CashFlowRE
Sign in Sign up
41-43 North Main Fourplex
C+ Composite 60.86
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 +24.8/30.0
  • ARV discount +9.3/15.0
  • DSCR +8.0/10.0
  • 1% rule +6.0/10.0
  • Schools +3.9/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$749,000

41-43 North Main · Northampton, MA 01062
6 bd · 16.0 ba · 7,468 sqft · MultiFamily public records · 36 Days on market
Built 1900 0.69 ac lot $100/sqft · 41% below area Est $779k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Excellent location in Florence center for this 4-family unit- 2- 1BR units and 2-2BR units-Good rental history!! Separate outbuilding for plenty of storage had new roof in 2005! ,New Buderus furnace and hot water heater 2005. Some windows replaced. 2012 one unit renovated, flat porch roofs replaced, deck roof, deck and back staircase. Walk to town or bike to Look Park!Some bedrooms don't have closets

Key facts

  • Off street parking
  • New gutters
  • New electrical

Tags

OFF STREET PARKINGGARDEN SPACELARGE BARNNEW WINDOWSNEW ELECTRICALNEW GUTTERS

Property features AI

Finance

  • Other: Building area total approximately 4,600; Lot size approximately 0.69 acres; Five stories total; Basement: full, interior entry, bulkhead, dirt floor, unfinished; Property address: 41-43 North Main, Northampton MA 01062; Active listing
  • HOA & community: Community features include public transportation, shopping, tennis courts, park, walk/jog trails, medical facility, laundromat, bike path, conservation area, highway access, house of worship, private and public schools, T-Station, and sidewalks

Exterior

  • Parking: Garage (1 covered space); Open parking (10 spaces); Total 11 parking spaces; Shared driveway; Off-street parking; Common parking
  • Utilities: Public water; Public sewer; 100 amp electric service; Individually metered electric; Gas connection for range
  • Home design: 4-family property; Five stories; Renovated since original construction; Yellow exterior
  • Construction: Frame construction; Stone and brick/mortar foundation; Slate roof; Originally built (year per public records) and renovated since
  • Exterior features: Porch; Balcony/Deck; Rain gutters; Garden; Shed(s); Barn/Stable; Level lot; Paved public road frontage; Publicly maintained road

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Wood flooring; Vinyl flooring
  • Bathrooms: 4 full bathrooms
  • Heating & cooling: Central heating; Hot water heating; Oil heating; Has heating; One heating unit; No cooling units
  • Interior features: Remodeled interiors; Living room; Dining room; Kitchen; Office/Den; Living room / Dining room combo; Bathroom with tub and shower; Bathroom with shower stall; Internet available (Fiber-Optic); Insulated doors; Box/Bay/Bow windows with screens; 15 total rooms

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 × 6-bed/4.0-bath units multifamily listed at $749k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $395/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $749k).
  • Recommended offer: $727k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 2.2% in Northampton — 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 78/100 on livability (#49 in MA, #2,534 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, employment A; Watch: crime D+, amenities F, cost of living F.
  • Northampton (suburban): math 36% / reading 53% proficiency, ranked #175 of 302 in MA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Leeds (math 37% / reading 62%, grade D, #330 of 938 statewide, top 38%, 298 students, 0% FRL) — zoned schools average 0% FRL vs 29% district-wide (29 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 23 active listings in the ZIP; 349 units permitted in Hampshire County in 2024 (185 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $22k of value loss. Plan a longer hold.
  • Hampshire County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($727k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $50k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $342k; list at $749k implies a 119% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $726,530 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.10%
Cap rate
8.83%
Cash-on-cash
9.05%
DSCR
1.40
GRM
7.6

CMA / ARV

ARV (median comp)
$779,437
List price
$749,000
Delta
-3.91%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-20,684
Equity at exit
$111,678
10-year hold
IRR
7.1%
Equity multiple
1.53×
Total profit
$111,558
Equity at exit
$64,760

Cash invested: $209,720 (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 01062

Active inventory
23
Price-to-rent
30.3×

Monthly cashflow live

Estimated rent
$8,239 medium interval (Pro) →
Mortgage (P&I)
$3,928
Tax from tax record
$688 /mo · $8,251/yr
Insurance
$312
HOA
$0
Vacancy / Maint / Mgmt
$1,730
Net cashflow
$1,581

Break-even live

Break-even rent $6,237
Max offer price $749,000
Occupancy floor 76%

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

UnitsBedsBathsEst. rent
Total (4 units) $8,239

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
$187,250
Closing costs
$22,470
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 19 events

  1. 2026-06-18
    days on market $749,000 Active 36 DOM
  2. 2026-06-17
    days on market $749,000 Active 35 DOM
  3. 2026-06-16
    days on market $749,000 Active 34 DOM
  4. 2026-06-15
    days on market $749,000 Active 33 DOM
  5. 2026-06-14
    statusdays on market $749,000 Active 31 DOM
  6. 2026-06-13
    days on market $749,000 Price Changed 30 DOM
  7. 2026-06-10
    pricestatusdays on market $749,000 Price Changed 28 DOM
  8. 2026-06-09
    days on market $799,000 Active 27 DOM
  9. 2026-06-08
    days on market $799,000 Active 26 DOM
  10. 2026-06-07
    days on market $799,000 Active 25 DOM
  11. 2026-06-05
    days on market $799,000 Active 22 DOM
  12. 2026-06-03
    days on market $799,000 Active 21 DOM
  13. 2026-06-02
    days on market $799,000 Active 20 DOM
  14. 2026-06-01
    days on market $799,000 Active 19 DOM
  15. 2026-05-31
    days on market $799,000 Active 18 DOM
  16. 2026-05-30
    days on market $799,000 Active 17 DOM
  17. 2026-05-13
    listed $799,000 New 809-char remark
  18. 2013-06-07
    soldstatus $342,000 404-char remark
    Show marketing remark (404 chars)

    Excellent location in Florence center for this 4-family unit- 2- 1BR units and 2-2BR units-Good rental history!! Separate outbuilding for plenty of storage had new roof in 2005! ,New Buderus furnace and hot water heater 2005. Some windows replaced. 2012 one unit renovated, flat porch roofs replaced, deck roof, deck and back staircase. Walk to town or bike to Look Park!Some bedrooms don't have closets

  19. 2013-04-16
    listed $335,000 404-char remark
    Show marketing remark (404 chars)

    Excellent location in Florence center for this 4-family unit- 2- 1BR units and 2-2BR units-Good rental history!! Separate outbuilding for plenty of storage had new roof in 2005! ,New Buderus furnace and hot water heater 2005. Some windows replaced. 2012 one unit renovated, flat porch roofs replaced, deck roof, deck and back staircase. Walk to town or bike to Look Park!Some bedrooms don't have closets

ⓘ 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
$8,251 · $688/mo
Projected year-2 tax
$8,732 · $728/mo
Expected delta
+$481/yr (+$40/mo · 5.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% 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
$98,868
− Mortgage interest
−$41,956
− Property taxes
−$8,251
− Insurance
−$3,745
− Repairs & maintenance
−$7,909
− Management
−$7,909
− Depreciation
−$21,789
Taxable income
$7,308
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,754
After-tax cash flow
$17,222/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
Northampton
NCES district ID
2508850
Math proficiency
36% ▼ -13.00%
Reading proficiency
53% ▼ -4.00%
Median HH income
$57,335
Composite
38.86/100
National rank
#4102
State rank
#175 of 302 in MA

Livability — Northampton

Score
78/100
State rank
#49
US rank
#2534

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Northampton, MA
City population
16,492
Population (ZIP)
9,188

Population outlook (Hampshire County) Hauer SSP2

Today (2025)
166,577 people
By 2030
168,928 · +1.4%
By 2040
171,197 · +2.8%
By 2050
175,542 · +5.4%
By 2075
199,884 · +20.0%
By 2100
211,819 · +27.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 7% Two or more races 6% Black 2%
Hispanic origin (detail)
Puerto Rican 4%
Common ancestry
Romanian 11% Lithuanian 7% Slovak 5%
Foreign-born
4% · Canada
Languages at home
90% English-only · Spanish 7% French/Haitian/Cajun 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Hampshire

2024 margin
Solid D (+41.9) · D 69.5% · R 27.6% · Other 2.9%
2008→2024 swing
-3.6pp toward R · 2008: 45.6pp · 2024: 41.9pp
All cycles
2024: D+41.9 2020: D+46.8 2016: D+39.5 2012: D+43.8 2008: D+45.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -230.75%
Current HPI
275.9868
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

+123.6% since first listed
4 events — show timeline
  • 2026-06-09 Price Changed $749,000 MLS PIN
  • 2026-05-13 Listed $799,000 MLS PIN
  • 2013-06-07 Sold (MLS) $342,000 MLS PIN
  • 2013-04-16 Listed $335,000 MLS PIN

Property tax history

+7.6%/yr

Latest (2023): $8,251 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…