OFF_MARKETRisky Deal399 days on market

86 Mount Vernon St

86 Mount Vernon St, Boston, MA 02108, Boston, MA 02108
$8,990,000

Listing Price

Property image 1
86 Mount Vernon St, Boston, MA 02108
Loc: Boston, MA
Days Listed
399
Tax Assessed
$7944k
Rent Estimate
$7,576/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
0.7 mi away
N/A

Boston Adult Academy

11-12
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
-0.66%
Total ROI
-55.5%
Cash Flow
$-51,578/mo
DSCR
-0.11
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
2025-02-07Listed for sale$8,990,000$2,001
2024-11-09Listing removed$9,950,000$2,215
2024-09-10Price change$9,950,000$2,215
2024-08-19Listed for sale$11,500,000$2,560
2024-07-11Listing removed$11,500,000$2,560
2023-10-17Listed for sale$11,500,000$2,560
2023-07-04Listing removed$0
2023-06-30Listed for sale$15,000,000$3,339
1999-10-12Sold$4,375,000$974

Tax History

YearProperty TaxTax Assessment
2025$91,993$7,944,100
2024$86,591$7,944,100
2023$81,997$7,634,700
2022$79,856$7,339,700
2021$76,779$7,195,800
2020$74,326$7,038,400
2019$71,331$6,767,676
2018$66,911$6,384,600
2017$15,440.69$6,198,638
2016$63,724$5,793,120
2015$58,462$4,827,600
2014$55,049$4,375,900
2013$53,239$4,051,700
2012$53,447$4,098,700
2011$52,422$4,098,700
2010$48,693$4,098,700
2009$47,020$4,423,300
2008$48,501$4,421,200
2007$48,589$4,421,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
4,492
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: $8,990,000Rent Basis: Observed Comp Model ($7,576/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $2,622/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.66%

NOI: $-59,174/yr

Cash-on-Cash Yield
-29.9%

On $2,067,700 invested

DSCR Ratio
-0.11x

Negative debt coverage

5-Yr Leveraged ROI
+-55.5%

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)-$8,143/mo
Homeowner / Hazard Insurance-$2,622/mo
Vacancy Reserve (5% of rent)-$379/mo
Repairs & Maintenance (10% of rent)-$758/mo
Property Management (8% of rent)-$606/mo
Total Pure Operating Expenses-$12,507/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,576/mo
Less: Operating Expenses-$12,507/mo
Net Operating Income (NOI)+$-4,931/mo
Less: Debt Service (30yr @ 6.75%)-$46,647/mo
Net Cash Flow
$-51,578/mo
$-618,940/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boston.

86 Mount Vernon St | Boston, MA | Haven AI Analysis | Haven by ScoutHavens