CashFlowRE
Sign in Sign up
236 4th Ave SW
C+ Composite 61.68
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 +23.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$119,000

236 4th Ave SW · Cut Bank, MT 59427
3 bd · 2.0 ba · 1,368 sqft · SingleFamily public records · 108 Days on market
Built 1954 7,013 sqft lot Est $157k · 24% under

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

Key facts

  • Alley access
  • Recent updates
  • Interior staircase

Tags

INTERIOR STAIRCASESEPARATE ENTRANCESSTREET PARKINGALLEY ACCESSGARAGE ACCESSRECENT UPDATES

Property features AI

Finance

  • HOA & community: Community pool, playground, and sidewalks

Exterior

  • Parking: 1-car garage; Additional parking; Alley access; RV access/parking; On-street parking
  • Utilities: Public sewer
  • Home design: Single family residence; Two levels
  • Construction: Asphalt roof
  • Exterior features: Deck; Front porch; Chain link fencing; Community pool; Playground and sidewalks (community); Level, sloping, and varied topography; Back yard and front yard

Interior

  • Kitchen: Dishwasher; Microwave; Range; Refrigerator; Trash compactor
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Forced air heating; Baseboard heating; Electric heating; Window unit cooling
  • Interior features: Storage; Daylight, full, finished concrete basement
  • Laundry & utility: Washer; Dryer; Washer hookup

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 3-bed/2.0-bath single-family listed at $119k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $119k).
  • Recommended offer: $108k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 5.0% in Cut Bank — 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 70/100 on livability (#81 in MT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing B; Watch: commute C-, employment D+, crime F.
  • Cut Bank H S (town): math 11% / reading 20% proficiency, ranked #268 of 339 in MT (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Cut Bank Middle School (math 17% / reading 27%, grade F, #124 of 146 statewide, top 86%, 173 students, 0% FRL); Cut Bank High School (math 15% / reading 24%, grade F, #117 of 132 statewide, top 89%, 227 students, 0% FRL).
  • Market conditions: 36 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $823 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($108k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,290 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is F 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?
  6. 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.
  7. 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.
  8. 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
1.07%
Cap rate
8.49%
Cash-on-cash
7.84%
DSCR
1.35
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$157,320
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
313 1st Ave SW 0.24mi 3/1.0 1,436 (+5%) 0mo $165,000 $115 76
214 5th Ave SW 0.08mi 3/1.0 1,232 (-10%) 14mo $42,800 $35 64
234 4th Ave SE 0.55mi 3/1.0 1,354 (-1%) 7mo $155,000 $114 63
310 3rd Ave SE 0.48mi 3/1.0 1,490 (+9%) 8mo $128,000 $86 52
237 5th Ave SE 0.64mi 2/2.0 (-1) 1,286 (-6%) 6mo $150,000 $117 50
125 5th Ave SE 0.66mi 3/2.0 1,238 (-10%) 20mo $170,000 $137 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.3%
Equity multiple
0.84×
Total profit
$-5,416
Equity at exit
$17,743
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$13,136
Equity at exit
$10,289

Cash invested: $33,320 (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 59427

Home prices YoY
-35.0%
Active inventory
36
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,275 medium interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$116 /mo · $1,386/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$218

Break-even live

Break-even rent $999
Max offer price $119,000
Occupancy floor 78%

Sensitivity live

Price -10% $285 -5% $251 +0% $218 +5% $184 +10% $150
Rent -10% $117 -5% $167 +0% $218 +5% $268 +10% $318
Rate -1.0pp $278 -0.5pp $248 base $218 +0.5pp $187 +1.0pp $156

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
$29,750
Closing costs
$3,570
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 17 events

  1. 2026-06-21
    days on market $119,000 Active 108 DOM
  2. 2026-06-21
    days on market $119,000 Active 107 DOM
  3. 2026-06-18
    days on market $119,000 Active 105 DOM
  4. 2026-06-17
    days on market $119,000 Active 104 DOM
  5. 2026-06-16
    days on market $119,000 Active 103 DOM
  6. 2026-06-15
    days on market $119,000 Active 102 DOM
  7. 2026-06-13
    days on market $119,000 Active 100 DOM
  8. 2026-06-12
    days on market $119,000 Active 99 DOM
  9. 2026-06-09
    days on market $119,000 Active 96 DOM
  10. 2026-06-08
    days on market $119,000 Active 95 DOM
  11. 2026-06-07
    days on market $119,000 Active 94 DOM
  12. 2026-06-05
    days on market $119,000 Active 92 DOM
  13. 2026-06-04
    days on market $119,000 Active 90 DOM
  14. 2026-06-02
    days on market $119,000 Active 89 DOM
  15. 2026-06-01
    days on market $119,000 Active 88 DOM
  16. 2026-05-31
    days on market $119,000 Active 87 DOM
  17. 2026-03-05
    listed $119,000 Active

ⓘ 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
$1,386 · $116/mo
Projected year-2 tax
$1,386 · $116/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 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 1/10 Low 6 d/yr ≥88°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 12 unhealthy d/yr today · 12 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
$15,295
− Mortgage interest
−$6,666
− Property taxes
−$1,386
− Insurance
−$595
− Repairs & maintenance
−$1,224
− Management
−$1,224
− Depreciation
−$3,462
Taxable income
$739
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$177
After-tax cash flow
$2,436/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
Cut Bank H S
NCES district ID
3008190
Math proficiency
11% ▼ -19.00%
Reading proficiency
20% ▼ -10.00%
Median HH income
$41,470
Composite
16.78/100
National rank
#14223
State rank
#268 of 339 in MT

Livability — Cut Bank

Score
70/100
State rank
#81
US rank
#8053

Category grades

Amenities F Commute C- Cost of living A+ Crime F Employment D+ Housing B Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cut Bank, MT
Population (ZIP)
4,955

Population outlook (Glacier County) Hauer SSP2

Today (2025)
13,805 people
By 2030
13,789 · -0.1%
By 2040
13,635 · -1.2%
By 2050
13,417 · -2.8%
By 2075
13,107 · -5.1%
By 2100
12,567 · -9.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Native American 23% Two or more races 7% Hispanic / Latino 4%
Common ancestry
Portuguese 10% Serbian 2% Scotch-Irish 2%
Foreign-born
1% · Canada
Languages at home
88% English-only · German/W. Germanic 7% Spanish 1% French/Haitian/Cajun 1%

Political lean MEDSL · Glacier

2024 margin
D (+19.6) · D 57.8% · R 38.2% · Other 4.1%
2008→2024 swing
-20.1pp toward R · 2008: 39.7pp · 2024: 19.6pp
All cycles
2024: D+19.6 2020: D+30.6 2016: D+29.7 2012: D+32.5 2008: D+39.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -87.39%
Current HPI
162.3013
Rent YoY
Metro
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-03-05 Listed $119,000 MRMLS

Property tax history

+5.4%/yr

Latest (2024): $1,386 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…