OFF_MARKETRisky Deal11 days on market

55 Redlands Rd

55 Redlands Rd, West Roxbury, MA 02132, West Roxbury, MA 02132
$1,199,000
Zestimate®:$1,085,100

Listing Price

Property image 1
55 Redlands Rd, West Roxbury, MA 02132
Loc: West Roxbury, MA
Days Listed
11
Tax Assessed
$983k
Zestimate®
$1085k
Market Rate
Lot Size
5,371 sqft
Rent Estimate
$3,501/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.

6

Lyndon K-8 School

PK-8
0.5 mi away
4

Margarita Muniz Academy

7-12
2.3 mi away
6

Mozart Elementary School

PK-6
0.8 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
1.34%
Total ROI
-12.1%
Cash Flow
$-4,883/mo
DSCR
0.22
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
2026-06-03Sold$1,085,000$511
2026-04-20Contingent$1,149,000$541
2026-04-02Price change$1,149,000$541
2026-02-04Listed for sale$1,199,000$565
2025-12-01Listing removed$1,200,000$565
2025-11-03Listed for sale$1,200,000$565
2021-08-05Sold$850,000$400
2021-06-15Pending sale$835,000$393
2021-06-08Listed for sale$835,000$393
2019-08-15Sold$649,000$306
2019-06-03Pending sale$649,000$306
2019-05-29Listed for sale$649,000$306
2016-06-22Sold$580,000$273
2016-04-19Pending sale$549,000$259
2016-04-11Listed for sale$549,000$259

Tax History

YearProperty TaxTax Assessment
2025$11,163$964,000
2024$9,257$849,300
2023$8,604$801,100
2022$7,565$695,300
2021$7,017$657,600
2020$6,074$575,200
2019$5,665$537,500
2018$4,895$467,100
2017$697.89$462,400
2016$4,753$432,100
2015$4,770$393,900
2013$4,883$371,600
2012$4,809$368,800
2011$4,618$361,100
2010$4,333$364,700
2009$3,892$366,100
2008$4,041$368,400
2007$4,339$394,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,123
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: $1,199,000Rent Basis: Observed Comp Model ($3,501/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $350/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.34%

NOI: $16,056/yr

Cash-on-Cash Yield
-21.2%

On $275,770 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-12.1%

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)-$1,008/mo
Homeowner / Hazard Insurance-$350/mo
Vacancy Reserve (5% of rent)-$175/mo
Repairs & Maintenance (10% of rent)-$350/mo
Property Management (8% of rent)-$280/mo
Total Pure Operating Expenses-$2,163/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,501/mo
Less: Operating Expenses-$2,163/mo
Net Operating Income (NOI)+$1,338/mo
Less: Debt Service (30yr @ 6.75%)-$6,221/mo
Net Cash Flow
$-4,883/mo
$-58,600/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in West Roxbury.

55 Redlands Rd | West Roxbury, MA | Haven AI Analysis | Haven by ScoutHavens