OFF_MARKETRisky Deal17 days on market

32 Lime St

32 Lime St, Boston, MA 02108, Boston, MA 02108
$8,850,000
Zestimate®:$7,680,800

Listing Price

Property image 1
32 Lime St, Boston, MA 02108
Loc: Boston, MA
Days Listed
17
Tax Assessed
$5200k
Zestimate®
$7681k
Market Rate
Lot Size
1,235 sqft
Rent Estimate
$9,037/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.

8

Josiah Quincy Elementary School

PK-5
0.7 mi away
3

Quincy Upper School

6-12
0.8 mi away
2

Snowden Int'L High School

9-12
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
-0.13%
Total ROI
-44.0%
Cash Flow
$-46,873/mo
DSCR
-0.02
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
2026-05-11Price change$8,450,000$1,627
2026-02-26Listed for sale$8,850,000$1,704
2025-09-30Listing removed$15,000$3
2025-09-26Listed for rent$15,000$3
2018-06-14Listing removed$6,400,000$1,232
2018-02-14Listed for sale$6,400,000$1,232
2016-10-27Listing removed$6,700,000$1,290
2016-04-11Listed for sale$6,700,000$1,290
1995-08-01Sold$765,000$147

Tax History

YearProperty TaxTax Assessment
2025$60,215$5,199,900
2024$52,811$4,845,000
2023$51,996$4,841,300
2022$52,106$4,789,200
2021$50,098$4,695,200
2020$48,324$4,576,100
2019$45,949$4,359,500
2018$42,714$4,075,800
2017$9,773.71$3,881,700
2016$41,056$3,732,400
2015$43,728$3,610,900
2014$43,263$3,439,000
2013$41,840$3,184,200
2012$35,487$2,721,376
2011$32,825$2,566,480
2010$28,764$2,421,216
2009$26,514$2,494,300
2008$27,348$2,493,000
2007$28,222$2,568,000
2006$23,173$2,083,900
2005$21,648$2,017,500
2004$19,694$1,940,300
2003$24,544$2,174,000
2002$22,519$2,045,300
2000$12,819$974,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
6
Sq Ft
5,194
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: $8,850,000Rent Basis: Observed Comp Model ($9,037/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $2,581/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.13%

NOI: $-11,429/yr

Cash-on-Cash Yield
-27.6%

On $2,035,500 invested

DSCR Ratio
-0.02x

Negative debt coverage

5-Yr Leveraged ROI
+-44.0%

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)-$5,330/mo
Homeowner / Hazard Insurance-$2,581/mo
Vacancy Reserve (5% of rent)-$452/mo
Repairs & Maintenance (10% of rent)-$904/mo
Property Management (8% of rent)-$723/mo
Total Pure Operating Expenses-$9,989/mo
Net Investor Cash Flow
Gross Scheduled Rent+$9,037/mo
Less: Operating Expenses-$9,989/mo
Net Operating Income (NOI)+$-952/mo
Less: Debt Service (30yr @ 6.75%)-$45,921/mo
Net Cash Flow
$-46,873/mo
$-562,478/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boston.