CashFlowRE
Sign in Sign up
105 4th Ave
B+ Composite 78.48
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • 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

$99,900

105 4th Ave · Butler, PA 16001
4 bd · 1.0 ba · 1,642 sqft · SingleFamily public records · 17 Days on market
Built 1910 2,613 sqft lot Est $153k · 35% under

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

Listing remarks MLS

Home Warranty Included! Great city home with large newer kitchn, dining room with hardwood floors, pocket doors, fenced yard, some newer carpet. Very Nice Home! www. visualtour.com/show. asp?T=1335616

Key facts

  • Covered front porch
  • Two storage sheds
  • Off-street parking

Tags

HARDWOOD FLOORSCOVERED FRONT PORCHFENCED REAR YARDTWO STORAGE SHEDSOFF-STREET PARKINGNEW ROOF

Property features AI

Exterior

  • Parking: Off-street parking for 2 vehicles
  • Utilities: Public water; Public sewer
  • Home design: 3-story property; Resale condition; Asphalt roof
  • Construction: Full basement
  • Exterior features: Lot dimensions approximately 89 x 29; Public transportation nearby

Interior

  • Kitchen: Main-level kitchen
  • Bedrooms: Upper-level bedrooms (three separate bedrooms on upper level)
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas forced air heating; Wall/window air conditioning units
  • Interior features: Has basement (full); 7 total rooms

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 $100k.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 6.2% 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+, housing 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.
  • Zoned schools: Butler Area Ihs (math 25% / reading 55%, grade F, #257 of 512 statewide, top 52%, 1,342 students, 47% FRL); Butler Area Shs (math 72% / reading 30%, grade D+, #123 of 437 statewide, top 28%, 1,989 students, 31% FRL).
  • Market conditions: Rents rising fast (+20.4%/yr); 206 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $691 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y 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.
  • Current owner paid $70k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $98,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1910 — 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. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.32%
Cap rate
10.97%
Cash-on-cash
16.70%
DSCR
1.74
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$152,706
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
433 Miller Ave 0.31mi 3/1.5 (-1) 1,704 (+4%) 4mo $141,000 $83 69
206 8th Ave 0.20mi 3/2.5 (-1) 1,560 (-5%) 3mo $210,000 $135 69
218 W Diamond St 0.49mi 3/2.0 (-1) 1,638 (-0%) 1mo $119,900 $73 67
401 New Castle St 0.30mi 3/2.0 (-1) 1,548 (-6%) 1mo $119,900 $77 67
410 W Brady St 0.29mi 5/2.0 (+1) 1,584 (-4%) 7mo $169,900 $107 66
503 Miller Ave 0.38mi 4/2.0 1,500 (-9%) 7mo $165,000 $110 58
219 Federal St 0.50mi 5/3.0 (+1) 1,644 (+0%) 8mo $130,000 $79 57
814 Wood St 0.35mi 3/1.5 (-1) 1,810 (+10%) 7mo $135,000 $75 54
306 Virginia Ave 0.54mi 5/2.0 (+1) 1,500 (-9%) 4mo $39,000 $26 48
230 W Fulton St 0.57mi 3/1.5 (-1) 1,800 (+10%) 3mo $185,000 $103 48
445 Miller Ave 0.36mi 3/2.0 (-1) 1,872 (+14%) 7mo $174,000 $93 45
224 W Pearl St 0.54mi 3/2.5 (-1) 1,872 (+14%) 2mo $225,000 $120 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
13.2%
Equity multiple
1.56×
Total profit
$15,549
Equity at exit
$14,895
10-year hold
IRR
25.5%
Equity multiple
3.76×
Total profit
$77,072
Equity at exit
$8,638

Cash invested: $27,972 (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
6.3×

Monthly cashflow live

Estimated rent
$1,315 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$84 /mo · $1,009/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$389

Break-even live

Break-even rent $822
Max offer price $99,900
Occupancy floor 65%

Sensitivity live

Price -10% $446 -5% $418 +0% $389 +5% $361 +10% $333
Rent -10% $285 -5% $337 +0% $389 +5% $441 +10% $493
Rate -1.0pp $440 -0.5pp $415 base $389 +0.5pp $363 +1.0pp $337

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
$24,975
Closing costs
$2,997
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
208 E Walnut St Butler, PA 3.0 1.5 1297 $1,050 $0.81 25d 1 0.70mi
415 Brown Ave Butler, PA 3.0 2.5 1640 $1,500 $0.91 14d 1 1.12mi

Listing history 11 events

  1. 2026-06-21
    days on market $99,900 Active 17 DOM
  2. 2026-06-18
    days on market $99,900 Active 14 DOM
  3. 2026-06-17
    days on market $99,900 Active 13 DOM
  4. 2026-06-16
    days on market $99,900 Active 12 DOM
  5. 2026-06-15
    days on market $99,900 Active 11 DOM
  6. 2026-06-13
    days on market $99,900 Active 9 DOM
  7. 2026-06-13
    days on market $99,900 Active 8 DOM
  8. 2026-06-09
    days on market $99,900 Active 5 DOM
  9. 2026-06-08
    days on market $99,900 Active 4 DOM
  10. 2026-06-07
    remarks 693-char remark
  11. 2026-06-07
    listed $99,900 Active 3 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
$1,009 · $84/mo
Projected year-2 tax
$1,294 · $108/mo
Expected delta
+$285/yr (+$24/mo · 28.2%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 70% 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
$15,780
− Mortgage interest
−$5,596
− Property taxes
−$1,009
− Insurance
−$500
− Repairs & maintenance
−$1,262
− Management
−$1,262
− Depreciation
−$2,906
Taxable income
$3,245
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$779
After-tax cash flow
$3,892/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

+82.0% since first listed
10 events — show timeline
  • 2026-06-02 Listed $99,900 West Penn MLS
  • 2008-04-01 Sold (Public Records) $70,000 Public Records
  • 2008-03-28 Sold (MLS) $70,000 West Penn MLS
  • 2007-12-13 Listed $71,500 West Penn MLS
  • 2004-02-05 Sold (Public Records) $58,000 Public Records
  • 2004-01-23 Sold (MLS) $58,000 West Penn MLS
  • 2003-11-17 Listed $59,900 West Penn MLS
  • 2003-01-17 Sold (Public Records) $49,000 Public Records
  • 2003-01-16 Sold (MLS) $49,000 West Penn MLS
  • 2002-03-02 Listed $54,900 West Penn MLS

Property tax history

+0.6%/yr

Latest (2026): $1,009 · -6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…