OFF_MARKETRisky Deal7 days on market

50 Cerdan Ave

50 Cerdan Ave, West Roxbury, MA 02132, West Roxbury, MA 02132
$949,900
Zestimate®:$1,090,100$140,200 Under Market

Listing Price

Property image 1
50 Cerdan Ave, West Roxbury, MA 02132
Loc: West Roxbury, MA
Days Listed
7
Tax Assessed
$887k
Zestimate®
$1090k
13% Under Valued
Lot Size
7,254 sqft
Rent Estimate
$3,781/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.

6

Mozart Elementary School

PK-6
0.7 mi away
6

Lyndon K-8 School

PK-8
1 mi away
4

Margarita Muniz Academy

7-12
1.8 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
2.18%
Total ROI
6.2%
Cash Flow
$-3,203/mo
DSCR
0.35
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
2026-05-29Sold$1,090,000$668
2026-04-14Contingent$949,900$582
2026-04-07Listed for sale$949,900$582
2010-05-14Sold$537,000$329
2010-03-26Listed for sale$519,900$319
2005-12-20Sold$532,000$326
2003-04-25Sold$466,500$286
2001-08-15Sold$392,500$241
1988-02-25Sold$200,000$123

Tax History

YearProperty TaxTax Assessment
2025$10,269$886,800
2024$9,975$915,100
2023$9,358$871,300
2022$8,694$799,100
2021$8,023$751,900
2020$6,875$651,000
2019$6,474$614,200
2018$6,131$585,000
2017$997.91$579,100
2016$5,953$541,200
2015$6,624$547,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,631
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: $949,900Rent Basis: Observed Comp Model ($3,781/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $277/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.18%

NOI: $20,705/yr

Cash-on-Cash Yield
-17.6%

On $218,477 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+6.2%

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)-$909/mo
Homeowner / Hazard Insurance-$277/mo
Vacancy Reserve (5% of rent)-$189/mo
Repairs & Maintenance (10% of rent)-$378/mo
Property Management (8% of rent)-$302/mo
Total Pure Operating Expenses-$2,056/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,781/mo
Less: Operating Expenses-$2,056/mo
Net Operating Income (NOI)+$1,725/mo
Less: Debt Service (30yr @ 6.75%)-$4,929/mo
Net Cash Flow
$-3,203/mo
$-38,441/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in West Roxbury.

50 Cerdan Ave | West Roxbury, MA | Haven AI Analysis | Haven by ScoutHavens