2400 Delaware Ave · Butte-Silver Bow (balance), MT 59701

$123,500

3 bd · 1.0 ba · 1,221 sqft · SingleFamily public records · 66 Days on market

Built 1912 10,585 sqft lot

---

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 +27.7/30.0
• DSCR +9.8/10.0
• 1% rule +7.5/10.0
• ARV discount +7.5/15.0
• Rent growth +5.0/5.0
• Schools +3.1/10.0
• Livability +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Key facts

• Central location
• New city water line
• Private setting

Tags

• CENTRAL LOCATION
• MATURE TREES
• PRIVATE SETTING
• NEW CITY WATER LINE

Property features AI

Finance

• Other: Zoning: None/Unknown
• Financial info: Annual taxes: $1,722

Exterior

• Utilities: Public water; Electricity available
• Home design: Land property; Building land
• Exterior features: Lot approximately 10,585 sq ft (0.243 acres); Public water available; Electricity available; GPS-friendly directions

Interior

• Bathrooms: 1 full bathroom
• Interior features: One full bathroom

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $124k.

Deal economics

• At list price, monthly cash flow is $-52 ($-623/yr) — negative.
• To cash-flow at today's rent, offer at most $114k (7.4% below list).
• Meets the 1% rule at list price ($2k rent vs $124k).
• Recommended offer: $114k (7.4% below list) — sets the bar for cash-flow.
• Cap rate 9.9% 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 B — 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 $854 of loan paydown is wiped out by about $4k 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 66 days — a 6% lower offer ($116k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo; built in 1912 — expect roof / HVAC / electrical / plumbing capex.
• Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $114,327 (7.4% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
3. Built in 1912 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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 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: 1.25% ✓
• Cap rate: 9.93%
• Cash-on-cash: 13.00%
• DSCR: 1.58
• GRM: 6.7

CMA / ARV

• ARV (on-the-fly): $253,968
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2248 S Dakota St	0.41mi	3/1.0	1,252 (+2%)	2mo	$235,000	$188	75
2020 Nevada Ave	0.33mi	3/1.0	1,141 (-7%)	3mo	$299,000	$262	71
1408 C St	0.44mi	3/1.0	1,074 (-12%)	3mo	$294,000	$274	57
2169 Warren Ave	0.49mi	3/1.0	1,259 (+3%)	18mo	$225,000	$179	57
2011 Utah Ave	0.39mi	4/1.0 (+1)	1,319 (+8%)	12mo	$269,000	$204	54
2011 S Arizona St	0.42mi	2/1.0 (-1)	1,092 (-11%)	6mo	$225,000	$206	53
1620 Dewey Blvd	0.72mi	3/1.5	1,235 (+1%)	16mo	$250,000	$202	50
1408 Dewey Blvd	0.62mi	3/1.0	1,326 (+9%)	10mo	$220,000	$166	49
1118 Sampson St	0.52mi	2/1.0 (-1)	1,080 (-12%)	5mo	$225,000	$208	47
2552 Placer St	0.45mi	3/1.0	1,040 (-15%)	23mo	$334,000	$321	35
2762 S Montana St	0.61mi	4/2.0 (+1)	1,397 (+14%)	6mo	$380,000	$272	34
1609 Gaylord St	0.74mi	2/1.0 (-1)	1,150 (-6%)	22mo	$275,000	$239	32

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: -11.1%
• Equity multiple: 0.57×
• Total profit: $-14,898
• Equity at exit: $18,414

10-year hold

• IRR: 6.2%
• Equity multiple: 1.61×
• Total profit: $20,962
• Equity at exit: $10,678

Cash invested: $34,580 (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.

Methodology + full state rankings →

ZIP-level market 59701

• Home prices YoY: -30.7%
• Rents YoY: 10.4%
• Active inventory: 320
• Price-to-rent: 6.7×

Monthly cashflow live

• Estimated rent: $1,541 medium
• Mortgage (P&I): −$648
• Tax from tax record: −$144 /mo · $1,722/yr
• Insurance: −$51
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$324
• Net cashflow: $-52

Break-even live

Break-even rent $1,607

Max offer price $114,327

Occupancy floor 98%

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: $30,875
• Closing costs: $3,705
• Reserves months: —
• Total cash needed: —

Listing history 18 events

1. 2026-06-19
   days on market $123,500 Active 66 DOM
2. 2026-06-18
   days on market $123,500 Active 65 DOM
3. 2026-06-17
   days on market $123,500 Active 64 DOM
4. 2026-06-16
   days on market $123,500 Active 63 DOM
5. 2026-06-15
   days on market $123,500 Active 62 DOM
6. 2026-06-14
   days on market $123,500 Active 60 DOM
7. 2026-06-12
   days on market $123,500 Active 59 DOM
8. 2026-06-09
   days on market $123,500 Active 56 DOM
9. 2026-06-08
   days on market $123,500 Active 55 DOM
10. 2026-06-07
    days on market $123,500 Active 54 DOM
11. 2026-06-05
    pricedays on market $123,500 Active 51 DOM
12. 2026-06-03
    days on market $125,000 Active 50 DOM
13. 2026-06-02
    days on market $125,000 Active 49 DOM
14. 2026-06-01
    days on market $125,000 Active 48 DOM
15. 2026-05-31
    days on market $125,000 Active 47 DOM
16. 2026-05-30
    days on market $125,000 Active 46 DOM
17. 2026-04-13
    listed $125,000 Active
18. 2000-03-29
    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: $1,722 · $144/mo
• Projected year-2 tax: $1,722 · $144/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 3/10 Moderate FEMA zone AE · 10% chance over 30 yrs
• 🔥 Wildfire 5/10 Major
• 🌡 Heat 1/10 Low 5 d/yr ≥86°F today · 11 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

Taxation est. · year 1

• Rental income: $18,490
• − Mortgage interest: −$6,918
• − Property taxes: −$1,722
• − Insurance: −$5,736
• − Repairs & maintenance: −$1,479
• − Management: −$1,479
• − Depreciation: −$3,593
• Taxable loss: −$2,438
• Est. tax savings @ 24.0%: +$585
• After-tax cash flow: $-38/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
▸Technology / Analytics	1	$2B

Price history

2 events — show timeline

• 2026-04-13 Listed $125,000 BSCMLS
• 2000-03-29 Sold (Public Records) — Public Records

Property tax history

+7.9%/yr

Latest (2025): $1,722 · -21.1% YoY. Source: county tax records.