CashFlowRE
Sign in Sign up
104 E Center St
B Composite 70.57
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$50,000

104 E Center St · Butte-Silver Bow (balance), MT 59701
1 bd · 1.0 ba · 673 sqft · SingleFamily public records · 58 Days on market
Built 1885 3,006 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investment Opportunity in Butte! Located at 104 E Center St, this property is priced to sell as-is and ready for its next chapter. Currently set up as a 1-bedroom home, there is potential to convert it into a 2-bedroom with the right renovations — offering solid upside for investors or buyers looking to build equity. The home does have water damage and areas of soft and damaged flooring, which will require repairs. This is truly a project property for someone ready to roll up their sleeves and bring it back to life. Situated in the old Centerville neighborhood just above Mt. Con Park and the walking trail, you’ll enjoy convenient access to outdoor recreation while being just minutes from historic Uptown Butte’s shops, restaurants, and charm. If you’re looking for a fixer with potential in a great location, this could be the one. Call to schedule your showing today!

Key facts

  • 3,006 sq ft lot
  • Garage
  • Built 1885

Property features AI

Finance

  • Other: Listing broker: Platinum Real Estate

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Electricity available; Natural gas available
  • Home design: Single-family residence; Two levels
  • Exterior features: Lot approximately 2,614 sq ft (0.06 acres); Zoning: R4

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating; No cooling
  • Interior features: Natural gas heating; No central cooling

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 1-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $561 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.7% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1885 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1885 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
2.33%
Cap rate
19.75%
Cash-on-cash
48.05%
DSCR
3.14
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$111,718
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
202 W Woolman St 0.64mi 1/1.0 656 (-2%) 23mo $109,000 $166 47

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
51.2%
Equity multiple
3.41×
Total profit
$33,776
Equity at exit
$7,455
10-year hold
IRR
58.6%
Equity multiple
8.39×
Total profit
$103,476
Equity at exit
$4,323

Cash invested: $14,000 (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.

ZIP-level market 59701

Home prices YoY
-30.7%
Rents YoY
10.4%
Active inventory
320
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,164 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$76 /mo · $907/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$561

Break-even live

Break-even rent $454
Max offer price $50,000
Occupancy floor 47%

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
$12,500
Closing costs
$1,500
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.

Listing history 6 events

  1. 2026-06-12
    listing id $50,000 Pending 58 DOM
  2. 2026-04-30
    status Pending 902-char remark
    Show marketing remark (902 chars)

    Investment Opportunity in Butte! Located at 104 E Center St, this property is priced to sell as-is and ready for its next chapter. Currently set up as a 1-bedroom home, there is potential to convert it into a 2-bedroom with the right renovations — offering solid upside for investors or buyers looking to build equity. The home does have water damage and areas of soft and damaged flooring, which will require repairs. This is truly a project property for someone ready to roll up their sleeves and bring it back to life. Situated in the old Centerville neighborhood just above Mt. Con Park and the walking trail, you’ll enjoy convenient access to outdoor recreation while being just minutes from historic Uptown Butte’s shops, restaurants, and charm. If you’re looking for a fixer with potential in a great location, this could be the one. Call to schedule your showing today!

  3. 2026-04-30
    status Pending
    Show marketing remark (902 chars)

    Investment Opportunity in Butte! Located at 104 E Center St, this property is priced to sell as-is and ready for its next chapter. Currently set up as a 1-bedroom home, there is potential to convert it into a 2-bedroom with the right renovations — offering solid upside for investors or buyers looking to build equity. The home does have water damage and areas of soft and damaged flooring, which will require repairs. This is truly a project property for someone ready to roll up their sleeves and bring it back to life. Situated in the old Centerville neighborhood just above Mt. Con Park and the walking trail, you’ll enjoy convenient access to outdoor recreation while being just minutes from historic Uptown Butte’s shops, restaurants, and charm. If you’re looking for a fixer with potential in a great location, this could be the one. Call to schedule your showing today!

  4. 2026-03-03
    listed $50,000 Active 902-char remark
    Show marketing remark (902 chars)

    Investment Opportunity in Butte! Located at 104 E Center St, this property is priced to sell as-is and ready for its next chapter. Currently set up as a 1-bedroom home, there is potential to convert it into a 2-bedroom with the right renovations — offering solid upside for investors or buyers looking to build equity. The home does have water damage and areas of soft and damaged flooring, which will require repairs. This is truly a project property for someone ready to roll up their sleeves and bring it back to life. Situated in the old Centerville neighborhood just above Mt. Con Park and the walking trail, you’ll enjoy convenient access to outdoor recreation while being just minutes from historic Uptown Butte’s shops, restaurants, and charm. If you’re looking for a fixer with potential in a great location, this could be the one. Call to schedule your showing today!

  5. 2026-03-03
    listed $50,000 Active
    Show marketing remark (902 chars)

    Investment Opportunity in Butte! Located at 104 E Center St, this property is priced to sell as-is and ready for its next chapter. Currently set up as a 1-bedroom home, there is potential to convert it into a 2-bedroom with the right renovations — offering solid upside for investors or buyers looking to build equity. The home does have water damage and areas of soft and damaged flooring, which will require repairs. This is truly a project property for someone ready to roll up their sleeves and bring it back to life. Situated in the old Centerville neighborhood just above Mt. Con Park and the walking trail, you’ll enjoy convenient access to outdoor recreation while being just minutes from historic Uptown Butte’s shops, restaurants, and charm. If you’re looking for a fixer with potential in a great location, this could be the one. Call to schedule your showing today!

  6. 2000-04-05
    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
$907 · $76/mo
Projected year-2 tax
$907 · $76/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 5/10 Major
  • 🌡 Heat 1/10 Low 2 d/yr ≥86°F today · 5 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,962
− Mortgage interest
−$2,801
− Property taxes
−$907
− Insurance
−$250
− Repairs & maintenance
−$1,117
− Management
−$1,117
− Depreciation
−$1,455
Taxable income
$6,316
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,516
After-tax cash flow
$5,211/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

Price history

+0.0% since first listed
5 events — show timeline
  • 2026-04-30 Pending MRMLS
  • 2026-04-30 Pending BSCMLS
  • 2026-03-03 Listed $50,000 BSCMLS
  • 2026-03-03 Listed $50,000 MRMLS
  • 2000-04-05 Sold (Public Records) Public Records

Property tax history

+3.2%/yr

Latest (2025): $907 · -6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…