CashFlowRE
Sign in Sign up
334 Columbus Ave
B- Composite 68.18
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
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.4/5.0
  • Livability +3.8/5.0
  • Schools +2.3/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$158,000

334 Columbus Ave · Pittsfield, MA 01201
3 bd · 1.5 ba · 3,450 sqft · SingleFamily · 94 Days on market
Built 1935 Poor condition $46/sqft · 63% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A unique opportunity to own a work/live space. The building consists of an updated 3 bedroom house with kitchen, dining, and living room. The ''shop'' space has heat and a separate bathroom. It also boasts a detached two car garage with power. There are endless possibilities with this property. Bring your ideas and let them flow!

Key facts

  • Separate bathroom
  • Two car garage
  • Updated house

Tags

UPDATED HOUSESEPARATE BATHROOMDETACHED GARAGETWO CAR GARAGE

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/1.5-bath single-family listed at $158k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $685 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $158k).
  • Recommended offer: $144k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 3.6% in Pittsfield — 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 75/100 on livability (#70 in MA, #3,820 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: employment C-, amenities D+, schools D.
  • Pittsfield (urban): math 19% / reading 34% proficiency, ranked #272 of 302 in MA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+7.7%/yr); 275 active listings in the ZIP; 130 units permitted in Berkshire County in 2024 (10 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($71k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Berkshire County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 7.7% rent growth), your $44k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($144k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 5y 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 $56k; list at $158k implies a 183% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $143,780 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.42%
Cap rate
11.50%
Cash-on-cash
18.59%
DSCR
1.83
GRM
5.9

CMA / ARV

ARV (median comp)
$421,977
List price
$158,000
Delta
-62.56%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.72% rent growth · sell at horizon

5-year hold
IRR
15.6%
Equity multiple
1.66×
Total profit
$29,266
Equity at exit
$23,558
10-year hold
IRR
27.5%
Equity multiple
3.99×
Total profit
$132,457
Equity at exit
$13,661

Cash invested: $44,240 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
20 Strongly Tenant-Friendly
State Massachusetts
20 Strongly Tenant-Friendly · D+15
County
— inherits STATE
City
— inherits STATE
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

ZIP-level market 01201

Rents YoY
7.7%
Active inventory
275
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,250 medium interval (Pro) →
Mortgage (P&I)
$829
Tax est. 1.5%
$198 /mo · $2,370/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$685

Break-even live

Break-even rent $1,382
Max offer price $158,000
Occupancy floor 65%

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
$39,500
Closing costs
$4,740
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 31 events

  1. 2026-06-19
    days on market $158,000 Active 94 DOM
  2. 2026-06-18
    days on market $158,000 Active 93 DOM
  3. 2026-06-17
    days on market $158,000 Active 92 DOM
  4. 2026-06-16
    days on market $158,000 Active 91 DOM
  5. 2026-06-15
    days on market $158,000 Active 90 DOM
  6. 2026-06-14
    days on market $158,000 Active 88 DOM
  7. 2026-06-12
    days on market $158,000 Active 87 DOM
  8. 2026-06-09
    days on market $158,000 Active 84 DOM
  9. 2026-06-08
    days on market $158,000 Active 83 DOM
  10. 2026-06-07
    days on market $158,000 Active 82 DOM
  11. 2026-06-05
    days on market $158,000 Active 79 DOM
  12. 2026-06-02
    days on market $158,000 Active 77 DOM
  13. 2026-06-01
    days on market $158,000 Active 76 DOM
  14. 2026-05-31
    days on market $158,000 Active 75 DOM
  15. 2026-05-30
    days on market $158,000 Active 74 DOM
  16. 2026-03-16
    listed $158,000 New 331-char remark
    Show marketing remark (331 chars)

    A unique opportunity to own a work/live space. The building consists of an updated 3 bedroom house with kitchen, dining, and living room. The ''shop'' space has heat and a separate bathroom. It also boasts a detached two car garage with power. There are endless possibilities with this property. Bring your ideas and let them flow!

  17. 2026-03-15
    listed $158,000 Active 791-char remark
    Show marketing remark (791 chars)

    A rare opportunity to own a versatile live/work property with incredible potential. The main residence features an updated 3-bedroom layout complete with a full kitchen, dining area, and comfortable living space--perfect for everyday living. Connected to the property is a heated ''shop'' space with its own separate bathroom, offering an ideal setup for a business, studio, workshop, or creative space. In addition, a detached two-car garage with electricity provides even more flexibility for storage, projects, or parking. Whether you're an entrepreneur, hobbyist, or investor, this property offers endless possibilities to customize and make it your own. Let your vision come to life! Financing must be cash or hard money. Zoning board needs to approve any use of the building.

  18. 2025-11-18
    status Active
  19. 2025-09-20
    status Pending
  20. 2025-09-20
    historical
  21. 2025-08-12
    listed $159,900 Active
  22. 2025-02-01
    historical
  23. 2025-01-08
    price $168,999
  24. 2024-10-16
    listed $175,900 Active
  25. 2024-02-14
    status Active
  26. 2024-02-09
    status Pending
  27. 2024-02-09
    historical
  28. 2023-12-08
    price $199,900
  29. 2023-10-09
    listed $225,000 Active
  30. 2021-11-23
    soldstatus $55,900
  31. 2021-08-30
    listed $79,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌡 Heat 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$26,994
− Mortgage interest
−$8,850
− Property taxes
−$2,370
− Insurance
−$790
− Repairs & maintenance
−$2,160
− Management
−$2,160
− Depreciation
−$4,596
Taxable income
$6,069
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,456
After-tax cash flow
$6,766/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and updates to bring it up to a livable condition. Significant structural and exterior work is needed to stabilize the foundation and repair the siding. Interior updates, including kitchen and bathroom renovations, will also greatly increase its value.

Repairs flagged

  • Major Exterior siding — Significant damage and wear
  • Major Foundation — Uneven and possibly damaged
  • Major HVAC/mechanicals — No photos, but likely outdated and in need of repair
  • Major Windows — Old and possibly not functioning
  • Major Kitchen and bathrooms — No photos, but likely in need of significant updates

Value-add opportunities

  • Both Exterior siding repair and replacement — Improves curb appeal and structural integrity
  • Both Foundation repair — Stabilizes the structure and improves value
  • Both HVAC/mechanical replacement — Improves comfort and energy efficiency
  • Both Window replacement — Enhances energy efficiency and safety
  • Both Kitchen and bathroom updates — Modernizes the living spaces and increases value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Significant damage and wear Major $15,000–50,000
Foundation · Uneven and possibly damaged Major $15,000–50,000
HVAC/mechanicals · No photos, but likely outdated and in need of repair Major $15,000–50,000
Windows · Old and possibly not functioning Major $15,000–50,000
Kitchen and bathrooms · No photos, but likely in need of significant updates Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both Exterior siding repair and replacement — Improves curb appeal and structural integrity
  • Both Foundation repair — Stabilizes the structure and improves value
  • Both HVAC/mechanical replacement — Improves comfort and energy efficiency
  • Both Window replacement — Enhances energy efficiency and safety
  • Both Kitchen and bathroom updates — Modernizes the living spaces and increases value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Pittsfield
NCES district ID
2509630
Math proficiency
19% ▼ -10.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$44,032
Composite
22.67/100
National rank
#8046
State rank
#272 of 302 in MA

Livability — Pittsfield

Score
75/100
State rank
#70
US rank
#3820

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pittsfield, MA
County
Berkshire County · 44,848 people
City population
44,848
Metro
Pittsfield, MA
Population (ZIP)
44,848
Household income
$71,093
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1580.0

Population outlook (Berkshire County) Hauer SSP2

Today (2025)
119,723 people
By 2030
114,608 · -4.3%
By 2040
102,806 · -14.1%
By 2050
91,305 · -23.7%
By 2075
71,517 · -40.3%
By 2100
57,988 · -51.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Two or more races 10% Hispanic / Latino 9% Black 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Lithuanian 8% Romanian 6% Slovak 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
90% English-only · Spanish 6% Other Indo-European 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Berkshire

2024 margin
Solid D (+39.9) · D 68.9% · R 29.0% · Other 2.1%
2008→2024 swing
-12.5pp toward R · 2008: 52.4pp · 2024: 39.9pp
All cycles
2024: D+39.9 2020: D+47.1 2016: D+41.5 2012: D+53.7 2008: D+52.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -199.88%
Current HPI
283.3421
Rent YoY
▲ 7.72%
Metro
Pittsfield, MA
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

+97.7% since first listed
16 events — show timeline
  • 2026-03-16 Listed $158,000 MLS PIN
  • 2026-03-15 Listed $158,000 BCMLS
  • 2025-11-18 Relisted BCMLS
  • 2025-09-20 Pending BCMLS
  • 2025-09-20 Listing Removed BCMLS
  • 2025-08-12 Listed $159,900 BCMLS
  • 2025-02-01 Listing Removed BCMLS
  • 2025-01-08 Price Changed $168,999 BCMLS
  • 2024-10-16 Listed $175,900 BCMLS
  • 2024-02-14 Relisted BCMLS
  • 2024-02-09 Pending BCMLS
  • 2024-02-09 Listing Removed BCMLS
  • 2023-12-08 Price Changed $199,900 BCMLS
  • 2023-10-09 Listed $225,000 BCMLS
  • 2021-11-23 Sold (MLS) $55,900 BCMLS
  • 2021-08-30 Listed $79,900 BCMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…