OFF_MARKETRisky Deal5 days on market

17 Follen St APT 1

17 Follen St APT 1, Boston, MA 02116, Boston, MA 02116
$1,750,000
Zestimate®:$1,780,100$30,100 Under Market

Listing Price

Property image 1
17 Follen St APT 1, Boston, MA 02116
Loc: Boston, MA
Days Listed
5
Tax Assessed
$1231k
Zestimate®
$1780k
2% Under Valued
Lot Size
1,464 sqft
Rent Estimate
$7,531/mo
Est. Cash Flow base
Type
condo

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

Mel H King Elementary

2-12
0.3 mi away
N/A

Carter School

8-12
0.4 mi away
2

Snowden Int'L High School

9-12
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
2.76%
Total ROI
18.9%
Cash Flow
$-5,053/mo
DSCR
0.44
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
2026-05-21Sold$1,780,000$1,216
2026-04-18Contingent$1,750,000$1,195
2026-04-09Listed for sale$1,750,000$1,195
2023-04-23Listing removed$0
2023-04-05Listed for rent$5,940$4
2019-11-05Listing removed$4,900$3
2019-10-06Listed for rent$4,900$3
2001-10-01Sold$600,000$410
1997-07-02Sold$359,000$245
1992-08-03Sold$237,500$162
1990-07-26Sold$255,000$174

Tax History

YearProperty TaxTax Assessment
2025$14,254$1,230,900
2024$12,903$1,183,800
2023$12,338$1,148,800
2022$11,904$1,094,100
2021$11,674$1,094,100
2020$12,679$1,200,700
2019$12,288$1,165,800
2018$12,076$1,152,300
2017$2,875.4$1,087,400
2016$11,502$1,045,600
2015$10,794$891,300
2014$10,290$818,000
2013$10,140$771,700
2012$9,797$751,300
2011$9,609$751,300
2010$8,925$751,300
2009$7,495$705,100
2008$7,735$705,100
2007$8,750$796,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,464
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: $1,750,000Rent Basis: Observed Comp Model ($7,531/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $510/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.76%

NOI: $48,326/yr

Cash-on-Cash Yield
-15.1%

On $402,500 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.9%

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)-$1,262/mo
Homeowner / Hazard Insurance-$510/mo
Vacancy Reserve (5% of rent)-$377/mo
Repairs & Maintenance (10% of rent)-$753/mo
Property Management (8% of rent)-$602/mo
Total Pure Operating Expenses-$3,504/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,531/mo
Less: Operating Expenses-$3,504/mo
Net Operating Income (NOI)+$4,027/mo
Less: Debt Service (30yr @ 6.75%)-$9,080/mo
Net Cash Flow
$-5,053/mo
$-60,638/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boston.