CashFlowRE
Sign in Sign up
514 Dewey St
D Composite 41.29
Why this score? — see what drove the D 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 +15.0/15.0
  • Cash flow +9.5/30.0
  • Schools +3.2/10.0
  • Livability +3.0/5.0
  • 1% rule +2.9/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

514 Dewey St · West Springfield Town, MA 01089
3 bd · 1.0 ba · 1,193 sqft · SingleFamily public records · 59 Days on market
Built 1952 0.46 ac lot $209/sqft · 33% below area Est $370k · 33% under ↓ 6% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

An exceptional opportunity awaits at 514 Dewey St, West Springfield, MA, United States. This single-family residence, built in 1952, presents a compelling prospect, positioning itself as a great investment property and an inviting canvas for handy homeowners eager to infuse their personal vision. Imagine evenings spent in the comfortable living room, where the inviting glow and warmth of the fireplace create a serene atmosphere, perfect for quiet reflection or engaging conversation. The kitchen, a space designed for culinary exploration, features stylish shaker cabinets, offering both aesthetic appeal and practical storage for all your kitchen essentials. Within the single full bathroom, convenience is paramount with a refreshing walk-in shower, a thoughtful inclusion for ease and comfort. Beyond these well-appointed spaces, this property offers three versatile bedrooms. SALE IS SUBJECT TO THIRD PARTY APPROVALPROPERTY IS CURRENTLY OCCUPIED, DO NOT DISTURB..., DRIVE BY ONLY!!!!

Key facts

  • 0.46 acre lot
  • 3 garage spots
  • Built 1952

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/1.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-171 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (12.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $198k (20.6% below list).
  • Recommended offer: $198k (20.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.5% in West Springfield Town — 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 59/100 on livability (#226 in MA) — a working-class tenant base; expect higher turnover. Strengths: housing A; Watch: employment C-, cost of living C-, crime F.
  • West Springfield (suburban): math 30% / reading 43% proficiency, ranked #225 of 302 in MA (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 22 active listings in the ZIP; 453 units permitted in Hampden County in 2024 (116 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($69k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Hampden County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y ago; this cycle's ask is 11% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $200k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $197,761 (20.6% 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. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1952 — 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. Crime grade is F 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?
  6. 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?
  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 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
0.79%
Cap rate
5.47%
Cash-on-cash
-2.95%
DSCR
0.87
GRM
10.5

CMA / ARV

ARV (median comp)
$369,750
List price
$249,000
Delta
-32.66%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
34 Pebble Path Ln 0.14mi 3/1.5 1,104 (-8%) 2mo $412,000 $373 77
524 Dewey St 0.02mi 3/1.0 1,268 (+6%) 14mo $339,000 $267 76
31 Stone Path Ln 0.24mi 3/1.0 1,120 (-6%) 4mo $330,000 $295 75
683 Rogers Ave 0.38mi 3/2.0 1,272 (+7%) 10mo $375,000 $295 59
391 Rogers Ave 0.64mi 2/1.0 (-1) 1,224 (+3%) 9mo $347,500 $284 53
93 Old Barn Rd 0.43mi 3/1.5 1,292 (+8%) 18mo $365,000 $283 49
177 Edgewood Rd 0.59mi 3/2.0 1,320 (+11%) 4mo $425,000 $322 47
136 Butternut Hollow Rd 0.57mi 3/1.5 1,304 (+9%) 11mo $370,000 $284 47
35 Butternut Hollow Rd 0.72mi 3/1.5 1,276 (+7%) 21mo $345,000 $270 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-21.2%
Equity multiple
0.27×
Total profit
$-51,227
Equity at exit
$37,127
10-year hold
IRR
-14.7%
Equity multiple
0.16×
Total profit
$-58,510
Equity at exit
$21,529

Cash invested: $69,720 (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 01089

Active inventory
22
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,978 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$324 /mo · $3,890/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$415
Net cashflow
$-171

Break-even live

Break-even rent $2,195
Max offer price $218,724
Occupancy floor

Sensitivity live

Price -10% $-30 -5% $-101 +0% $-171 +5% $-242 +10% $-312
Rent -10% $-328 -5% $-250 +0% $-171 +5% $-93 +10% $-15
Rate -1.0pp $-46 -0.5pp $-108 base $-171 +0.5pp $-236 +1.0pp $-302

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
$62,250
Closing costs
$7,470
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 21 events

  1. 2026-06-18
    days on market $249,000 Active 59 DOM
  2. 2026-06-17
    days on market $249,000 Active 58 DOM
  3. 2026-06-16
    days on market $249,000 Active 57 DOM
  4. 2026-06-15
    days on market $249,000 Active 56 DOM
  5. 2026-06-14
    days on market $249,000 Active 54 DOM
  6. 2026-06-13
    days on market $249,000 Active 53 DOM
  7. 2026-06-10
    days on market $249,000 Active 51 DOM
  8. 2026-06-09
    days on market $249,000 Active 50 DOM
  9. 2026-06-08
    days on market $249,000 Active 49 DOM
  10. 2026-06-07
    days on market $249,000 Active 48 DOM
  11. 2026-06-03
    days on market $249,000 Active 44 DOM
  12. 2026-06-02
    days on market $249,000 Active 43 DOM
  13. 2026-06-01
    days on market $249,000 Active 42 DOM
  14. 2026-05-31
    days on market $249,000 Active 41 DOM
  15. 2026-05-30
    days on market $249,000 Active 40 DOM
  16. 2026-04-20
    listed $225,000 New 991-char remark
    Show marketing remark (991 chars)

    An exceptional opportunity awaits at 514 Dewey St, West Springfield, MA, United States. This single-family residence, built in 1952, presents a compelling prospect, positioning itself as a great investment property and an inviting canvas for handy homeowners eager to infuse their personal vision. Imagine evenings spent in the comfortable living room, where the inviting glow and warmth of the fireplace create a serene atmosphere, perfect for quiet reflection or engaging conversation. The kitchen, a space designed for culinary exploration, features stylish shaker cabinets, offering both aesthetic appeal and practical storage for all your kitchen essentials. Within the single full bathroom, convenience is paramount with a refreshing walk-in shower, a thoughtful inclusion for ease and comfort. Beyond these well-appointed spaces, this property offers three versatile bedrooms. SALE IS SUBJECT TO THIRD PARTY APPROVALPROPERTY IS CURRENTLY OCCUPIED, DO NOT DISTURB..., DRIVE BY ONLY!!!!

  17. 2017-04-07
    soldstatus $200,000 520-char remark
    Show marketing remark (520 chars)

    Classic vinyl sided Cape Cod home conveniently located featuring a beautiful yard, a tremendously over sized 2 car attached garage & many wonderful updates. (list available in office). Some of these updates include a new Lennox high efficiency furnace (2015), finished basement w/full bath & laundry room (2006), installed soffit vents & ventilation pipes in attic (2011) & many more. Refrigerator, stove, washer, dryer, freezer are all included for the buyer's enjoyment . Make your appointment today!

  18. 2017-01-31
    listed $199,900 520-char remark
    Show marketing remark (520 chars)

    Classic vinyl sided Cape Cod home conveniently located featuring a beautiful yard, a tremendously over sized 2 car attached garage & many wonderful updates. (list available in office). Some of these updates include a new Lennox high efficiency furnace (2015), finished basement w/full bath & laundry room (2006), installed soffit vents & ventilation pipes in attic (2011) & many more. Refrigerator, stove, washer, dryer, freezer are all included for the buyer's enjoyment . Make your appointment today!

  19. 2005-08-31
    soldstatus $238,500
  20. 2005-08-30
    soldstatus $238,500
  21. 2005-04-15
    listed $238,500

ⓘ 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
$3,890 · $324/mo
Projected year-2 tax
$3,890 · $324/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$23,731
− Mortgage interest
−$13,948
− Property taxes
−$3,890
− Insurance
−$1,245
− Repairs & maintenance
−$1,899
− Management
−$1,899
− Depreciation
−$7,244
Taxable loss
−$6,392
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,534
After-tax cash flow
$-523/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
West Springfield
NCES district ID
2512510
Math proficiency
30% ▼ -17.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$51,558
Composite
31.69/100
National rank
#5921
State rank
#225 of 302 in MA

Livability — West Springfield Town

Score
59/100
State rank
#226
US rank
#20022

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Springfield Town, MA
County
Hampden County · 230,965 people
City population
28,635
Metro
Springfield, MA
Population (ZIP)
28,772
Household income
$69,371
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1379.0

Population outlook (Hampden County) Hauer SSP2

Today (2025)
485,646 people
By 2030
491,517 · +1.2%
By 2040
500,539 · +3.1%
By 2050
508,827 · +4.8%
By 2075
539,167 · +11.0%
By 2100
545,698 · +12.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 13% Two or more races 7% Asian 6% Black 4%
Hispanic origin (detail)
Puerto Rican 9%
Common ancestry
Lithuanian 9% Romanian 6% Arab 3%
Foreign-born
18% · Canada, India, China
Languages at home
73% English-only · Spanish 9% Other Indo-European 7% Russian/Polish/Slavic 4%

Political lean MEDSL · Hampden

2024 margin
Lean D (+8.9) · D 53.4% · R 44.5% · Other 2.1%
2008→2024 swing
-16.4pp toward R · 2008: 25.3pp · 2024: 8.9pp
All cycles
2024: D+8.9 2020: D+17.7 2016: D+16.0 2012: D+25.4 2008: D+25.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -336.37%
Current HPI
282.9476
Rent YoY
Metro
Springfield, MA
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

-5.7% since first listed
6 events — show timeline
  • 2026-04-20 Listed $225,000 MLS PIN
  • 2017-04-07 Sold (MLS) $200,000 MLS PIN
  • 2017-01-31 Listed $199,900 MLS PIN
  • 2005-08-31 Sold (Public Records) $238,500 Public Records
  • 2005-08-30 Sold (MLS) $238,500 MLS PIN
  • 2005-04-15 Listed $238,500 MLS PIN

Property tax history

+2.1%/yr

Latest (2023): $3,890 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…