CashFlowRE
Sign in Sign up
319 Fenn St Fourplex
B Composite 70.45
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$445,000

319 Fenn St · Pittsfield, MA 01201
6 bd · 4.0 ba · 3,087 sqft · MultiFamily public records · 1 Days on market
Built 1860 6,970 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. 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

A beautifully updated and maintained 4 family home centrally located in the heart of Pittsfield. This home is a good fit for an owner occupied or investor buyer. The home offers 2 generously sized apartments with 2 bedrooms and 2 apartments with 1 bedroom each. All separate utilities with all new natural gas heating systems throughout. Some of the updates include a new roof (2022), new energy efficient Viessmann natural gas heating systems (2023), vinyl replacement windows and vinyl siding amongst many others. An oversized 2 car garage, off street parking nicely round out this multifamily home that is close to all that downtown Pittsfield has to offer. Current owner would like to stay as a life tenant at the home.

Key facts

  • Separate utilities
  • New roof
  • 6,970 sq ft lot

Tags

HIGHLY DESIRABLE LOCATIONWALKING DISTANCE TO DOWNTOWNSTRONG INCOME POTENTIALSEPARATE UTILITIESRECENT CAPITAL IMPROVEMENTSNEW ROOF

Property features AI

Finance

  • Financial info: Monthly unit rent example: $1,550 for a 2-bed, 1-bath unit

Exterior

  • Parking: 2-car garage
  • Utilities: Public sewer
  • Home design: Single building (multifamily layout implied by unit information)
  • Construction: Asphalt roof; Total building area approximately 3087
  • Exterior features: Public sewer

Interior

  • Bedrooms: One unit with 2 bedrooms
  • Flooring: Carpet; Linoleum; Wood
  • Bathrooms: Four full bathrooms; No half bathrooms
  • Heating & cooling: Natural gas heating
  • Interior features: Carpet, linoleum, and wood flooring

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 4 × 6-bed/4.0-bath units multifamily listed at $445k.

Deal economics

  • At list price, monthly cash flow is $4k ($53k/yr) — positive. Per door: $1k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $445k).
  • Cap rate 18.2% 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) — 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 $9,103/mo this rent would consume 154% 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 $3k of loan paydown is wiped out by about $13k 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 $125k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $340k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1860 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $445,000

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 1860 — 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
2.05%
Cap rate
18.19%
Cash-on-cash
42.49%
DSCR
2.89
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$274,743
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1 Rostone Pl 0.08mi 7/3.0 (+1) 3,180 (+3%) 6mo $380,000 $119 77
10 Cherry St 0.35mi 6/4.0 3,320 (+8%) 2mo $295,000 $89 70
36-38 Chickering St 0.45mi 6/2.5 3,200 (+4%) 6mo $365,000 $114 62
474 Tyler St 0.63mi 5/4.0 (-1) 3,276 (+6%) 1mo $345,000 $105 55
76-78 Stoddard Ave 0.67mi 7/3.0 (+1) 3,120 (+1%) 4mo $275,000 $88 55
41-43 Reed St 0.62mi 5/5.0 (-1) 2,976 (-4%) 2mo $325,000 $109 54
27-29 Daniels Ave 0.63mi 6/2.5 3,216 (+4%) 8mo $145,000 $45 51
10-12 Stoddard Ave 0.69mi 6/2.5 2,840 (-8%) 6mo $152,000 $54 44
52-54 Brown St 0.61mi 6/3.0 2,736 (-11%) 8mo $321,000 $117 42
61 Seymour St 0.65mi 6/2.0 2,736 (-11%) 4mo $210,000 $77 39
29 Glenwood Ave 0.69mi 6/2.0 2,736 (-11%) 3mo $242,340 $89 38
71 Center St 0.57mi 6/8.0 2,709 (-12%) 1mo $80,000 $30 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
44.3%
Equity multiple
3.04×
Total profit
$254,158
Equity at exit
$66,351
10-year hold
IRR
52.3%
Equity multiple
7.32×
Total profit
$787,907
Equity at exit
$38,475

Cash invested: $124,600 (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
16.3×

Monthly cashflow live

Estimated rent
$9,103 medium interval (Pro) →
Mortgage (P&I)
$2,334
Tax from tax record
$260 /mo · $3,120/yr
Insurance
$185
HOA
$0
Vacancy / Maint / Mgmt
$1,912
Net cashflow
$4,412

Break-even live

Break-even rent $3,518
Max offer price $445,000
Occupancy floor 47%

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

UnitsBedsBathsEst. rent
Total (4 units) $9,103

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
$111,250
Closing costs
$13,350
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 2 events

  1. 2026-06-18
    remarks 699-char remark
  2. 2026-06-18
    listed $445,000 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 MA · Partial reset (capped growth)

Current annual tax
$3,120 · $260/mo
Projected year-2 tax
$4,297 · $358/mo
Expected delta
+$1,177/yr (+$98/mo · 37.7%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$109,236
− Mortgage interest
−$24,927
− Property taxes
−$3,120
− Insurance
−$2,225
− Repairs & maintenance
−$8,739
− Management
−$8,739
− Depreciation
−$12,945
Taxable income
$48,541
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$11,650
After-tax cash flow
$41,298/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

+30.9% since first listed
4 events — show timeline
  • 2026-06-12 Listed $445,000 BCMLS
  • 2024-03-01 Sold (MLS) $339,900 BCMLS
  • 2024-01-22 Pending BCMLS
  • 2024-01-01 Listed $339,900 BCMLS

Property tax history

+1.2%/yr

Latest (2023): $3,120 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…