CashFlowRE
Sign in Sign up
209 Penn Ave
C Composite 57.86
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 +21.5/30.0
  • DSCR +6.9/10.0
  • Appreciation +6.1/10.0
  • ARV discount +5.8/15.0
  • 1% rule +4.8/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$89,900

209 Penn Ave · Butler, PA 16045
2 bd · 1.5 ba · 760 sqft · SingleFamily · 14 Days on market
Built 1967 2,613 sqft lot Est $87k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CHARMER INSIDE UPDATED NEWER KITCHEN LOTS OF WOODWORK -MUST SEE INSIDE - CONFIRM SHOW WITH OWNER - DOG

Key facts

  • Two closets
  • Walkout door
  • Front porch

Tags

FRONT PORCHUPDATED KITCHENSTEP-IN SHOWERTWO CLOSETSELECTRIC FIREPLACEWALKOUT DOOR

Property features AI

Exterior

  • Parking: Off-street parking (1 space)
  • Utilities: Public water; Public sewer
  • Home design: Single-story; Resale property
  • Construction: Vinyl siding; Asphalt roof
  • Exterior features: 25 x 110 lot dimensions

Interior

  • Kitchen: Stove; Refrigerator; Some gas appliances
  • Bedrooms: Bedroom 2 on lower level; Total rooms: 7; Has basement
  • Flooring: Hardwood; Vinyl
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (gas); Wall/window cooling units
  • Interior features: Window treatments; Hardwood and vinyl flooring
  • Laundry & utility: Washer; Dryer; Laundry room on lower level

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 2-bed/1.5-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $135 ($2k/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 $88k (1.6% below list).
  • Recommended offer: $88k (1.6% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% 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: 11 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 987 units permitted in Butler County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($622 loan paydown + $2k appreciation (2.1% local appreciation)).
  • Butler County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.1% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $59k; list at $90k implies a 52% gain — meaningful room to come down on a strong offer.
Recommended offer $88,417 (1.6% below list)

Questions for the listing agent

  1. Built in 1967 — 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
0.98%
Cap rate
8.09%
Cash-on-cash
6.42%
DSCR
1.29
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$86,640
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
103 Whitestown Rd 0.17mi 2/2.0 722 (-5%) 8mo $82,250 $114 75
157 Whitestown Rd 0.23mi 2/1.0 738 (-3%) 11mo $120,000 $163 73
136 Whitestown Rd 0.17mi 2/1.0 840 (+10%) 10mo $60,000 $71 64

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.12% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.2%
Equity multiple
1.61×
Total profit
$15,290
Equity at exit
$36,068
10-year hold
IRR
14.0%
Equity multiple
2.89×
Total profit
$47,676
Equity at exit
$52,411

Cash invested: $25,172 (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 16045

Home prices YoY
2.0%
Active inventory
11
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$884 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$55 /mo · $659/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$135

Break-even live

Break-even rent $714
Max offer price $89,900
Occupancy floor 80%

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
$22,475
Closing costs
$2,697
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17 Bessemer Ave Apt 10 Lyndora, PA 1.0 1.0 525 $750 $1.43 4d 1 0.14mi
206 Litman Rd Butler, PA 1.0–2.0 1.0 800 $1,170 $1.46 1d 3 0.69mi
305 American Ave Butler, PA 2.0 1.0 986 $995 $1.01 43d 1 1.00mi
404 W Cunningham St Butler, PA 2.0 1.0 800 $850 $1.06 43d 1 1.07mi
303 Wilson Ave Unit Wilson-313 Butler, PA 3.0 1.0 894 $1,005 $1.12 16d 1 1.17mi
313 Wilson Ave Butler, PA 3.0 1.0 894 $1,005 $1.12 16d 1 1.19mi
327 W Brady St Unit 2 Butler, PA 2.0 1.0 900 $850 $0.94 21d 1 1.24mi
529 Federal St Unit 2 Butler, PA 2.0 1.0 900 $850 $0.94 43d 1 1.26mi
139 Whitestown Vlg Unit B Butler, PA 3.0 1.0 1000 $1,100 $1.10 3d 1 1.35mi
115 Spring St #1 Butler, PA 2.0 1.0 800 $800 $1.00 43d 1 1.46mi

Listing history 10 events

  1. 2026-06-18
    days on market $89,900 Active 14 DOM
  2. 2026-06-17
    days on market $89,900 Active 13 DOM
  3. 2026-06-16
    days on market $89,900 Active 12 DOM
  4. 2026-06-15
    days on market $89,900 Active 11 DOM
  5. 2026-06-13
    days on market $89,900 Active 9 DOM
  6. 2026-06-13
    days on market $89,900 Active 8 DOM
  7. 2026-06-09
    days on market $89,900 Active 5 DOM
  8. 2026-06-08
    days on market $89,900 Active 4 DOM
  9. 2026-06-07
    remarks 699-char remark
  10. 2026-06-07
    listed $89,900 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
$659 · $55/mo
Projected year-2 tax
$1,040 · $87/mo
Expected delta
+$381/yr (+$32/mo · 57.7%)

ⓘ 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 3/10 Moderate 7 d/yr ≥94°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$10,610
− Mortgage interest
−$5,036
− Property taxes
−$659
− Insurance
−$450
− Repairs & maintenance
−$849
− Management
−$849
− Depreciation
−$2,615
Taxable income
$152
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$37
After-tax cash flow
$1,579/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
Homeacre-Lyndora, PA
City population
39,234
Population (ZIP)
1,109

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 (95%)
Race & ethnicity
White 95% Black 4% Two or more races 1%
Common ancestry
Romanian 25% Lithuanian 10% Italian 4%

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
▲ 2.12%
Current HPI
108.3087
Rent YoY
Metro
State GDP YoY
▲ 1.68%
F500 in state
34

Industry mix (Fortune 500 HQ in PA)

Industry F500 HQs Revenue

Price history

+49.8% since first listed
4 events — show timeline
  • 2026-06-03 Listed $89,900 West Penn MLS
  • 2002-08-14 Sold (Public Records) $59,000 Public Records
  • 2002-08-09 Sold (MLS) $59,000 West Penn MLS
  • 2002-06-06 Listed $60,000 West Penn MLS

Property tax history

+1.2%/yr

Latest (2026): $659 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…