OFF_MARKETRisky Deal11 days on market

2 Pacific St

2 Pacific St, South Boston, MA 02127, South Boston, MA 02127
$2,100,000
Zestimate®:$1,850,100

Listing Price

Property image 1
2 Pacific St, South Boston, MA 02127
Loc: South Boston, MA
Days Listed
11
Tax Assessed
$920k
Zestimate®
$1850k
Market Rate
Lot Size
1,100 sqft
Rent Estimate
$5,817/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.

5

Joseph P. Tynan Elementary School

PK-6
0.3 mi away
3

James F. Condon School

PK-8
0.5 mi away
2

Excel High School

9-12
0.1 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
1.67%
Total ROI
-4.8%
Cash Flow
$-7,973/mo
DSCR
0.27
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
2026-06-05Sold$1,850,000$834
2026-06-01Pending sale$1,999,000$902
2026-04-30Contingent$1,999,000$902
2026-03-25Price change$1,999,000$902
2026-02-09Listed for sale$2,100,000$947
2025-11-27Listing removed$2,100,000$947
2025-10-14Listed for sale$2,100,000$947
2025-03-19Sold$855,000$386
2025-02-06Pending sale$899,000$406
2025-02-01Contingent$899,000$406
2025-01-27Listed for sale$899,000$406
2025-01-15Sold$687,500$310
2014-10-07Listing removed$3,300$1
2014-09-06Listed for rent$3,300$1

Tax History

YearProperty TaxTax Assessment
2025$10,650$919,700
2024$10,008$918,200
2023$9,306$866,500
2022$8,647$794,800
2021$8,233$771,600
2020$7,704$729,500
2019$7,054$669,300
2018$6,682$637,600
2017$961.06$607,000
2016$5,806$527,800
2015$6,321$522,000
2013$5,558$423,000
2012$5,640$432,500
2011$5,369$419,800
2010$5,037$424,000
2009$4,489$422,300
2008$4,618$421,000
2007$4,672$425,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,217
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: $2,100,000Rent Basis: Observed Comp Model ($5,817/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $613/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.67%

NOI: $35,081/yr

Cash-on-Cash Yield
-19.8%

On $483,000 invested

DSCR Ratio
0.27x

Negative debt coverage

5-Yr Leveraged ROI
+-4.8%

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)-$943/mo
Homeowner / Hazard Insurance-$613/mo
Vacancy Reserve (5% of rent)-$291/mo
Repairs & Maintenance (10% of rent)-$582/mo
Property Management (8% of rent)-$465/mo
Total Pure Operating Expenses-$2,894/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,817/mo
Less: Operating Expenses-$2,894/mo
Net Operating Income (NOI)+$2,923/mo
Less: Debt Service (30yr @ 6.75%)-$10,896/mo
Net Cash Flow
$-7,973/mo
$-95,677/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in South Boston.