CashFlowRE
Sign in Sign up
340 Pleasant St Duplex
B Composite 70.7
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
  • Schools +5.0/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

340 Pleasant St · Bennington, VT 05201
3 bd · 2.0 ba · 1,300 sqft · MultiFamily public records · 51 Days on market
Built 1930 3,049 sqft lot ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Downtown Bennington duplex offering an excellent opportunity for first-time homebuyers, owner-occupants, or investors. The first-floor unit has been completely renovated with a new kitchen, updated bathroom, and new flooring throughout. Recent improvements include a repointed foundation, fully completed siding, a new roof, and a gravel driveway. Live in one unit and help offset your mortgage with rental income from the other, or continue using the property as an investment. Appears well suited for FHA, VA, USDA, and conventional financing. Conveniently located near shopping, dining, schools, medical facilities, and other everyday amenities in downtown Bennington. Bennington continues to ben

Key facts

  • New kitchen
  • New flooring
  • Completely renovated

Tags

COMPLETELY RENOVATEDNEW KITCHENUPDATED BATHROOMNEW FLOORINGREPOINTED FOUNDATIONFULLY SIDED EXTERIOR

Property features AI

Finance

  • Financial info: Two-unit building (one 2-bed unit and one 1-bed unit)

Exterior

  • Parking: Gravel driveway
  • Utilities: Public sewer; Public water; Circuit breaker electrical service; Fiber optic internet available; Telephone service available; Electric service by Green Mountain Power; Fuel delivery from Greene's Oil
  • Home design: Multi-family property; Existing construction; Beige exterior color; Built in 1930
  • Construction: Wood frame construction; Shingle roof; Unfinished basement (stairs access)
  • Exterior features: Corner lot; Level lot; Neighborhood setting; Near hospital; Gravel driveway; Shingle roof

Interior

  • Kitchen: Water heater owned
  • Bedrooms: One 2-bedroom unit (level 1); One 1-bedroom unit (level 2)
  • Flooring: Vinyl plank; Wood
  • Bathrooms: Two full bathrooms (one in each unit)
  • Heating & cooling: Oil-fired forced air heating; No central cooling
  • Interior features: Unfinished basement with interior access via stairs

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 2 × 3-bed/2.0-bath units multifamily listed at $215k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $603/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $215k).
  • Recommended offer: $209k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.4% vs local median 5.4% in Bennington — 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 64/100 on livability (#63 in VT) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: employment C-, crime D, schools F.
  • Market conditions: 65 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 59 units permitted in Bennington County in 2024 (0 in 5+ unit buildings).
  • At $3,787/mo this rent would consume 76% of the median local household income ($60k/yr) (locally 982% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Bennington County population projected at -23% 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 $60k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $208,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.76%
Cap rate
15.40%
Cash-on-cash
32.54%
DSCR
2.45
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$80,600
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
210 Division St 0.23mi 3/1.0 1,220 (-6%) 22mo $60,000 $49 56
315 County St 0.51mi 3/2.0 1,286 (-1%) 22mo $80,000 $62 56
400 South St 0.50mi 3/3.0 1,461 (+12%) 10mo $278,000 $190 43

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
17.3%
Equity multiple
1.70×
Total profit
$42,213
Equity at exit
$32,057
10-year hold
IRR
25.9%
Equity multiple
3.27×
Total profit
$136,645
Equity at exit
$18,589

Cash invested: $60,200 (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 05201

Home prices YoY
-19.3%
Active inventory
65
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$3,787 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$142 /mo · $1,705/yr
Insurance
$90
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$795
Net cashflow
$1,206

Break-even live

Break-even rent $2,260
Max offer price $215,000
Occupancy floor 63%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,787

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
$53,750
Closing costs
$6,450
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
34 West Rd Bennington, VT 2.0 1.0 1590 $2,100 $1.32 19d 1 1.43mi

Listing history 18 events

  1. 2026-06-19
    days on market $215,000 Active 51 DOM
  2. 2026-06-18
    days on market $215,000 Active 50 DOM
  3. 2026-06-17
    days on market $215,000 Active 49 DOM
  4. 2026-06-16
    days on market $215,000 Active 48 DOM
  5. 2026-06-15
    days on market $215,000 Active 47 DOM
  6. 2026-06-14
    days on market $215,000 Active 45 DOM
  7. 2026-06-12
    days on market $215,000 Active 44 DOM
  8. 2026-06-09
    days on market $215,000 Active 41 DOM
  9. 2026-06-08
    days on market $215,000 Active 40 DOM
  10. 2026-06-07
    days on market $215,000 Active 39 DOM
  11. 2026-06-07
    days on market $215,000 Active 38 DOM
  12. 2026-06-04
    pricedays on market $215,000 Active 35 DOM
  13. 2026-06-02
    days on market $229,000 Active 34 DOM
  14. 2026-06-01
    days on market $229,000 Active 33 DOM
  15. 2026-05-31
    days on market $229,000 Active 32 DOM
  16. 2026-05-31
    days on market $229,000 Active 31 DOM
  17. 2026-05-13
    price $229,000
  18. 2026-04-29
    listed $235,000 Active

ⓘ 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
$1,705 · $142/mo
Projected year-2 tax
$2,895 · $241/mo
Expected delta
+$1,190/yr (+$99/mo · 69.8%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone AE · 71% 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 3/10 Moderate 6% 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
$45,444
− Mortgage interest
−$12,043
− Property taxes
−$1,705
− Insurance
−$6,194
− Repairs & maintenance
−$3,636
− Management
−$3,636
− Depreciation
−$6,255
Taxable income
$11,976
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,874
After-tax cash flow
$11,598/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)

No district data.

Livability — Bennington

Score
64/100
State rank
#63
US rank
#14446

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bennington, VT
County
Bennington County · 14,998 people
City population
14,998
Metro
Bennington, VT
Population (ZIP)
14,998
Household income
$59,798
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
982.0

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 (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Lithuanian 10% Slovak 7% Romanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 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
▼ -60.78%
Current HPI
254.5149
Rent YoY
Metro
Bennington, VT
State GDP YoY
F500 in state
0

Price history

-2.6% since first listed
2 events — show timeline
  • 2026-05-13 Price Changed $229,000 PrimeMLS
  • 2026-04-29 Listed $235,000 PrimeMLS

Property tax history

+6.9%/yr

Latest (2024): $1,705 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…