OFF_MARKETRisky Deal1 days on market

24 N Mead St

24 N Mead St, Charlestown, MA 02129, Charlestown, MA 02129
$2,750,000
Zestimate®:$2,550,300

Listing Price

Property image 1
24 N Mead St, Charlestown, MA 02129
Loc: Charlestown, MA
Days Listed
1
Tax Assessed
$1824k
Zestimate®
$2550k
Market Rate
Lot Size
1,875 sqft
Rent Estimate
$4,875/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.

N/A

Horace Mann School For The Deaf

PK-12
0.2 mi away
8

Warren-Prescott K-8 School

PK-8
0.3 mi away
3

Charlestown High School

7-12
0.3 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
0.47%
Total ROI
-30.9%
Cash Flow
$-13,186/mo
DSCR
0.08
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
2026-07-22Pending sale$2,650,000$834
2026-06-30Sold$2,550,000$802
2026-03-30Price change$2,650,000$834
2026-03-16Listed for sale$2,750,000$865
2026-02-04Listing removed$2,750,000$865
2025-12-03Listed for sale$2,750,000$865
2025-10-10Listing removed$2,900,000$913
2025-07-21Price change$2,900,000$913
2025-07-02Price change$3,250,000$1,023
2025-02-26Listed for sale$3,400,000$1,070
2016-02-12Sold$527,500$166
2015-11-21Pending sale$499,000$157
2015-11-12Listed for sale$499,000$157
1999-11-02Sold$200,000$63

Tax History

YearProperty TaxTax Assessment
2025$20,682$1,786,000
2024$19,876$1,823,500
2023$18,653$1,736,800
2022$17,119$1,573,400
2021$16,458$1,542,500
2020$15,140$1,433,700
2019$14,803$1,404,500
2018$9,554$911,610
2017$503.25$195,800
2016$2,013$183,000
2015$3,799$313,725
2013$5,807$441,900
2012$6,006$460,600
2011$5,914$462,400
2010$5,549$467,100
2009$5,059$475,900
2008$5,512$502,500
2007$5,605$510,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
3,178
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: $2,750,000Rent Basis: Observed Comp Model ($4,875/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $802/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.47%

NOI: $12,992/yr

Cash-on-Cash Yield
-25.0%

On $632,500 invested

DSCR Ratio
0.08x

Negative debt coverage

5-Yr Leveraged ROI
+-30.9%

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)-$1,869/mo
Homeowner / Hazard Insurance-$802/mo
Vacancy Reserve (5% of rent)-$244/mo
Repairs & Maintenance (10% of rent)-$488/mo
Property Management (8% of rent)-$390/mo
Total Pure Operating Expenses-$3,792/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,875/mo
Less: Operating Expenses-$3,792/mo
Net Operating Income (NOI)+$1,083/mo
Less: Debt Service (30yr @ 6.75%)-$14,269/mo
Net Cash Flow
$-13,186/mo
$-158,238/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Charlestown.