OFF_MARKETRisky Deal11 days on market

15 Harris Ave

15 Harris Ave, Jamaica Plain, MA 02130, Jamaica Plain, MA 02130
$2,350,000
Zestimate®:$2,304,600

Listing Price

Property image 1
15 Harris Ave, Jamaica Plain, MA 02130
Loc: Jamaica Plain, MA
Days Listed
11
Tax Assessed
$1982k
Zestimate®
$2305k
Market Rate
Lot Size
5,701 sqft
Rent Estimate
$6,471/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
0.5 mi away
4

Margarita Muniz Academy

7-12
0.3 mi away
1

The English High School

7-12
0.4 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
1.16%
Total ROI
-16.0%
Cash Flow
$-9,928/mo
DSCR
0.19
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
2026-05-12Sold$2,250,000$690
2026-04-09Contingent$2,290,000$702
2026-04-03Price change$2,290,000$702
2026-03-06Listed for sale$2,350,000$721
2025-12-29Listing removed$2,350,000$721
2025-10-23Listed for sale$2,350,000$721
2024-11-15Sold$2,100,000$644
2024-09-27Contingent$2,195,000$673
2024-09-10Listed for sale$2,195,000$673
2011-08-04Sold$937,000$287
2011-06-07Listed for sale$974,900$299
2006-06-08Sold$865,000$265

Tax History

YearProperty TaxTax Assessment
2025$22,956$1,982,400
2024$20,991$1,925,800
2023$19,511$1,816,700
2022$17,969$1,651,600
2021$17,623$1,651,600
2020$15,547$1,472,300
2019$14,502$1,375,900
2018$12,994$1,239,900
2017$2,820.06$1,203,800
2016$13,242$1,203,800
2015$11,911$983,600
2014$11,046$878,100
2013$11,120$846,300
2012$10,598$812,700
2011$10,394$812,700
2010$9,752$820,900
2009$8,224$773,680
2008$8,911$812,345
2007$9,343$850,155
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,261
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: $2,350,000Rent Basis: Observed Comp Model ($6,471/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $685/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.16%

NOI: $27,189/yr

Cash-on-Cash Yield
-22.0%

On $540,500 invested

DSCR Ratio
0.19x

Negative debt coverage

5-Yr Leveraged ROI
+-16.0%

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)-$2,032/mo
Homeowner / Hazard Insurance-$685/mo
Vacancy Reserve (5% of rent)-$324/mo
Repairs & Maintenance (10% of rent)-$647/mo
Property Management (8% of rent)-$518/mo
Total Pure Operating Expenses-$4,205/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,471/mo
Less: Operating Expenses-$4,205/mo
Net Operating Income (NOI)+$2,266/mo
Less: Debt Service (30yr @ 6.75%)-$12,194/mo
Net Cash Flow
$-9,928/mo
$-119,135/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jamaica Plain.

15 Harris Ave | Jamaica Plain, MA | Haven AI Analysis | Haven by ScoutHavens