CashFlowRE
Sign in Sign up
308 Shaker Ridge Dr
C+ Composite 61.11
Why this score? — see what drove the C+ 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 +26.9/30.0
  • DSCR +9.3/10.0
  • 1% rule +6.9/10.0
  • Schools +5.1/10.0
  • Appreciation +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$840,000

308 Shaker Ridge Dr · Pittsfield, MA 12029
4 bd · 3.0 ba · 2,189 sqft · SingleFamily public records · 166 Days on market
Built 1982 6.66 ac lot $384/sqft · 38% above area Est $609k · 38% over $42/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

MAJOR PRICE IMPROVEMENT TO SELL!! Discover your own private sanctuary! Nestled in the woods, enjoy breathtaking Queechy Lake views from every level. Relax or entertain on spacious decks. Perfect retreat or full-time living with lake rights. The open floorplan floods the main living area with light and views. 3 bedrooms, a full bath on the bottom floor. The main bedroom ensuite on the top floor has an office you can step out on to your top deck to take it all in. No shortage of storage space in this 1980's custom home. An outside shower on the deck is another plus. A one car garage with a workout/yoga room attached is also included. A wonderful retreat to get away to or live full time. Tennis court nearby as is Berkshires for Skiing & culture. Hudson, Chatham, Albany, all within 30 minutes. Close to I-90, TSP and I-87.

Key facts

  • Queechy lake view
  • Open floor plan
  • One car garage

Tags

QUEECHY LAKE VIEWMULTI LEVEL DECKSOPEN FLOOR PLANWALLS OF WINDOWSOUTDOOR SHOWERONE CAR GARAGE

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/3.0-bath single-family listed at $840k.

Deal economics

  • At list price, monthly cash flow is $2k ($28k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $840k).
  • Recommended offer: $739k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% 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+, schools D.
  • New Lebanon Central School District (rural): math 56% / reading 57% proficiency, ranked #313 of 755 in NY (top 42%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 1 comparable units currently listed for rent nearby; 136 units permitted in Columbia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.5%/yr); year-one equity from $6k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Columbia County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-1.5% appreciation + 3.0% rent growth), your $235k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($739k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $85k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $251k; list at $840k implies a 234% gain — meaningful room to come down on a strong offer.
Recommended offer $739,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.19%
Cap rate
9.60%
Cash-on-cash
11.83%
DSCR
1.53
GRM
7.0

CMA / ARV

ARV (median comp)
$609,154
List price
$840,000
Delta
37.90%
Verdict
OVERPRICED
Comps
5 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
319 Shaker Ridge Dr 0.09mi 3/2.5 (-1) 2,134 (-2%) 18mo $658,000 $308 69
75 Shaker Ridge Dr 0.34mi 3/3.0 (-1) 2,047 (-6%) 9mo $1,400,000 $684 61

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-1.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.3%
Equity multiple
1.27×
Total profit
$63,977
Equity at exit
$181,054
10-year hold
IRR
13.4%
Equity multiple
2.25×
Total profit
$293,753
Equity at exit
$172,182

Cash invested: $235,200 (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 12029

Home prices YoY
-0.4%
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$10,000 medium interval (Pro) →
Mortgage (P&I)
$4,405
Tax from tax record
$785 /mo · $9,422/yr
Insurance
$350
HOA
$42
Vacancy / Maint / Mgmt
$2,100
Net cashflow
$2,318

Break-even live

Break-even rent $7,066
Max offer price $840,000
Occupancy floor 72%

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
$210,000
Closing costs
$25,200
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
77 Vandenburg Rd Canaan, NY 3.0 3.5 2800 $10,000 $3.57 23d 1 1.09mi

HOA detail

Monthly dues
$42 · $504/yr

Listing history 29 events

  1. 2026-06-19
    days on market $840,000 Active 166 DOM
  2. 2026-06-18
    days on market $840,000 Active 165 DOM
  3. 2026-06-17
    days on market $840,000 Active 164 DOM
  4. 2026-06-16
    days on market $840,000 Active 163 DOM
  5. 2026-06-15
    days on market $840,000 Active 162 DOM
  6. 2026-06-14
    days on market $840,000 Active 160 DOM
  7. 2026-06-12
    days on market $840,000 Active 159 DOM
  8. 2026-06-09
    days on market $840,000 Active 156 DOM
  9. 2026-06-08
    days on market $840,000 Active 155 DOM
  10. 2026-06-07
    days on market $840,000 Active 154 DOM
  11. 2026-06-03
    price $840,000 Active 149 DOM
  12. 2026-06-02
    days on market $925,000 Active 149 DOM
  13. 2026-06-01
    days on market $925,000 Active 148 DOM
  14. 2026-05-31
    days on market $925,000 Active 147 DOM
  15. 2026-05-30
    days on market $925,000 Active 146 DOM
  16. 2026-01-04
    listed $925,000 Active 836-char remark
    Show marketing remark (1094 chars)

    Significant price reduction. Discover your own private sanctuary nestled in the woods, with a breathtaking Queechy Lake view from every level of the home. Relax or entertain on expansive multi‑level decks that overlook the water, perfect for a weekend retreat or full‑time lakeview living. The open floor plan and walls of windows flood the main living area with natural light and stunning views in every season. The home offers three comfortable bedrooms and a full bath on the lower level, plus a private main bedroom en‑suite on the top floor, along with an additional office or reading room ideal for work or quiet relaxation. An outdoor shower on the deck adds a special touch, allowing you to rinse off while taking in the lake scenery. A one‑car garage with an attached workout or yoga room provides even more flexible space for hobbies and wellness. This custom‑built 1980s home sits in a wooded compound that includes access to a tennis court and is just a short drive to premier Berkshire skiing and the rich cultural attractions of the region, including theaters, music, and museums

  17. 2026-01-04
    listed $925,000 Active 1094-char remark
    Show marketing remark (1094 chars)

    Significant price reduction. Discover your own private sanctuary nestled in the woods, with a breathtaking Queechy Lake view from every level of the home. Relax or entertain on expansive multi‑level decks that overlook the water, perfect for a weekend retreat or full‑time lakeview living. The open floor plan and walls of windows flood the main living area with natural light and stunning views in every season. The home offers three comfortable bedrooms and a full bath on the lower level, plus a private main bedroom en‑suite on the top floor, along with an additional office or reading room ideal for work or quiet relaxation. An outdoor shower on the deck adds a special touch, allowing you to rinse off while taking in the lake scenery. A one‑car garage with an attached workout or yoga room provides even more flexible space for hobbies and wellness. This custom‑built 1980s home sits in a wooded compound that includes access to a tennis court and is just a short drive to premier Berkshire skiing and the rich cultural attractions of the region, including theaters, music, and museums

  18. 2026-01-03
    price $925,000
  19. 2025-12-26
    historical
  20. 2025-10-03
    historical
  21. 2025-09-16
    price $955,000
  22. 2025-08-30
    price $975,000
  23. 2025-08-30
    price $824,999
  24. 2025-08-05
    price $955,000
  25. 2025-08-05
    price $955,000
  26. 2025-06-26
    listed $1,025,000 Active
  27. 2025-06-26
    listed $1,025,000 Active
  28. 2025-06-26
    listed $1,025,000 Active
  29. 1994-09-12
    soldstatus $251,250

ⓘ 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
$9,422 · $785/mo
Projected year-2 tax
$9,877 · $823/mo
Expected delta
+$455/yr (+$38/mo · 4.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 1/10 Low 6 d/yr ≥91°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 7% 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
$120,000
− Mortgage interest
−$47,053
− Property taxes
−$9,422
− Insurance
−$4,200
− Repairs & maintenance
−$9,600
− Management
−$9,600
− HOA
−$504
− Depreciation
−$24,436
Taxable income
$15,185
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,644
After-tax cash flow
$24,169/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
New Lebanon Central School District
NCES district ID
3620430
Math proficiency
56% ▲ 1.00%
Reading proficiency
57% ▼ -3.00%
Median HH income
$60,848
Composite
50.96/100
National rank
#3837
State rank
#313 of 755 in NY

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

City population
44,848
Population (ZIP)
1,017

Population outlook (Columbia County) Hauer SSP2

Today (2025)
58,662 people
By 2030
56,557 · -3.6%
By 2040
51,324 · -12.5%
By 2050
45,790 · -21.9%
By 2075
35,232 · -39.9%
By 2100
25,846 · -55.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Black 5% Two or more races 3%
Common ancestry
Slovak 8% Romanian 4% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
97% English-only · Other Asian/Pacific 1% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Columbia

2024 margin
D (+14.7) · D 57.4% · R 42.6%
2008→2024 swing
+1.3pp toward D · 2008: 13.4pp · 2024: 14.7pp
All cycles
2024: D+14.7 2020: D+16.7 2016: D+1.4 2012: D+11.7 2008: D+13.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.54%
Current HPI
384.886
Rent YoY
Metro
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

+268.2% since first listed
14 events — show timeline
  • 2026-01-04 Listed $925,000 Global MLS
  • 2026-01-04 Listed $925,000 HVCRMLS
  • 2026-01-03 Price Changed $925,000 Global MLS
  • 2025-12-26 Listing Removed Global MLS
  • 2025-10-03 Listing Removed BCMLS
  • 2025-09-16 Price Changed $955,000 HVCRMLS
  • 2025-08-30 Price Changed $975,000 BCMLS
  • 2025-08-30 Price Changed $824,999 HVCRMLS
  • 2025-08-05 Price Changed $955,000 Global MLS
  • 2025-08-05 Price Changed $955,000 HVCRMLS
  • 2025-06-26 Listed $1,025,000 HVCRMLS
  • 2025-06-26 Listed $1,025,000 BCMLS
  • 2025-06-26 Listed $1,025,000 Global MLS
  • 1994-09-12 Sold (Public Records) $251,250 Public Records

Property tax history

-0.4%/yr

Latest (2025): $9,422 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…