OFF_MARKETRisky Deal57 days on market

106 Lewiston St

106 Lewiston St, Hyde Park, MA 02136, Hyde Park, MA 02136
$759,900
Zestimate®:$750,300

Listing Price

Property image 1
106 Lewiston St, Hyde Park, MA 02136
Loc: Hyde Park, MA
Days Listed
57
Tax Assessed
$442k
Zestimate®
$750k
Market Rate
Lot Size
6,600 sqft
Rent Estimate
$4,816/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.

4

Chittick Elementary School

PK-6
0.4 mi away
7

New Mission High School

7-12
0.4 mi away
1

Another Course To College

9-12
0.4 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
4.79%
Total ROI
63.0%
Cash Flow
$-909/mo
DSCR
0.77
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
2026-04-30Sold$750,000$375
2026-04-06Pending sale$750,000$375
2026-03-23Contingent$759,900$380
2026-03-11Price change$759,900$380
2026-02-25Price change$790,000$395
2026-02-19Price change$829,900$415
2026-01-19Listed for sale$849,900$425
2024-03-25Sold$410,000$205
2023-06-20Contingent$415,000$208
2023-06-14Price change$415,000$208
2023-06-02Listed for sale$425,000$213
2023-05-31Contingent$425,000$213
2023-05-25Listed for sale$425,000$213
1994-03-31Sold$90,000$45

Tax History

YearProperty TaxTax Assessment
2025$5,116$441,800
2024$4,328$397,100
2023$3,983$370,900
2022$3,738$343,600
2021$3,278$307,200
2020$2,796$264,800
2019$2,657$252,100
2018$2,516$240,100
2017$98.11$218,300
2016$2,354$214,000
2015$2,532$209,100
2013$2,565$195,200
2012$2,639$202,400
2011$2,589$202,400
2010$2,582$217,300
2009$2,512$236,300
2008$2,853$260,100
2007$3,085$280,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,000
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: $759,900Rent Basis: Observed Comp Model ($4,816/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $222/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.79%

NOI: $36,402/yr

Cash-on-Cash Yield
-6.2%

On $174,777 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+63.0%

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)-$453/mo
Homeowner / Hazard Insurance-$222/mo
Vacancy Reserve (5% of rent)-$241/mo
Repairs & Maintenance (10% of rent)-$482/mo
Property Management (8% of rent)-$385/mo
Total Pure Operating Expenses-$1,783/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,816/mo
Less: Operating Expenses-$1,783/mo
Net Operating Income (NOI)+$3,033/mo
Less: Debt Service (30yr @ 6.75%)-$3,943/mo
Net Cash Flow
$-909/mo
$-10,914/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hyde Park.