CashFlowRE
Sign in Sign up
3310 VT Route 346 Multi-family
F Composite 28.02
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Appreciation +6.2/10.0
  • Schools +5.0/10.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Cash flow +0.6/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0

$429,000

3310 VT Route 346 · North Pownal, VT 05261
1 bd · 1.0 ba · 3,339 sqft · MultiFamily public records · 10 Days on market
Built 1890 Good condition 0.86 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

What might be your dream or requirements? This 1889 Church located in the quiet country village of North Pownal, Vermont, could fill them, however big or small. A single family home for all seasons and celebrations? A wedding venue? A place to live and work, rolled into one with plenty of space no matter what you do, from sculpting to computer imaging? This amazing building has so many possibilities. With the exterior restoration just completed and some very attractive new interior spaces for living including the fully equipped kitchen, delightful bedroom, walk-in closet, and three quarter bath, and second floor bedroom suite, one can move right in while you imagine how you might like to change the other very large spaces on both floors to suit your plans and vision. The setting is pastoral with lovely mountain views in every direction. The area across the main road is a Christmas tree farm and the mountain behind is owned by the Nature Conservancy. Attractions in nearby Williamstown, MA or Bennington VT, are just 15 minutes away and Albany/Troy a mere 50 minutes. Easy access to all that Vermont and the Berkshires have to offer from skiing, to boating, hiking, fishing, hunting, dining, and so much more. Following the sale of the church by the Diocese in 2017, the building has benefitted from a progression of three owners each of whom have made their own contributions towards the preservation of this remarkable building. Now it’s your turn to take this to the next level.

Key facts

  • 0.86 acre lot
  • Built 1890
  • Listed 9 days

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: 200 Amp electric service with circuit breakers; Private sewer and public sewer available
  • Home design: Certified historic; Updated/remodeled
  • Construction: Slate roof; Building area approximately 7000
  • Exterior features: Private trash service; Porch; Deck; School bus access

Interior

  • Kitchen: Refrigerator; Water treatment (owned)
  • Bedrooms: Accessible bedroom
  • Flooring: Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Propane heating; Wood heating; Electric heating; Radiant heat
  • Interior features: Cathedral ceilings; Radiant heat; Walk-in closet(s); Accessible bedroom
  • Laundry & utility: Washer; Dryer

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 multifamily listed at $429k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-2k ($-22k/yr) — negative.
  • To cash-flow at today's rent, offer at most $102k (76.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $111k (74.2% below list).
  • Recommended offer: $102k (76.2% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Market conditions: 23 active listings in the ZIP; 59 units permitted in Bennington County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($3k loan paydown + $10k appreciation (2.3% local appreciation)).
  • Bennington County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 2y 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.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $102,294 (76.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1890 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
0.26%
Cap rate
1.12%
Cash-on-cash
-18.48%
DSCR
0.18
GRM
32.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.34% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.32×
Total profit
$-81,092
Equity at exit
$177,098
10-year hold
IRR
-5.9%
Equity multiple
0.13×
Total profit
$-104,733
Equity at exit
$261,228

Cash invested: $120,120 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
41 Moderately Tenant-Leaning
State Vermont
41 Moderately Tenant-Leaning · D+15
County
— inherits STATE
City
— inherits STATE
Just-cause in Burlington (2022); strong habitability.

ZIP-level market 05261

Home prices YoY
0.8%
Active inventory
23
Price-to-rent
32.3×

Monthly cashflow live

Estimated rent
$1,108 medium interval (Pro) →
Mortgage (P&I)
$2,250
Tax from tax record
$296 /mo · $3,556/yr
Insurance
$179
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$-1,849

Break-even live

Break-even rent $3,449
Max offer price $102,294
Occupancy floor

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
$107,250
Closing costs
$12,870
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 10 events

  1. 2026-06-19
    days on market $429,000 Active 10 DOM
  2. 2026-06-18
    days on market $429,000 Active 9 DOM
  3. 2026-06-17
    days on market $429,000 Active 8 DOM
  4. 2026-06-16
    days on market $429,000 Active 7 DOM
  5. 2026-06-15
    days on market $429,000 Active 6 DOM
  6. 2026-06-14
    days on market $429,000 Active 4 DOM
  7. 2026-06-12
    days on market $429,000 Active 3 DOM
  8. 2026-06-09
    listing id $429,000 Active 1 DOM
  9. 2026-06-09
    remarks 699-char remark
  10. 2026-06-09
    listed $429,000 Active 1 DOM

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

Tax reassessment forecast VT · Partial reset (capped growth)

Current annual tax
$3,556 · $296/mo
Projected year-2 tax
$5,854 · $488/mo
Expected delta
+$2,297/yr (+$191/mo · 64.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥92°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$13,298
− Mortgage interest
−$24,031
− Property taxes
−$3,556
− Insurance
−$2,145
− Repairs & maintenance
−$1,064
− Management
−$1,064
− Depreciation
−$12,480
Taxable loss
−$31,042
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,450
After-tax cash flow
$-14,743/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 · 13 photos

Good 75/100 Moderate rehab

This former church has been converted into a single-family home with good condition and moderate rehab needs. The property offers a unique opportunity with potential for various uses, including rental or resale.

Repairs flagged

  • Minor exterior paint — some fading
  • Minor interior paint — some fading

Value-add opportunities

  • Both landscaping — enhances curb appeal and value
  • Both interior paint — enhances interior aesthetics and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior paint · some fading Minor $500–3,000
interior paint · some fading Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both landscaping — enhances curb appeal and value
  • Both interior paint — enhances interior aesthetics and 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)

No district data.

Livability — North Pownal

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
North Pownal, VT
Population (ZIP)
2,200

Population outlook (Bennington County) Hauer SSP2

Today (2025)
34,407 people
By 2030
32,975 · -4.2%
By 2040
29,711 · -13.6%
By 2050
26,638 · -22.6%
By 2075
21,318 · -38.0%
By 2100
16,086 · -53.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Lithuanian 9% Romanian 4% Slovak 1%

Political lean MEDSL · Bennington

2024 margin
Strong D (+22.5) · D 60.0% · R 37.5% · Other 2.6%
2008→2024 swing
-10.9pp toward R · 2008: 33.4pp · 2024: 22.5pp
All cycles
2024: D+22.5 2020: D+27.3 2016: D+22.1 2012: D+33.3 2008: D+33.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.34%
Current HPI
301.5888
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+95.0% since first listed
12 events — show timeline
  • 2026-05-28 Listed $429,000 BCMLS
  • 2025-02-04 Sold (Public Records) $395,000 Public Records
  • 2025-01-30 Sold (MLS) $395,000 BCMLS
  • 2025-01-30 Sold (MLS) $395,000 PrimeMLS
  • 2025-01-06 Contingent PrimeMLS
  • 2025-01-06 Pending BCMLS
  • 2024-12-12 Price Changed $423,000 PrimeMLS
  • 2024-12-12 Price Changed $423,000 BCMLS
  • 2024-10-04 Listed $449,000 BCMLS
  • 2024-10-04 Listed $449,000 PrimeMLS
  • 2023-11-17 Sold (Public Records) $282,000 Public Records
  • 2022-08-23 Sold (Public Records) $220,000 Public Records

Property tax history

+18.1%/yr

Latest (2024): $3,556 · +18.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…