CashFlowRE
Sign in Sign up
17 Wallace Pl Duplex
B- Composite 69.78
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
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • ARV discount +8.1/15.0
  • 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

$239,900

17 Wallace Pl · Pittsfield, MA 01201
4 bd · 2.0 ba · 1,928 sqft · MultiFamily public records · 66 Days on market
Built 1880 3,585 sqft lot Est $243k · at est.

🖨 Deal sheet (PDF) 📄 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 MLS

Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

Key facts

  • Laminated flooring
  • Two-family home
  • Brand-new kitchens

Tags

TWO-FAMILY HOMEBRAND-NEW KITCHENSUPDATED HEATING SYSTEMSLAMINATED FLOORINGFULLY SEPARATED UTILITIESLOW-MAINTENANCE PROPERTY

Property features AI

Finance

  • Other: Lot frontage on a public road; Lot size approximately 0.08 acre
  • HOA & community: Not a senior community

Exterior

  • Parking: 2 off-street parking spaces (open)
  • Utilities: Public water; Public sewer; 100 amp electric service
  • Home design: 2-family up/down configuration; 2 stories
  • Construction: Built approximately (year from public records); Conventional (2x4–2x6) construction; Stone foundation; Shingle roof; Brown exterior color
  • Exterior features: Fenced/enclosed yard; Porch

Interior

  • Kitchen: Range; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump provides heating; Heat pump provides cooling
  • Interior features: Total of 10 rooms; Two rental units (both currently leased)

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/1.0-bath units multifamily listed at $240k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $557/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $226k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.9% 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.
  • 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.
  • Market conditions: Rents rising fast (+7.7%/yr); 278 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 130 units permitted in Berkshire County in 2024 (10 in 5+ unit buildings).
  • At $3,303/mo this rent would consume 56% 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 $2k of loan paydown is wiped out by about $7k 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 $67k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 19y 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.
  • Current owner paid $90k; list at $240k implies a 167% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $225,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% 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 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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
1.38%
Cap rate
11.87%
Cash-on-cash
19.91%
DSCR
1.89
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$242,928
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5-7 Wallace Pl 0.03mi 4/2.0 1,964 (+2%) 12mo $250,000 $127 85
70-72 Elm St 0.55mi 4/2.0 1,780 (-8%) 4mo $282,710 $159 58
171 Francis Ave 0.48mi 4/2.0 2,045 (+6%) 11mo $100,000 $49 58
36 Division St 0.61mi 4/2.0 1,832 (-5%) 10mo $250,000 $136 55
500 Fenn St 0.29mi 4/3.0 2,208 (+14%) 5mo $285,000 $129 54
92 W Housatonic St 0.73mi 3/2.0 (-1) 1,872 (-3%) 8mo $235,000 $126 50
39 Circular Ave 0.64mi 4/2.0 1,728 (-10%) 6mo $209,900 $121 48
114 Danforth Ave 0.72mi 5/2.0 (+1) 1,828 (-5%) 6mo $289,900 $159 48
509 Tyler St 0.61mi 4/2.0 1,701 (-12%) 13mo $185,000 $109 42
217-219 Bradford St 0.50mi 5/2.0 (+1) 2,160 (+12%) 12mo $233,200 $108 41
308-310 West St 0.72mi 4/3.0 1,802 (-6%) 13mo $128,625 $71 41
790 North St 0.66mi 4/2.0 2,186 (+13%) 13mo $270,000 $124 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 · 7.72% rent growth · sell at horizon

5-year hold
IRR
17.0%
Equity multiple
1.72×
Total profit
$48,503
Equity at exit
$35,770
10-year hold
IRR
28.5%
Equity multiple
4.09×
Total profit
$207,799
Equity at exit
$20,742

Cash invested: $67,172 (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
12.1×

Monthly cashflow live

Estimated rent
$3,303 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$137 /mo · $1,640/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$694
Net cashflow
$1,115

Break-even live

Break-even rent $1,892
Max offer price $239,900
Occupancy floor 61%

Sensitivity live

Price -10% $1,250 -5% $1,183 +0% $1,115 +5% $1,047 +10% $979
Rent -10% $854 -5% $984 +0% $1,115 +5% $1,245 +10% $1,376
Rate -1.0pp $1,235 -0.5pp $1,176 base $1,115 +0.5pp $1,053 +1.0pp $989

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

UnitsBedsBathsEst. rent
Total (2 units) $3,303

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
$59,975
Closing costs
$7,197
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
117 Lincoln St Unit 117 Pittsfield, MA 4.0 2.0 1500 $2,000 $1.33 44d 1 0.34mi
76 Stoddard Ave Unit 78 Pittsfield, MA 4.0 1.5 1560 $2,000 $1.28 44d 1 0.59mi
88 Wahconah St Pittsfield, MA 4.0 1.5 1292 $2,300 $1.78 44d 1 0.73mi
19 Atwood Ave Pittsfield, MA 3.0 1.0 1350 $1,600 $1.19 44d 1 0.81mi

Listing history 33 events

  1. 2026-06-21
    days on market $239,900 Active 66 DOM
  2. 2026-06-19
    days on market $239,900 Active 64 DOM
  3. 2026-06-18
    days on market $239,900 Active 63 DOM
  4. 2026-06-17
    days on market $239,900 Active 62 DOM
  5. 2026-06-16
    days on market $239,900 Active 61 DOM
  6. 2026-06-15
    days on market $239,900 Active 60 DOM
  7. 2026-06-14
    days on market $239,900 Active 58 DOM
  8. 2026-06-12
    days on market $239,900 Active 57 DOM
  9. 2026-06-09
    days on market $239,900 Active 54 DOM
  10. 2026-06-08
    days on market $239,900 Active 53 DOM
  11. 2026-06-07
    days on market $239,900 Active 52 DOM
  12. 2026-06-05
    days on market $239,900 Active 49 DOM
  13. 2026-06-02
    days on market $239,900 Active 47 DOM
  14. 2026-06-01
    statusdays on market $239,900 Active 46 DOM
  15. 2026-05-31
    days on market $239,900 Extended 45 DOM
  16. 2026-05-30
    days on market $239,900 Extended 44 DOM
  17. 2026-05-22
    status Back On Market
  18. 2026-05-21
    status Active 452-char remark
    Show marketing remark (452 chars)

    Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

  19. 2026-05-21
    price $249,900 452-char remark
    Show marketing remark (452 chars)

    Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

  20. 2026-01-22
    historical
  21. 2025-12-23
    status Back On Market
    Show marketing remark (452 chars)

    Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

  22. 2025-12-23
    status Active 452-char remark
    Show marketing remark (452 chars)

    Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

  23. 2025-12-13
    status Pending 452-char remark
    Show marketing remark (452 chars)

    Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

  24. 2025-12-13
    historical 452-char remark
    Show marketing remark (452 chars)

    Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

  25. 2025-12-12
    status Under Agreement
  26. 2025-12-07
    listed $239,900 New
    Show marketing remark (452 chars)

    Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

  27. 2025-12-07
    listed $239,900 Active 452-char remark
    Show marketing remark (452 chars)

    Recently renovated two-family home offering true turnkey convenience! Both units feature brand-new kitchens and bathrooms, updated heating systems, and stylish laminated flooring throughout. With all utilities fully separated, this low-maintenance property is ideal for investors seeking a hassle-free addition to their portfolio. Whether you're expanding your investments or starting fresh, this well-updated, income-ready property is the perfect fit.

  28. 2007-10-24
    soldstatus $90,000
  29. 2007-05-16
    historical
  30. 2007-03-22
    listed $105,000
  31. 2006-04-14
    soldstatus $70,000
  32. 1994-06-14
    soldstatus $78,720
  33. 1990-10-25
    soldstatus $63,500

ⓘ 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
$1,640 · $137/mo
Projected year-2 tax
$2,295 · $191/mo
Expected delta
+$655/yr (+$55/mo · 40.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% 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
$39,636
− Mortgage interest
−$13,438
− Property taxes
−$1,640
− Insurance
−$1,200
− Repairs & maintenance
−$3,171
− Management
−$3,171
− Depreciation
−$6,979
Taxable income
$10,038
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,409
After-tax cash flow
$10,967/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

+293.5% since first listed
17 events — show timeline
  • 2026-05-22 Relisted MLS PIN
  • 2026-05-21 Relisted BCMLS
  • 2026-05-21 Price Changed $249,900 BCMLS
  • 2026-01-22 Listing Removed MLS PIN
  • 2025-12-23 Relisted MLS PIN
  • 2025-12-23 Relisted BCMLS
  • 2025-12-13 Pending BCMLS
  • 2025-12-13 Listing Removed BCMLS
  • 2025-12-12 Pending MLS PIN
  • 2025-12-07 Listed $239,900 BCMLS
  • 2025-12-07 Listed $239,900 MLS PIN
  • 2007-10-24 Sold (Public Records) $90,000 Public Records
  • 2007-05-16 Listing Removed BCMLS
  • 2007-03-22 Listed $105,000 BCMLS
  • 2006-04-14 Sold (Public Records) $70,000 Public Records
  • 1994-06-14 Sold (Public Records) $78,720 Public Records
  • 1990-10-25 Sold (Public Records) $63,500 Public Records

Property tax history

+0.7%/yr

Latest (2023): $1,640 · +6.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…