OFF_MARKETRisky Deal145 days on market

15 Russell St

15 Russell St, Charlestown, MA 02129, Charlestown, MA 02129
$875,000
Zestimate®:$849,600

Listing Price

Property image 1
15 Russell St, Charlestown, MA 02129
Loc: Charlestown, MA
Days Listed
145
Tax Assessed
$948k
Zestimate®
$850k
Market Rate
Lot Size
818 sqft
Rent Estimate
$4,283/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

Warren-Prescott K-8 School

PK-8
0.1 mi away
N/A

Horace Mann School For The Deaf

PK-12
0.1 mi away
3

Charlestown High School

7-12
0.2 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
1.60%
Total ROI
-6.4%
Cash Flow
$-3,375/mo
DSCR
0.26
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
2026-09-02Listed for sale$850,000$448
2026-06-17Pending sale$850,000$448
2026-06-17Listed for sale$850,000$448
2026-06-01Listing removed$850,000$448
2026-05-09Price change$850,000$448
2026-02-20Price change$875,000$461
2025-12-23Price change$900,000$474
2025-11-19Price change$950,000$501
2025-10-09Listed for sale$990,000$522
1994-09-28Sold$70,000$37

Tax History

YearProperty TaxTax Assessment
2025$10,981$948,300
2024$10,535$966,500
2023$9,887$920,600
2022$9,104$836,800
2021$8,755$820,500
2020$7,735$732,500
2019$7,568$718,000
2018$7,101$677,600
2017$1,060.81$681,400
2016$7,005$636,800
2015$6,817$562,900
2013$5,989$455,800
2012$6,092$467,200
2011$5,858$458,000
2010$5,496$462,600
2009$5,073$477,200
2008$5,529$504,000
2007$5,640$513,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,897
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: $875,000Rent Basis: Observed Comp Model ($4,283/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $255/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.84%

NOI: $24,851/yr

Cash-on-Cash Yield
-14.7%

On $201,250 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+20.6%

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)-$972/mo
Homeowner / Hazard Insurance-$255/mo
Vacancy Reserve (5% of rent)-$214/mo
Repairs & Maintenance (10% of rent)-$428/mo
Property Management (8% of rent)-$343/mo
Total Pure Operating Expenses-$2,212/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,283/mo
Less: Operating Expenses-$2,212/mo
Net Operating Income (NOI)+$2,071/mo
Less: Debt Service (30yr @ 6.75%)-$4,540/mo
Net Cash Flow
$-2,469/mo
$-29,631/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Charlestown.

15 Russell St | Charlestown, MA | Haven AI Analysis | Haven by ScoutHavens