OFF_MARKETRisky Deal149 days on market

45 Parley Ave

45 Parley Ave, Jamaica Plain, MA 02130, Jamaica Plain, MA 02130
$3,950,000
Zestimate®:$3,406,900

Listing Price

Property image 1
45 Parley Ave, Jamaica Plain, MA 02130
Loc: Jamaica Plain, MA
Days Listed
149
Tax Assessed
$3646k
Zestimate®
$3407k
Market Rate
Lot Size
8,120 sqft
Rent Estimate
$7,571/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

Curley K-8 School

PK-8
0.3 mi away
4

Margarita Muniz Academy

7-12
0.5 mi away
6

Mendell Elementary School

PK-6
0.5 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
0.29%
Total ROI
-35.0%
Cash Flow
$-19,555/mo
DSCR
0.05
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
2026-09-04Sold$3,172,425$493
2026-08-04Pending sale$3,595,000$558
2026-07-21Contingent$3,595,000$558
2026-05-17Listed for sale$3,595,000$558
2026-04-26Listing removed$3,595,000$558
2026-04-01Price change$3,595,000$558
2025-12-09Price change$3,950,000$613
2025-09-03Listed for sale$4,295,000$667
2013-08-29Sold$2,155,000$335
2013-08-26Pending sale$2,495,000$387
2012-11-03Listed for sale$2,495,000$387
2004-10-26Sold$1,015,000$158
2002-03-18Sold$665,000$103

Tax History

YearProperty TaxTax Assessment
2025$42,224$3,646,300
2024$35,026$3,213,400
2023$32,558$3,031,500
2022$29,984$2,755,900
2021$29,405$2,755,900
2020$26,264$2,487,100
2019$24,456$2,320,300
2018$21,913$2,090,900
2017$5,097.89$2,030,000
2016$22,353$2,032,100
2015$23,080$1,905,900
2014$17,469$1,388,600
2013$17,545$1,335,200
2012$16,612$1,273,950
2011$15,265$1,193,490
2010$15,363$1,293,152
2009$14,121$1,328,388
2008$17,562$1,600,900
2007$7,627$693,980
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
6,440
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: $3,950,000Rent Basis: Observed Comp Model ($7,571/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $1,152/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.29%

NOI: $11,283/yr

Cash-on-Cash Yield
-25.8%

On $908,500 invested

DSCR Ratio
0.05x

Negative debt coverage

5-Yr Leveraged ROI
+-35.0%

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)-$3,737/mo
Homeowner / Hazard Insurance-$1,152/mo
Vacancy Reserve (5% of rent)-$379/mo
Repairs & Maintenance (10% of rent)-$757/mo
Property Management (8% of rent)-$606/mo
Total Pure Operating Expenses-$6,631/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,571/mo
Less: Operating Expenses-$6,631/mo
Net Operating Income (NOI)+$940/mo
Less: Debt Service (30yr @ 6.75%)-$20,496/mo
Net Cash Flow
$-19,555/mo
$-234,666/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jamaica Plain.