CashFlowRE
Sign in Sign up
427-429 Deerfield St Multi-family
B- Composite 65.14
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 +28.8/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$225,000

427-429 Deerfield St · Greenfield, MA 01301
4 bd · 2.0 ba · 2,668 sqft · MultiFamily · 101 Days on market
Built 1841 Good condition 0.25 ac lot $84/sqft · 55% below area ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Opportunity awaits at this spacious property conveniently located on Deerfield Street in Greenfield! Currently marketed as a single-family home, this versatile property offers 4 bedrooms and 2 full bathrooms with tall ceilings that create an open, airy feel throughout the living spaces. The layout provides flexibility for a variety of living arrangements and could potentially be utilized as a two-family property with the addition of a second egress, offering future possibilities for the next owner. Situated in a prime location with easy access to major routes, this home is ideal for commuters or anyone looking to be close to area amenities while still enjoying the charm of Greenfield. Whether you’re looking for a spacious single-family home or exploring options for multi-generational living or investment potential, this property offers a great opportunity to make it your own. Bring your vision and unlock the possibilities!

Key facts

  • Spacious property
  • Prime location
  • 0.25 acre lot

Tags

SPACIOUS PROPERTYPRIME LOCATIONEASY ACCESS TO MAJOR ROUTES

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-bed/2.0-bath multifamily listed at $225k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $703 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $205k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 5.0% in Greenfield — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Greenfield (town): math 15% / reading 32% proficiency, ranked #279 of 302 in MA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 18 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 89 units permitted in Franklin County in 2024 (22 in 5+ unit buildings).
  • At $2,928/mo this rent would consume 63% of the median local household income ($56k/yr) (locally 1270% 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Franklin County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $63k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($205k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1841 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $204,750 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1841 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.30%
Cap rate
10.34%
Cash-on-cash
14.45%
DSCR
1.64
GRM
6.4

CMA / ARV

ARV (median comp)
$496,533
List price
$225,000
Delta
-54.69%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
3.5%
Equity multiple
1.13×
Total profit
$8,387
Equity at exit
$33,548
10-year hold
IRR
13.0%
Equity multiple
2.04×
Total profit
$65,268
Equity at exit
$19,454

Cash invested: $63,000 (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 01301

Home prices YoY
-24.0%
Active inventory
18
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$2,928 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax est. 1.5%
$281 /mo · $3,375/yr
Insurance
$94
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$615
Net cashflow
$703

Break-even live

Break-even rent $2,039
Max offer price $225,000
Occupancy floor 71%

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
$56,250
Closing costs
$6,750
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
48 Congress St Greenfield, MA 5.0 3.0 3134 $4,500 $1.44 13d 1 0.84mi

Listing history 18 events

  1. 2026-06-18
    days on market $225,000 Active 101 DOM
  2. 2026-06-17
    days on market $225,000 Active 100 DOM
  3. 2026-06-16
    days on market $225,000 Active 99 DOM
  4. 2026-06-15
    days on market $225,000 Active 98 DOM
  5. 2026-06-14
    days on market $225,000 Active 96 DOM
  6. 2026-06-13
    days on market $225,000 Active 95 DOM
  7. 2026-06-10
    days on market $225,000 Active 93 DOM
  8. 2026-06-09
    days on market $225,000 Active 92 DOM
  9. 2026-06-08
    days on market $225,000 Active 91 DOM
  10. 2026-06-07
    days on market $225,000 Active 90 DOM
  11. 2026-06-03
    days on market $225,000 Active 86 DOM
  12. 2026-06-02
    days on market $225,000 Active 85 DOM
  13. 2026-06-01
    days on market $225,000 Active 84 DOM
  14. 2026-05-31
    days on market $225,000 Active 83 DOM
  15. 2026-05-30
    days on market $225,000 Active 82 DOM
  16. 2026-05-19
    price $225,000 942-char remark
    Show marketing remark (942 chars)

    Opportunity awaits at this spacious property conveniently located on Deerfield Street in Greenfield! Currently marketed as a single-family home, this versatile property offers 4 bedrooms and 2 full bathrooms with tall ceilings that create an open, airy feel throughout the living spaces. The layout provides flexibility for a variety of living arrangements and could potentially be utilized as a two-family property with the addition of a second egress, offering future possibilities for the next owner. Situated in a prime location with easy access to major routes, this home is ideal for commuters or anyone looking to be close to area amenities while still enjoying the charm of Greenfield. Whether you’re looking for a spacious single-family home or exploring options for multi-generational living or investment potential, this property offers a great opportunity to make it your own. Bring your vision and unlock the possibilities!

  17. 2026-04-07
    price $240,000 942-char remark
    Show marketing remark (942 chars)

    Opportunity awaits at this spacious property conveniently located on Deerfield Street in Greenfield! Currently marketed as a single-family home, this versatile property offers 4 bedrooms and 2 full bathrooms with tall ceilings that create an open, airy feel throughout the living spaces. The layout provides flexibility for a variety of living arrangements and could potentially be utilized as a two-family property with the addition of a second egress, offering future possibilities for the next owner. Situated in a prime location with easy access to major routes, this home is ideal for commuters or anyone looking to be close to area amenities while still enjoying the charm of Greenfield. Whether you’re looking for a spacious single-family home or exploring options for multi-generational living or investment potential, this property offers a great opportunity to make it your own. Bring your vision and unlock the possibilities!

  18. 2026-03-09
    listed $250,000 New 942-char remark
    Show marketing remark (942 chars)

    Opportunity awaits at this spacious property conveniently located on Deerfield Street in Greenfield! Currently marketed as a single-family home, this versatile property offers 4 bedrooms and 2 full bathrooms with tall ceilings that create an open, airy feel throughout the living spaces. The layout provides flexibility for a variety of living arrangements and could potentially be utilized as a two-family property with the addition of a second egress, offering future possibilities for the next owner. Situated in a prime location with easy access to major routes, this home is ideal for commuters or anyone looking to be close to area amenities while still enjoying the charm of Greenfield. Whether you’re looking for a spacious single-family home or exploring options for multi-generational living or investment potential, this property offers a great opportunity to make it your own. Bring your vision and unlock the possibilities!

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 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
$35,140
− Mortgage interest
−$12,603
− Property taxes
−$3,375
− Insurance
−$1,792
− Repairs & maintenance
−$2,811
− Management
−$2,811
− Depreciation
−$6,545
Taxable income
$5,202
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,248
After-tax cash flow
$7,186/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 Cosmetic rehab

This multi-family property is in good condition with cosmetic updates needed. It offers a spacious layout and is located in a prime location, making it an attractive investment opportunity.

Value-add opportunities

  • Both paint exterior — Enhances curb appeal and resale value
  • Both paint trim — Improves curb appeal and resale value
  • Both landscaping — Enhances curb appeal and rental value

Renovation cost estimate screening

Value-add ROI direction

  • Both paint exterior — Enhances curb appeal and resale value
  • Both paint trim — Improves curb appeal and resale value
  • Both landscaping — Enhances curb appeal and rental 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)

District
Greenfield
NCES district ID
2505490
Math proficiency
15% ▼ -15.00%
Reading proficiency
32% ▼ -1.00%
Median HH income
$46,910
Composite
20.45/100
National rank
#8580
State rank
#279 of 302 in MA

Livability — Greenfield

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

Census & demographics

Census place
Greenfield, MA
County
Franklin County · 17,876 people
City population
17,876
Metro
Springfield, MA
Population (ZIP)
17,876
Household income
$56,176
Rent vs Own
43.9% rent · 56.1% own
Severe rent burden
1270.0

Population outlook (Franklin County) Hauer SSP2

Today (2025)
68,566 people
By 2030
66,543 · -3.0%
By 2040
60,766 · -11.4%
By 2050
54,971 · -19.8%
By 2075
42,642 · -37.8%
By 2100
31,861 · -53.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 6% Two or more races 4% Black 2% Asian 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Lithuanian 9% Romanian 7% Slovak 2%
Foreign-born
6% · Canada, China, Jamaica
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Franklin

2024 margin
Solid D (+37.8) · D 67.3% · R 29.6% · Other 3.1%
2008→2024 swing
-9.9pp toward R · 2008: 47.7pp · 2024: 37.8pp
All cycles
2024: D+37.8 2020: D+44.4 2016: D+37.0 2012: D+47.0 2008: D+47.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.80%
Current HPI
272.1354
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

-10.0% since first listed
3 events — show timeline
  • 2026-05-19 Price Changed $225,000 MLS PIN
  • 2026-04-07 Price Changed $240,000 MLS PIN
  • 2026-03-09 Listed $250,000 MLS PIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…