12 bd · 1.0 ba ·
18,000 sqft ·
Built 1900
· MultiFamily
· Active
· 11 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$18,129/mo
Mortgage (P&I)
−$4,353
Tax + insurance
−$1,383
HOA
−$0
Vac / Maint / Mgmt
−$3,807
Net cashflow
$8,586/mo
Annual
$103,032/yr
Cap rate
18.71%
Cash-on-cash
44.33%
DSCR
2.97
1% rule
2.18%
Cash to close
$232,400
Investor read
This is a 12-bed/1.0-bath multifamily listed at $830k. Condition is rated poor.
At list price, monthly cash flow is $9k ($103k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($18k rent vs $830k).
Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $25k of value loss. Plan a longer hold.
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.
Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+7.7%/yr); 276 active listings in the ZIP; 130 units permitted in Berkshire County in 2024 (10 in 5+ unit buildings).
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 $232k cash investment doubles in ~3 years — after that, you're playing with house money.
Cap rate 18.7% 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.
At $18,129/mo this rent would consume 306% 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.
Questions for listing agent
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Major: kitchen cabinets
— severely outdated and in poor condition
Major: kitchen appliances
— outdated and in poor condition
Major: kitchen flooring
— tile flooring in poor condition
Major: bathroom fixtures
— no fixtures
Major: windows
— broken glass
Major: HVAC system
— outdated and in poor condition
CashFlowRE · CFR-6QMXRWBPWJ67RM
· Data 1 day agocashflowre.app · 2026-05-29