CashFlowRE
Sign in Sign up
13149 New York 22
C- Composite 53.54
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 +15.9/30.0
  • ARV discount +10.3/15.0
  • Schools +5.1/10.0
  • DSCR +4.9/10.0
  • 1% rule +4.4/10.0
  • Appreciation +4.2/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$399,000

13149 New York 22 · Pittsfield, MA 12029
3 bd · 1.5 ba · 1,500 sqft · SingleFamily · 189 Days on market
Built 1975 2.00 ac lot $266/sqft · 6% below area Est $425k · 6% under ↓ 17% since listing

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

Listing remarks MLS

Welcome to 13149 NY 22, Canaan, NY 12029—a beautifully updated 3-bedroom, 1.5-bath ranch set on two open, usable acres. This home has been thoughtfully refreshed from top to bottom, offering true ease of living in a peaceful countryside setting. Step inside to find gleaming wood floors throughout, freshly painted interiors, and renovated bathrooms with crisp, modern finishes. The efficient single-level layout provides comfortable flow between the bright living spaces and the three well-sized bedrooms. Recent improvements include a brand-new roof, ensuring years of worry-free ownership. An attached heated two-car garage adds convenience and storage, while the expansive yard gives you plenty of room to garden, relax, or simply enjoy the quiet surroundings. Whether you're downsizing, seeking a weekend retreat, or looking for a low-maintenance full-time home, this ranch delivers a perfect blend of comfort, style, and practicality.

Key facts

  • Two open acres
  • Renovated bathrooms
  • Updated ranch

Tags

UPDATED RANCHTWO OPEN ACRESGLEAMING WOOD FLOORSRENOVATED BATHROOMSBRAND-NEW ROOFATTACHED TWO-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 3-bed/1.5-bath single-family listed at $399k.

Deal economics

  • At list price, monthly cash flow is $190 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $373k (6.5% below list).
  • Recommended offer: $351k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.9% 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.
  • 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: 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 $3k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 189 days — a 12% lower offer ($351k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $40k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $351,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 189 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.94%
Cap rate
6.87%
Cash-on-cash
2.04%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$425,436
List price
$399,000
Delta
-6.21%
Verdict
FAIR
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14 Cunningham Hill Rd 0.63mi 3/2.0 1,440 (-4%) 15mo $429,000 $298 49
116 - B Cunningham Hill Rd 0.71mi 3/2.0 1,308 (-13%) 14mo $530,000 $405 32

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
-5.9%
Equity multiple
0.75×
Total profit
$-27,562
Equity at exit
$86,001
10-year hold
IRR
1.5%
Equity multiple
1.13×
Total profit
$14,587
Equity at exit
$81,787

Cash invested: $111,720 (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 12029

Home prices YoY
-0.4%
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,731 medium interval (Pro) →
Mortgage (P&I)
$2,092
Tax est. 1.5%
$499 /mo · $5,985/yr
Insurance
$166
HOA
$0
Vacancy / Maint / Mgmt
$784
Net cashflow
$190

Break-even live

Break-even rent $3,490
Max offer price $399,000
Occupancy floor 90%

Sensitivity live

Price -10% $466 -5% $328 +0% $190 +5% $52 +10% $-85
Rent -10% $-104 -5% $43 +0% $190 +5% $338 +10% $485
Rate -1.0pp $391 -0.5pp $292 base $190 +0.5pp $87 +1.0pp $-18

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
$99,750
Closing costs
$11,970
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 23 events

  1. 2026-06-19
    days on market $399,000 Active 189 DOM
  2. 2026-06-18
    remarks 699-char remark
  3. 2026-06-18
    days on market $399,000 Active 188 DOM
  4. 2026-06-17
    days on market $399,000 Active 187 DOM
  5. 2026-06-16
    days on market $399,000 Active 186 DOM
  6. 2026-06-15
    days on market $399,000 Active 185 DOM
  7. 2026-06-14
    days on market $399,000 Active 183 DOM
  8. 2026-06-12
    days on market $399,000 Active 182 DOM
  9. 2026-06-09
    days on market $399,000 Active 179 DOM
  10. 2026-06-08
    days on market $399,000 Active 178 DOM
  11. 2026-06-07
    days on market $399,000 Active 177 DOM
  12. 2026-06-02
    days on market $399,000 Active 172 DOM
  13. 2026-06-01
    days on market $399,000 Active 171 DOM
  14. 2026-05-31
    days on market $399,000 Active 170 DOM
  15. 2026-05-30
    days on market $399,000 Active 169 DOM
  16. 2026-05-12
    price $399,000 946-char remark
    Show marketing remark (940 chars)

    Welcome to 13149 NY 22, Canaan, NY 12029 a beautifully updated 3 bedroom, 1.5 bath ranch set on two open, usable acres. This home has been thoughtfully refreshed from top to bottom, offering true ease of living in a peaceful countryside setting. Step inside to find gleaming wood floors throughout, freshly painted interiors, and renovated bathrooms with crisp, modern finishes. The efficient single level layout provides comfortable flow between the bright living spaces and the three well sized bedrooms. Recent improvements include a brand new roof, ensuring years of worry free ownership. An attached heated two car garage adds convenience and storage, while the expansive yard gives you plenty of room to garden, relax, or simply enjoy the quiet surroundings. Whether you're downsizing, seeking a weekend retreat, or looking for a low maintenance full time home, this ranch delivers a perfect blend of comfort, style, and practicality.

  17. 2026-05-12
    price $399,000 940-char remark
    Show marketing remark (940 chars)

    Welcome to 13149 NY 22, Canaan, NY 12029 a beautifully updated 3 bedroom, 1.5 bath ranch set on two open, usable acres. This home has been thoughtfully refreshed from top to bottom, offering true ease of living in a peaceful countryside setting. Step inside to find gleaming wood floors throughout, freshly painted interiors, and renovated bathrooms with crisp, modern finishes. The efficient single level layout provides comfortable flow between the bright living spaces and the three well sized bedrooms. Recent improvements include a brand new roof, ensuring years of worry free ownership. An attached heated two car garage adds convenience and storage, while the expansive yard gives you plenty of room to garden, relax, or simply enjoy the quiet surroundings. Whether you're downsizing, seeking a weekend retreat, or looking for a low maintenance full time home, this ranch delivers a perfect blend of comfort, style, and practicality.

  18. 2026-04-20
    price $429,000 946-char remark
    Show marketing remark (940 chars)

    Welcome to 13149 NY 22, Canaan, NY 12029 a beautifully updated 3 bedroom, 1.5 bath ranch set on two open, usable acres. This home has been thoughtfully refreshed from top to bottom, offering true ease of living in a peaceful countryside setting. Step inside to find gleaming wood floors throughout, freshly painted interiors, and renovated bathrooms with crisp, modern finishes. The efficient single level layout provides comfortable flow between the bright living spaces and the three well sized bedrooms. Recent improvements include a brand new roof, ensuring years of worry free ownership. An attached heated two car garage adds convenience and storage, while the expansive yard gives you plenty of room to garden, relax, or simply enjoy the quiet surroundings. Whether you're downsizing, seeking a weekend retreat, or looking for a low maintenance full time home, this ranch delivers a perfect blend of comfort, style, and practicality.

  19. 2026-04-20
    price $429,000 940-char remark
    Show marketing remark (940 chars)

    Welcome to 13149 NY 22, Canaan, NY 12029 a beautifully updated 3 bedroom, 1.5 bath ranch set on two open, usable acres. This home has been thoughtfully refreshed from top to bottom, offering true ease of living in a peaceful countryside setting. Step inside to find gleaming wood floors throughout, freshly painted interiors, and renovated bathrooms with crisp, modern finishes. The efficient single level layout provides comfortable flow between the bright living spaces and the three well sized bedrooms. Recent improvements include a brand new roof, ensuring years of worry free ownership. An attached heated two car garage adds convenience and storage, while the expansive yard gives you plenty of room to garden, relax, or simply enjoy the quiet surroundings. Whether you're downsizing, seeking a weekend retreat, or looking for a low maintenance full time home, this ranch delivers a perfect blend of comfort, style, and practicality.

  20. 2025-12-12
    listed $439,000 Active 946-char remark
    Show marketing remark (940 chars)

    Welcome to 13149 NY 22, Canaan, NY 12029 a beautifully updated 3 bedroom, 1.5 bath ranch set on two open, usable acres. This home has been thoughtfully refreshed from top to bottom, offering true ease of living in a peaceful countryside setting. Step inside to find gleaming wood floors throughout, freshly painted interiors, and renovated bathrooms with crisp, modern finishes. The efficient single level layout provides comfortable flow between the bright living spaces and the three well sized bedrooms. Recent improvements include a brand new roof, ensuring years of worry free ownership. An attached heated two car garage adds convenience and storage, while the expansive yard gives you plenty of room to garden, relax, or simply enjoy the quiet surroundings. Whether you're downsizing, seeking a weekend retreat, or looking for a low maintenance full time home, this ranch delivers a perfect blend of comfort, style, and practicality.

  21. 2025-12-12
    listed $439,000 Active 940-char remark
    Show marketing remark (940 chars)

    Welcome to 13149 NY 22, Canaan, NY 12029 a beautifully updated 3 bedroom, 1.5 bath ranch set on two open, usable acres. This home has been thoughtfully refreshed from top to bottom, offering true ease of living in a peaceful countryside setting. Step inside to find gleaming wood floors throughout, freshly painted interiors, and renovated bathrooms with crisp, modern finishes. The efficient single level layout provides comfortable flow between the bright living spaces and the three well sized bedrooms. Recent improvements include a brand new roof, ensuring years of worry free ownership. An attached heated two car garage adds convenience and storage, while the expansive yard gives you plenty of room to garden, relax, or simply enjoy the quiet surroundings. Whether you're downsizing, seeking a weekend retreat, or looking for a low maintenance full time home, this ranch delivers a perfect blend of comfort, style, and practicality.

  22. 2024-11-13
    soldstatus $400,000
  23. 2024-10-05
    listed $478,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 8% 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
$44,775
− Mortgage interest
−$22,350
− Property taxes
−$5,985
− Insurance
−$1,995
− Repairs & maintenance
−$3,582
− Management
−$3,582
− Depreciation
−$11,607
Taxable loss
−$4,327
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,038
After-tax cash flow
$3,322/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

-16.5% since first listed
8 events — show timeline
  • 2026-05-12 Price Changed $399,000 HVCRMLS
  • 2026-05-12 Price Changed $399,000 BCMLS
  • 2026-04-20 Price Changed $429,000 HVCRMLS
  • 2026-04-20 Price Changed $429,000 BCMLS
  • 2025-12-12 Listed $439,000 BCMLS
  • 2025-12-12 Listed $439,000 HVCRMLS
  • 2024-11-13 Sold (MLS) $400,000 HVCRMLS
  • 2024-10-05 Listed $478,000 HVCRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…