OFF_MARKETRisky Deal0 days on market

138 W 3rd St

138 W 3rd St, South Boston, MA 02127, South Boston, MA 02127
$2,200,000
Zestimate®:$2,050,000

Listing Price

Property image 1
138 W 3rd St, South Boston, MA 02127
Loc: South Boston, MA
Days Listed
0
Tax Assessed
$1474k
Zestimate®
$2050k
Market Rate
Lot Size
1,500 sqft
Rent Estimate
$7,251/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

3

James F. Condon School

PK-8
0.2 mi away
2

Excel High School

9-12
0.6 mi away
5

Perkins Elementary School

PK-6
0.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
1.87%
Total ROI
-0.5%
Cash Flow
$-7,985/mo
DSCR
0.30
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-09Sold$2,050,000$754
2026-04-23Listed for sale$2,150,000$790
2026-04-23Listing removed$2,200,000$809
2026-03-17Listed for sale$2,200,000$809
2026-03-05Listing removed$2,199,000$808
2026-02-25Listed for sale$2,199,000$808
2011-02-22Sold$845,000$311
2010-11-12Listed for sale$849,900$312
2008-02-08Sold$770,000$283
2006-06-05Sold$200,000$74
1996-08-30Sold$20,000$7

Tax History

YearProperty TaxTax Assessment
2025$17,072$1,474,300
2024$14,758$1,353,900
2023$14,541$1,353,900
2022$13,391$1,230,800
2021$12,331$1,155,700
2020$11,122$1,053,200
2019$10,880$1,032,300
2018$10,503$1,002,200
2017$1,808.34$927,800
2016$9,195$835,900
2015$8,783$725,300
2013$7,968$606,400
2012$8,279$634,900
2011$7,709$602,700
2010$7,233$608,800
2009$5,868$552,000
2008$4,331$394,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,720
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $2,200,000Rent Basis: Observed Comp Model ($7,251/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $642/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.87%

NOI: $41,161/yr

Cash-on-Cash Yield
-18.9%

On $506,000 invested

DSCR Ratio
0.30x

Negative debt coverage

5-Yr Leveraged ROI
+-0.5%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.23% of basis)-$1,511/mo
Homeowner / Hazard Insurance-$642/mo
Vacancy Reserve (5% of rent)-$363/mo
Repairs & Maintenance (10% of rent)-$725/mo
Property Management (8% of rent)-$580/mo
Total Pure Operating Expenses-$3,821/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,251/mo
Less: Operating Expenses-$3,821/mo
Net Operating Income (NOI)+$3,430/mo
Less: Debt Service (30yr @ 6.75%)-$11,415/mo
Net Cash Flow
$-7,985/mo
$-95,823/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in South Boston.