OFF_MARKETRisky Deal34 days on market

274 Bunker Hill St

274 Bunker Hill St, Charlestown, MA 02129, Charlestown, MA 02129
$2,895,000
Zestimate®:$2,722,800

Listing Price

Property image 1
274 Bunker Hill St, Charlestown, MA 02129
Loc: Charlestown, MA
Days Listed
34
Tax Assessed
$1834k
Zestimate®
$2723k
Market Rate
Lot Size
2,250 sqft
Rent Estimate
$7,640/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
0.1 mi away
8

Warren-Prescott K-8 School

PK-8
0.1 mi away
3

Charlestown High School

7-12
0.2 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
1.31%
Total ROI
-12.7%
Cash Flow
$-11,863/mo
DSCR
0.21
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
2026-08-01Listing removed$2,895,000$939
2026-03-11Listed for sale$2,895,000$939
2025-05-05Listing removed$2,895,000$939
2025-04-09Listed for sale$2,895,000$939
2015-04-26Listing removed$6,000$2
2015-04-01Listed for rent$6,000$2
2014-04-08Listing removed$6,000$2
2014-02-12Listed for rent$6,000$2
2013-07-14Listing removed$5,500$2
2013-07-11Listed for rent$5,500$2
2011-08-04Listing removed$849,000$275
2011-04-17Price change$849,000$275
2011-04-02Listed for sale$865,000$280
2010-11-10Sold$143,500$47
2010-05-16Listed for sale$929,000$301
2010-04-06Listing removed$929,000$301
2010-02-26Listed for sale$929,000$301
2008-03-07Sold$370,000$120
2007-03-07Sold$370,000$120

Tax History

YearProperty TaxTax Assessment
2025$21,241$1,834,300
2024$19,580$1,796,300
2023$18,005$1,676,400
2022$16,460$1,512,900
2021$15,826$1,483,200
2020$13,855$1,312,000
2019$13,551$1,285,700
2018$12,715$1,213,300
2017$2,886.4$1,123,000
2016$11,546$1,049,600
2015$11,228$927,200
2013$10,337$786,700
2012$10,613$813,900
2011$9,503$743,000
2010$5,594$470,900
2009$5,497$517,100
2008$6,767$616,900
2007$7,244$659,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,807
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: $2,895,000Rent Basis: Observed Comp Model ($7,640/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $844/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.31%

NOI: $37,904/yr

Cash-on-Cash Yield
-21.4%

On $665,850 invested

DSCR Ratio
0.21x

Negative debt coverage

5-Yr Leveraged ROI
+-12.7%

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)-$1,880/mo
Homeowner / Hazard Insurance-$844/mo
Vacancy Reserve (5% of rent)-$382/mo
Repairs & Maintenance (10% of rent)-$764/mo
Property Management (8% of rent)-$611/mo
Total Pure Operating Expenses-$4,481/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,640/mo
Less: Operating Expenses-$4,481/mo
Net Operating Income (NOI)+$3,159/mo
Less: Debt Service (30yr @ 6.75%)-$15,022/mo
Net Cash Flow
$-11,863/mo
$-142,355/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Charlestown.

274 Bunker Hill St | Charlestown, MA | Haven AI Analysis | Haven by ScoutHavens