CashFlowRE
Sign in Sign up
325 W Jefferson St Multi-family
B Composite 72.7
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
  • DSCR +10.0/10.0
  • 1% rule +9.9/10.0
  • 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

$2,450,000

325 W Jefferson St · Butler, PA 16001
None bd · None ba · — sqft · MultiFamily · 212 Days on market
0.33 ac lot ↓ 18% since listing

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

325 W. Jefferson St. in Butler, PA is a well-kept, brick-construction building featuring 42 total units and a strong 93% occupancy rate. The property benefits from several long-term tenants, reflecting its stability and consistent rental demand. Its solid build and straightforward layout make the building easy to manage and reliably rentable. Additional income opportunities include coin-operated laundry facilities and on-site storage units that can be leased for extra revenue. Located in the heart of Butler, this property is convenient to shopping, restaurants, public transportation & more.

Key facts

  • 0.33 acre lot
  • Listed 212 days

Tags

BRICK-CONSTRUCTION BUILDINGON-SITE STORAGE UNITS

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 multifamily listed at $2.45M.

Deal economics

  • At list price, monthly cash flow is $14k ($167k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($36k rent vs $2.45M).
  • Recommended offer: $2.16M (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.2% 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; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 987 units permitted in Butler County in 2024 (0 in 5+ unit buildings).
  • At $36,462/mo this rent would consume 688% 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 $17k of loan paydown is wiped out by about $74k 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 $686k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 212 days — a 12% lower offer ($2.16M) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $550k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $2,156,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 212 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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
1.49%
Cap rate
13.16%
Cash-on-cash
24.52%
DSCR
2.09
GRM
5.6

CMA / ARV

ARV (median comp)
$155,844
List price
$2,450,000
Delta
1472.08%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
236 W Brady St 0.21mi 4/2.0 6mo $111,000 73
120 S Washington St 0.17mi 3/4.0 9mo $375,000 72
134 S Main St 0.22mi 16/7.0 7mo $399,900 71
518 W Penn St 0.34mi 2/2.0 4mo $55,000 68
332 S Main St 0.32mi 4/3.0 7mo $189,900 66
313 Mercer St 0.50mi 4/2.0 1mo $146,000 63
621/623 W Penn St 0.40mi 4/2.0 8mo $90,500 62
322 E Locust St 0.55mi 2/2.0 2mo $90,000 60
401 N Mckean St 0.47mi 5/2.0 7mo $145,000 60
209 211 College St 0.71mi 7/3.0 5mo $69,500 51
468 E Jefferson St 0.74mi —/— 4mo $66,501 50
207/209 South Monroe St 0.67mi 4/2.0 8mo $150,000 50

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
22.9%
Equity multiple
2.00×
Total profit
$683,534
Equity at exit
$365,303
10-year hold
IRR
33.8%
Equity multiple
4.81×
Total profit
$2,613,463
Equity at exit
$211,831

Cash invested: $686,000 (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
235.2×

Monthly cashflow live

Estimated rent
$36,462 high interval (Pro) →
Mortgage (P&I)
$12,848
Tax from tax record
$918 /mo · $11,019/yr
Insurance
$1,021
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$7,657
Net cashflow
$13,951

Break-even live

Break-even rent $18,802
Max offer price $2,450,000
Occupancy floor 57%

Sensitivity live

Price -10% $15,338 -5% $14,645 +0% $13,951 +5% $13,258 +10% $12,565
Rent -10% $11,071 -5% $12,511 +0% $13,951 +5% $15,392 +10% $16,832
Rate -1.0pp $15,185 -0.5pp $14,575 base $13,951 +0.5pp $13,317 +1.0pp $12,671

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

UnitsBedsBathsEst. rent
Total (42 units) $36,462

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
$612,500
Closing costs
$73,500
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
404 W Cunningham St Butler, PA 2.0 1.0 800 $850 $1.06 44d 1 0.07mi
125 N Chestnut St Unit 1/2 Butler, PA 3.0 1.0 $1,095 44d 1 0.07mi
331 W North St Butler, PA 2.0 2.0 $945 24d 1 0.08mi
327 W Brady St Unit 2 Butler, PA 2.0 1.0 900 $850 $0.94 22d 1 0.16mi
120 S Washington St Unit A Butler, PA 2.0 1.0 $1,200 44d 1 0.17mi
303 Wilson Ave Unit Wilson-313 Butler, PA 3.0 1.0 894 $1,005 $1.12 17d 1 0.24mi
313 Wilson Ave Butler, PA 3.0 1.0 894 $1,005 $1.12 17d 1 0.25mi
400 W Wayne St Butler, PA 2.0 1.0 $950 8d 1 0.27mi
137 N Main St Unit D Butler, PA 2.0 1.0 $1,075 17d 1 0.27mi
315 N Washington St Unit 25 Butler, PA 2.0 1.0 $980 44d 1 0.28mi
340 Virginia Ave Unit 3 Butler, PA 3.0 1.0 3792 $899 $0.24 11d 1 0.31mi
414 S Washington St Butler, PA 3.0 1.0 3000 $1,672 $0.56 13d 1 0.34mi
4th Ave Butler, PA 2.0 1.0 $950 44d 1 0.35mi
529 Federal St Unit 2 Butler, PA 2.0 1.0 900 $850 $0.94 44d 1 0.38mi
208 E Walnut St Butler, PA 3.0 1.5 1297 $1,050 $0.81 24d 1 0.43mi
715 New Castle St Butler, PA 3.0 1.0 $950 24d 1 0.46mi
530 N Main St Butler, PA 2.0 2.0 1052 $1,088 $1.03 2d 2 0.58mi
179 N Elm St Unit A Butler, PA 1.0 1.0 $750 44d 1 0.58mi
305 American Ave Butler, PA 2.0 1.0 986 $995 $1.01 44d 1 0.58mi
600 N Main St Unit T 15 Butler, PA 1.0 1.0 564 $725 $1.29 12d 1 0.60mi
600 N Main St Butler, PA 1.0 1.0 564 $715 $1.27 44d 1 0.60mi
113 Morton Ave Butler, PA 2.0 1.0 $995 44d 1 0.61mi
420 E Jefferson St Apt 2 Butler, PA 2.0 1.0 $715 24d 1 0.62mi
115 Spring St #1 Butler, PA 2.0 1.0 800 $800 $1.00 44d 1 0.66mi
455 E Jefferson St Butler, PA 3.0 1.0 $1,150 44d 1 0.70mi
570 Kendall Ave Unit 575 Lyndora, PA 3.0 1.0 $1,250 44d 1 0.75mi
404 Center Ave Butler, PA 2.0 1.0 $995 44d 1 0.75mi
404 Center Ave Unit 5 Butler, PA 2.0 1.0 $995 17d 1 0.75mi
298 Lumar Dr Unit 1 Butler, PA 2.0 1.0 $950 24d 1 0.76mi
712 E Brady St Unit Rear Butler, PA 1.0 1.0 $950 44d 1 0.83mi
415 Brown Ave Butler, PA 3.0 2.5 1640 $1,500 $0.91 13d 1 0.85mi
1 Lumar Vlg Butler, PA 2.0 1.0 $799 2d 1 0.85mi
604 Center Ave Butler, PA 2.0 1.0 $1,200 44d 1 0.94mi
1 South St Unit BC-37 Butler, PA 2.0 1.0 760 $800 $1.05 5d 1 0.99mi
37 Hickory St Butler, PA 2.0 1.0 760 $800 $1.05 5d 1 1.01mi
17 Bessemer Ave Apt 10 Lyndora, PA 1.0 1.0 525 $750 $1.43 5d 1 1.08mi
201 Whitestown Rd Unit 6 Butler, PA 1.0 1.0 $725 45d 1 1.10mi
206 Litman Rd Butler, PA 1.0–2.0 1.0 800 $1,170 $1.46 2d 3 1.39mi

Listing history 18 events

  1. 2026-06-18
    days on market $2,450,000 Active 212 DOM
  2. 2026-06-17
    days on market $2,450,000 Active 211 DOM
  3. 2026-06-16
    days on market $2,450,000 Active 210 DOM
  4. 2026-06-15
    days on market $2,450,000 Active 209 DOM
  5. 2026-06-13
    days on market $2,450,000 Active 207 DOM
  6. 2026-06-13
    days on market $2,450,000 Active 206 DOM
  7. 2026-06-09
    days on market $2,450,000 Active 203 DOM
  8. 2026-06-08
    days on market $2,450,000 Active 202 DOM
  9. 2026-06-07
    days on market $2,450,000 Active 201 DOM
  10. 2026-06-03
    days on market $2,450,000 Active 197 DOM
  11. 2026-06-02
    days on market $2,450,000 Active 196 DOM
  12. 2026-06-01
    days on market $2,450,000 Active 195 DOM
  13. 2026-05-31
    days on market $2,450,000 Active 194 DOM
  14. 2026-03-18
    status Active 603-char remark
    Show marketing remark (603 chars)

    325 W. Jefferson St. in Butler, PA is a well-kept, brick-construction building featuring 42 total units and a strong 93% occupancy rate. The property benefits from several long-term tenants, reflecting its stability and consistent rental demand. Its solid build and straightforward layout make the building easy to manage and reliably rentable. Additional income opportunities include coin-operated laundry facilities and on-site storage units that can be leased for extra revenue. Located in the heart of Butler, this property is convenient to shopping, restaurants, public transportation & more.

  15. 2026-03-18
    price $2,450,000 603-char remark
    Show marketing remark (603 chars)

    325 W. Jefferson St. in Butler, PA is a well-kept, brick-construction building featuring 42 total units and a strong 93% occupancy rate. The property benefits from several long-term tenants, reflecting its stability and consistent rental demand. Its solid build and straightforward layout make the building easy to manage and reliably rentable. Additional income opportunities include coin-operated laundry facilities and on-site storage units that can be leased for extra revenue. Located in the heart of Butler, this property is convenient to shopping, restaurants, public transportation & more.

  16. 2026-02-12
    historical Contingent 603-char remark
    Show marketing remark (603 chars)

    325 W. Jefferson St. in Butler, PA is a well-kept, brick-construction building featuring 42 total units and a strong 93% occupancy rate. The property benefits from several long-term tenants, reflecting its stability and consistent rental demand. Its solid build and straightforward layout make the building easy to manage and reliably rentable. Additional income opportunities include coin-operated laundry facilities and on-site storage units that can be leased for extra revenue. Located in the heart of Butler, this property is convenient to shopping, restaurants, public transportation & more.

  17. 2026-02-07
    price $2,700,000 603-char remark
    Show marketing remark (603 chars)

    325 W. Jefferson St. in Butler, PA is a well-kept, brick-construction building featuring 42 total units and a strong 93% occupancy rate. The property benefits from several long-term tenants, reflecting its stability and consistent rental demand. Its solid build and straightforward layout make the building easy to manage and reliably rentable. Additional income opportunities include coin-operated laundry facilities and on-site storage units that can be leased for extra revenue. Located in the heart of Butler, this property is convenient to shopping, restaurants, public transportation & more.

  18. 2025-11-18
    listed $3,000,000 Active 603-char remark
    Show marketing remark (603 chars)

    325 W. Jefferson St. in Butler, PA is a well-kept, brick-construction building featuring 42 total units and a strong 93% occupancy rate. The property benefits from several long-term tenants, reflecting its stability and consistent rental demand. Its solid build and straightforward layout make the building easy to manage and reliably rentable. Additional income opportunities include coin-operated laundry facilities and on-site storage units that can be leased for extra revenue. Located in the heart of Butler, this property is convenient to shopping, restaurants, public transportation & more.

ⓘ 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
$11,019 · $918/mo
Projected year-2 tax
$24,864 · $2,072/mo
Expected delta
+$13,846/yr (+$1,154/mo · 125.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (shaded) · 99% 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
$437,544
− Mortgage interest
−$137,238
− Property taxes
−$11,019
− Insurance
−$13,048
− Repairs & maintenance
−$35,004
− Management
−$35,004
− Depreciation
−$71,273
Taxable income
$134,960
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$32,390
After-tax cash flow
$135,027/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

-18.3% since first listed
5 events — show timeline
  • 2026-03-18 Relisted West Penn MLS
  • 2026-03-18 Price Changed $2,450,000 West Penn MLS
  • 2026-02-12 Contingent West Penn MLS
  • 2026-02-07 Price Changed $2,700,000 West Penn MLS
  • 2025-11-18 Listed $3,000,000 West Penn MLS

Property tax history

+0.8%/yr

Latest (2026): $11,019 · -6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…