CashFlowRE
Sign in Sign up
110-112 Lenox Ave Duplex
B Composite 74.14
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
  • ARV discount +11.2/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.4/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$185,000

110-112 Lenox Ave · Pittsfield, MA 01201
6 bd · 2.5 ba · 2,290 sqft · MultiFamily public records · 7 Days on market
Built 1900 6,098 sqft lot Est $202k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Unlock the potential in this spacious two-family property ideally located near Berkshire Medical Center, local schools, and downtown Pittsfield amenities. Perfect for experienced renovators and investors, this property offers tremendous opportunity to restore and build equity. The lower unit features two bedrooms and a well-designed kitchen with a functional layout, though the bathroom ceiling has sustained damage and will require repair. The upper unit is generously sized with four bedrooms and two full bathrooms, offering strong rental or resale potential once the cosmetic updates and plumbing repairs are completed. Priced below assessed value, this is a rare chance to add value, expand y

Key facts

  • Two family property
  • 6,098 sq ft lot
  • Garage

Tags

TWO FAMILY PROPERTYWELL DESIGNED KITCHENSTRONG RENTAL POTENTIALCONVENIENT IN TOWN LOCATIONRARE CHANCE TO ADD VALUE

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 × 3-bed/1.5-bath units multifamily listed at $185k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $827/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $185k).
  • Cap rate 17.0% 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+, crime 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.
  • Zoned schools: Morningside Community School (math 8% / reading 22%, grade F, #854 of 938 statewide, top 93%, 355 students, 0% FRL); John T Reid Middle (math 7% / reading 17%, grade F, #283 of 305 statewide, top 93%, 450 students, 0% FRL); Taconic High (math 27% / reading 37%, grade F, #255 of 343 statewide, top 77%, 860 students, 0% FRL) — zoned schools average 0% FRL vs 50% district-wide (50 pts lower); this property's tenant base skews higher-income than the district average.
  • 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).
  • At $3,727/mo this rent would consume 63% of the median local household income ($71k/yr) (locally 1580% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 $52k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 25y 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 $156k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $185,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.01%
Cap rate
17.02%
Cash-on-cash
38.32%
DSCR
2.71
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$201,520
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12 Willow St 0.68mi 6/2.0 2,400 (+5%) 12mo $215,000 $90 48
3-5 Pleasant St 0.75mi 6/2.0 2,214 (-3%) 14mo $255,851 $116 46
79-81 Greylock Ter 0.51mi 7/2.0 (+1) 2,352 (+3%) 23mo $250,000 $106 45
19-21 Park St 0.43mi 6/2.5 2,525 (+10%) 22mo $179,900 $71 45
43-45 Cherry St 0.70mi 5/3.0 (-1) 2,354 (+3%) 16mo $180,000 $76 43
44-46 Cherry St 0.71mi 7/3.5 (+1) 2,380 (+4%) 14mo $210,000 $88 39
104 Linden 0.71mi 6/2.0 2,103 (-8%) 15mo $115,000 $55 39
24 Maple St 0.75mi 6/2.0 2,438 (+6%) 20mo $153,000 $63 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 · 7.72% rent growth · sell at horizon

5-year hold
IRR
39.7%
Equity multiple
2.81×
Total profit
$93,983
Equity at exit
$27,584
10-year hold
IRR
48.3%
Equity multiple
6.82×
Total profit
$301,653
Equity at exit
$15,995

Cash invested: $51,800 (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
8.3×

Monthly cashflow live

Estimated rent
$3,727 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$243 /mo · $2,915/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$783
Net cashflow
$1,654

Break-even live

Break-even rent $1,633
Max offer price $185,000
Occupancy floor 51%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,727

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
$46,250
Closing costs
$5,550
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. 2026-02-25
    status Pending
  2. 2026-02-18
    listed $185,000 Active
  3. 2009-11-16
    soldstatus $156,000
  4. 2004-02-19
    soldstatus $295,000
  5. 2004-01-22
    historical
  6. 2003-11-20
    listed $129,900
  7. 2003-10-05
    historical
  8. 2003-05-19
    listed $124,000
  9. 2003-02-27
    historical
  10. 2003-01-07
    listed $122,000
  11. 2002-11-04
    historical
  12. 2002-04-18
    historical
  13. 2002-03-06
    historical
  14. 2001-09-06
    listed $104,000
  15. 2001-09-06
    listed $103,000
  16. 2001-09-06
    listed $103,000
  17. 1990-07-21
    soldstatus $87,000

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

Tax reassessment forecast MA · Partial reset (capped growth)

Current annual tax
$2,915 · $243/mo
Projected year-2 tax
$2,915 · $243/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥92°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 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
$44,724
− Mortgage interest
−$10,363
− Property taxes
−$2,915
− Insurance
−$925
− Repairs & maintenance
−$3,578
− Management
−$3,578
− Depreciation
−$5,382
Taxable income
$17,983
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,316
After-tax cash flow
$15,534/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
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

+112.6% since first listed
17 events — show timeline
  • 2026-02-25 Pending BCMLS
  • 2026-02-18 Listed $185,000 BCMLS
  • 2009-11-16 Sold (Public Records) $156,000 Public Records
  • 2004-02-19 Sold (Public Records) $295,000 Public Records
  • 2004-01-22 Listing Removed BCMLS
  • 2003-11-20 Listed $129,900 BCMLS
  • 2003-10-05 Listing Removed BCMLS
  • 2003-05-19 Listed $124,000 BCMLS
  • 2003-02-27 Listing Removed BCMLS
  • 2003-01-07 Listed $122,000 BCMLS
  • 2002-11-04 Listing Removed BCMLS
  • 2002-04-18 Listing Removed BCMLS
  • 2002-03-06 Listing Removed BCMLS
  • 2001-09-06 Listed $103,000 BCMLS
  • 2001-09-06 Listed $103,000 BCMLS
  • 2001-09-06 Listed $104,000 BCMLS
  • 1990-07-21 Sold (Public Records) $87,000 Public Records

Property tax history

+2.9%/yr

Latest (2023): $2,915 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…