OFF_MARKETRisky Deal5 days on market

31 Badger Rd

31 Badger Rd, Hyde Park, MA 02136, Hyde Park, MA 02136
$609,900
Zestimate®:$620,100$10,200 Under Market

Listing Price

Property image 1
31 Badger Rd, Hyde Park, MA 02136
Loc: Hyde Park, MA
Days Listed
5
Tax Assessed
$469k
Zestimate®
$620k
2% Under Valued
Lot Size
5,220 sqft
Rent Estimate
$2,945/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

Franklin D. Roosevelt K-8 School

PK-8
0.1 mi away
7

New Mission High School

7-12
1.5 mi away
5

Channing 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
3.17%
Total ROI
27.6%
Cash Flow
$-1,556/mo
DSCR
0.51
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
2026-05-21Sold$620,000$535
2026-03-23Contingent$609,900$527
2026-03-12Listed for sale$609,900$527

Tax History

YearProperty TaxTax Assessment
2025$5,434$469,300
2024$4,558$418,200
2023$4,491$418,200
2022$4,137$380,200
2021$3,769$353,200
2020$3,683$348,800
2019$3,339$316,800
2018$3,320$316,800
2017$257.34$304,500
2016$2,991$271,900
2015$2,757$227,700
2013$2,933$223,200
2012$2,965$227,400
2011$2,908$227,400
2010$2,783$234,300
2009$2,639$248,300
2008$2,908$265,100
2007$2,994$272,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,158
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: $609,900Rent Basis: Observed Comp Model ($2,945/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $178/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.17%

NOI: $19,303/yr

Cash-on-Cash Yield
-13.3%

On $140,277 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+27.6%

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)-$481/mo
Homeowner / Hazard Insurance-$178/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$295/mo
Property Management (8% of rent)-$236/mo
Total Pure Operating Expenses-$1,336/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,945/mo
Less: Operating Expenses-$1,336/mo
Net Operating Income (NOI)+$1,609/mo
Less: Debt Service (30yr @ 6.75%)-$3,165/mo
Net Cash Flow
$-1,556/mo
$-18,672/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hyde Park.