100
National rank
#6162
State rank
#73 of 116 in MT

Livability — Butte-Silver Bow (balance)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Butte-Silver Bow (balance), MT
County
Silver Bow County · 34,232 people
City population
35,306
Metro
Butte-Silver Bow, MT
Population (ZIP)
34,232
Household income
$60,437
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
1060.0

Population outlook (Silver Bow County) Hauer SSP2

Today (2025)
35,745 people
By 2030
36,359 · +1.7%
By 2040
37,490 · +4.9%
By 2050
38,593 · +8.0%
By 2075
43,773 · +22.5%
By 2100
48,513 · +35.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 6% Hispanic / Latino 5% Native American 2%
Common ancestry
Portuguese 5% Lithuanian 3% Slovak 2%
Foreign-born
1%
Languages at home
97% English-only · Korean 1% Arabic 1%

Political lean MEDSL · Silver Bow

2024 margin
Lean D (+7.0) · D 51.5% · R 44.5% · Other 4.0%
2008→2024 swing
-33.4pp toward R · 2008: 40.4pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+14.1 2016: D+14.2 2012: D+32.5 2008: D+40.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.08%
Current HPI
268.4972
Rent YoY
▲ 10.44%
Metro
Butte-Silver Bow, MT
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

-5.5% since first listed
25 events — show timeline
  • 2025-11-28 Listed $189,000 BSCMLS
  • 2025-11-25 Listed $189,000 MRMLS
  • 2025-11-25 Listed $189,000 BSCMLS
  • 2025-11-25 Listed $189,000 BMTMLS
  • 2025-11-25 Listed $189,000 HHLMLS
  • 2025-09-22 Relisted MRMLS
  • 2025-09-19 Relisted BSCMLS
  • 2025-09-18 Pending BSCMLS
  • 2025-09-18 Pending MRMLS
  • 2025-08-26 Relisted MRMLS
  • 2025-08-26 Relisted BSCMLS
  • 2025-08-15 Pending MRMLS
  • 2025-08-15 Pending BSCMLS
  • 2025-07-15 Price Changed $200,000 MRMLS
  • 2025-07-15 Price Changed $200,000 BSCMLS
  • 2025-03-19 Listed $210,000 BSCMLS
  • 2025-03-19 Listed $210,000 MRMLS
  • 2024-09-10 Listed $199,900 MRMLS
  • 2024-09-10 Listed $199,900 BSCMLS
  • 2024-01-10 Listed $199,900 BSCMLS
  • 2024-01-10 Listed $199,900 MRMLS
  • 2009-03-18 Sold (Public Records) Public Records
  • 2004-07-20 Sold (Public Records) Public Records
  • 2001-02-06 Sold (Public Records) Public Records
  • 2001-02-06 Sold (Public Records) Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,600 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…