CashFlowRE
Sign in Sign up
1440 Butler St
C Composite 58.74
Why this score? — see what drove the C 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 +18.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$227,000

1440 Butler St · Easton, PA 18042
4 bd · 1.0 ba · 2,647 sqft · Townhouse public records · 7 Days on market
Built 1900 2,647 sqft lot Est $328k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Exceptional Easton twin, this 3/4 bedroom home has all the original charm and quality of construction. Beautiful hardwood floors and historic trim accent, the beautiful wooden doors and archways. A large living room and parlor join the formal dining room and large eat in kitchen with an abundance of cabinets. Full 1st floor bath with walk in shower. Three bedrooms on the second floor, each with detailed woodwork and ceiling fans, along with a nursery or den that could be 4th bedroom and full tiled bath, which matches the historic charm of the home. Third floor is accessed by walk up staircase and features a large room with additional large storage area. Could be another bedroom/ office or t

Key facts

  • Historic trim
  • Eating kitchen
  • Formal dining room

Tags

HARDWOOD FLOORSHISTORIC TRIMWOODEN DOORSARCHWAYSFORMAL DINING ROOMEATING KITCHEN

Property features AI

Exterior

  • Parking: Detached garage with automatic garage door opener; 2 garage spaces
  • Utilities: Public water; Public sewer; Public power
  • Home design: Medium-density residential zoning; Above-grade finished living area reported (2,647)
  • Construction: Vinyl siding; Block foundation; Asphalt/fiberglass roof
  • Exterior features: Public records lot (approx. 0.061 acres)

Interior

  • Kitchen: Gas oven; Gas range; Refrigerator
  • Bedrooms: First floor bedroom (14.00 x 11.00); Second floor bedrooms (7.00 x 9.00; 12.00 x 13.00; 12.00 x 14.00; 10.00 x 14.00); Third floor bedroom (18.00 x 14.00)
  • Bathrooms: Two full bathrooms (one on the first floor, one on the second floor)
  • Heating & cooling: Gas heating; Wall/window cooling units
  • Interior features: Dining area; Separate/formal dining room
  • Laundry & utility: Gas water heater

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 townhouse listed at $227k.

Deal economics

  • At list price, monthly cash flow is $224 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $227k).
  • Cap rate 7.5% vs local median 4.2% in Easton — 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 84/100 on livability (#92 in PA, #667 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: schools C-.
  • Easton Area SD (suburban): math 31% / reading 44% proficiency, ranked #364 of 539 in PA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.9%/yr); 185 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 567 units permitted in Northampton County in 2024 (151 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($78k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.04%
Cap rate
7.48%
Cash-on-cash
4.23%
DSCR
1.19
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$328,228
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1053 Lehigh 0.41mi 4/2.0 2,435 (-8%) 9mo $301,500 $124 56
924 W Berwick St 0.61mi 5/2.0 (+1) 2,436 (-8%) 10mo $277,500 $114 40
30 13Th St 0.34mi 3/1.5 (-1) 2,296 (-13%) 22mo $205,000 $89 37
1031 Northampton St 0.54mi 4/3.0 2,367 (-11%) 19mo $370,000 $156 34
200 6th St 0.51mi 3/3.0 (-1) 2,264 (-14%) 12mo $295,000 $130 29
125 S 7Th St 0.71mi 4/1.0 2,270 (-14%) 24mo $235,000 $104 23

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 · 4.94% rent growth · sell at horizon

5-year hold
IRR
-7.4%
Equity multiple
0.72×
Total profit
$-17,747
Equity at exit
$33,846
10-year hold
IRR
4.6%
Equity multiple
1.37×
Total profit
$23,271
Equity at exit
$19,627

Cash invested: $63,560 (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 18042

Rents YoY
4.9%
Active inventory
185
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,359 high interval (Pro) →
Mortgage (P&I)
$1,190
Tax from tax record
$354 /mo · $4,253/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$495
Net cashflow
$224

Break-even live

Break-even rent $2,075
Max offer price $227,000
Occupancy floor 86%

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
$56,750
Closing costs
$6,810
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1343 Washington St Unit 2 Easton, PA 3.0 1.0 2307 $2,000 $0.87 43d 1 0.15mi
220 7th St Easton, PA 3.0 2.5 2092 $2,599 $1.24 2d 1 0.48mi
2238 Fairview Ave Easton, PA 3.0 1.0 1896 $2,350 $1.24 2d 1 0.80mi
2242 Ferry St Easton, PA 3.0 1.5 2202 $2,200 $1.00 2d 1 0.84mi
521 Ferry St Unit PENTHOUSE Easton, PA 3.0 2.0 3000 $3,200 $1.07 23d 1 0.96mi
303 W Lincoln St Easton, PA 3.0 1.0 1796 $2,175 $1.21 43d 1 1.07mi
40 Hillside Ct S Easton, PA 3.0 2.5 2016 $2,800 $1.39 2d 1 1.10mi

Listing history 6 events

  1. 2026-06-13
    statusdays on market $227,000 Pending 7 DOM
  2. 2026-06-10
    days on market $227,000 Active 5 DOM
  3. 2026-06-09
    days on market $227,000 Active 4 DOM
  4. 2026-06-08
    days on market $227,000 Active 3 DOM
  5. 2026-06-07
    remarks 699-char remark
  6. 2026-06-07
    listed $227,000 Active 2 DOM

ⓘ 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
$4,253 · $354/mo
Projected year-2 tax
$4,253 · $354/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$28,304
− Mortgage interest
−$12,716
− Property taxes
−$4,253
− Insurance
−$1,135
− Repairs & maintenance
−$2,264
− Management
−$2,264
− Depreciation
−$6,604
Taxable loss
−$931
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$224
After-tax cash flow
$2,911/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
Easton Area SD
NCES district ID
4208850
Math proficiency
31% ▼ -2.00%
Reading proficiency
44% ▼ -11.00%
Median HH income
$61,390
Composite
33.46/100
National rank
#5457
State rank
#364 of 539 in PA

Livability — Easton

Score
84/100
State rank
#92
US rank
#667

Category grades

Amenities A+ Commute C+ Cost of living A+ Crime B+ Employment C+ Housing A+ Health & safety A+ User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Easton, PA
County
Northampton County · 236,814 people
City population
75,961
Metro
Allentown-Bethlehem-Easton, PA-NJ
Population (ZIP)
45,532
Household income
$77,556
Rent vs Own
45.0% rent · 55.0% own
Severe rent burden
1590.0

Population outlook (Northampton County) Hauer SSP2

Today (2025)
312,227 people
By 2030
314,769 · +0.8%
By 2040
316,914 · +1.5%
By 2050
318,037 · +1.9%
By 2075
334,003 · +7.0%
By 2100
344,696 · +10.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 57% Hispanic / Latino 21% Black 12% Two or more races 12% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 7% Dominican 3%
Common ancestry
Romanian 3% Polish 2% Iranian 1%
Foreign-born
13% · Canada, China, Jamaica
Languages at home
80% English-only · Spanish 15% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Northampton

2024 margin
Toss-up / Even · D 48.6% · R 50.4%
2008→2024 swing
-14.1pp toward R · 2008: 12.3pp · 2024: -1.8pp
All cycles
2024: R+1.8 2020: D+0.7 2016: R+3.8 2012: D+4.6 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -460.52%
Current HPI
254.8776
Rent YoY
▲ 4.94%
Metro
Allentown-Bethlehem-Easton, PA-NJ
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
  • 2026-06-05 Listed $227,000 GLVRMLS

Property tax history

+1.5%/yr

Latest (2026): $4,253 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…