CashFlowRE
Sign in Sign up
30 Lenox Ave Triplex
B+ Composite 77.95
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$129,900

30 Lenox Ave · Pittsfield, MA 01201
7 bd · 3.0 ba · 3,360 sqft · MultiFamily public records · 4 Days on market
Built 1910 7,405 sqft lot $39/sqft · 47% below area Est $244k · 47% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Nice investment opportunity!

Key facts

  • Updated electrical
  • Off street parking
  • Newer roof

Tags

NEWER ROOFUPDATED ELECTRICALOFF STREET PARKINGCLOSE PROXIMITY TO DOWNTOWN

Property features AI

Exterior

  • Utilities: Public sewer
  • Home design: Fixer condition
  • Construction: Asphalt roof; Total building area approximately 3360
  • Exterior features: Public bus access; Public trash pickup

Interior

  • Flooring: Linoleum flooring; Wood flooring
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Oil heating
  • Interior features: Cable available; Accessible bedroom; Accessible full bathroom

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 × 2-bed/1.0-bath units multifamily listed at $130k.

Deal economics

  • At list price, monthly cash flow is $3k ($31k/yr) — positive. Per door: $850/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $130k).
  • Cap rate 29.8% 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); Taconic High (math 27% / reading 37%, grade F, #255 of 343 statewide, top 77%, 860 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); 278 active listings in the ZIP; 130 units permitted in Berkshire County in 2024 (10 in 5+ unit buildings).
  • At $4,427/mo this rent would consume 75% 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 $898 of loan paydown is wiped out by about $4k 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 $36k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 14y 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.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,900

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 1910 — 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
3.41%
Cap rate
29.84%
Cash-on-cash
84.09%
DSCR
4.74
GRM
2.4

CMA / ARV

ARV (median comp)
$244,036
List price
$129,900
Delta
-46.77%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
30 Lenox Ave 0.00mi 7/3.0 3,360 (0%) 1mo $125,000 $37 99
76-78 Stoddard Ave 0.37mi 7/3.0 3,120 (-7%) 4mo $275,000 $88 68
38-40 Hull Ave 0.30mi 8/3.5 (+1) 3,206 (-5%) 13mo $250,000 $78 61
10 Cherry St 0.63mi 6/4.0 (-1) 3,320 (-1%) 2mo $295,000 $89 58
150 Lenox Ave 0.26mi 7/2.5 3,005 (-11%) 13mo $300,000 $100 57
9-11 Myrtle St 0.24mi 8/4.0 (+1) 3,744 (+11%) 6mo $420,000 $112 56
52-58 N Pearl St 0.56mi 8/4.0 (+1) 3,488 (+4%) 8mo $395,000 $113 52
27-29 Daniels Ave 0.75mi 6/2.5 (-1) 3,216 (-4%) 8mo $145,000 $45 45
33-35 Wellington Ave 0.49mi 8/4.0 (+1) 3,024 (-10%) 12mo $335,000 $111 42
21 Pleasant St 0.60mi 7/4.0 2,951 (-12%) 10mo $375,000 $127 40
43-45 Grove St 0.51mi 8/2.0 (+1) 2,856 (-15%) 11mo $247,000 $86 33
42 Brown St 0.67mi 8/4.0 (+1) 3,696 (+10%) 18mo $120,000 $32 28

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
89.9%
Equity multiple
5.49×
Total profit
$163,415
Equity at exit
$19,369
10-year hold
IRR
93.9%
Equity multiple
13.41×
Total profit
$451,390
Equity at exit
$11,231

Cash invested: $36,372 (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
278
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$4,427 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$213 /mo · $2,557/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$930
Net cashflow
$2,549

Break-even live

Break-even rent $1,201
Max offer price $129,900
Occupancy floor 37%

Sensitivity live

Price -10% $2,622 -5% $2,586 +0% $2,549 +5% $2,512 +10% $2,475
Rent -10% $2,199 -5% $2,374 +0% $2,549 +5% $2,724 +10% $2,899
Rate -1.0pp $2,614 -0.5pp $2,582 base $2,549 +0.5pp $2,515 +1.0pp $2,481

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

UnitsBedsBathsEst. rent
Total (3 units) $4,427

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
$32,475
Closing costs
$3,897
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 6 events

  1. 2026-05-05
    status Pending 226-char remark
  2. 2026-05-01
    listed $129,900 Active 226-char remark
  3. 2012-10-30
    soldstatus $115,000 28-char remark
    Show marketing remark (28 chars)

    Nice investment opportunity!

  4. 2012-08-06
    listed $138,000 28-char remark
    Show marketing remark (28 chars)

    Nice investment opportunity!

  5. 1995-04-07
    soldstatus $79,931
  6. 1987-10-15
    soldstatus $83,000

ⓘ 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
$2,557 · $213/mo
Projected year-2 tax
$2,557 · $213/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$53,124
− Mortgage interest
−$7,276
− Property taxes
−$2,557
− Insurance
−$650
− Repairs & maintenance
−$4,250
− Management
−$4,250
− Depreciation
−$3,779
Taxable income
$30,362
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,287
After-tax cash flow
$23,300/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

+50.6% since first listed
7 events — show timeline
  • 2026-05-28 Sold (MLS) $125,000 BCMLS
  • 2026-05-05 Pending BCMLS
  • 2026-05-01 Listed $129,900 BCMLS
  • 2012-10-30 Sold (MLS) $115,000 BCMLS
  • 2012-08-06 Listed $138,000 BCMLS
  • 1995-04-07 Sold (Public Records) $79,931 Public Records
  • 1987-10-15 Sold (Public Records) $83,000 Public Records

Property tax history

+1.3%/yr

Latest (2023): $2,557 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…