OFF_MARKETRisky Deal1 days on market

(undisclosed Address)

(undisclosed Address), Boston, MA 02111, Boston, MA 02111
$2,495,000
Zestimate®:$1,467,600

Listing Price

Property image 1
(undisclosed Address), Boston, MA 02111
Loc: Boston, MA
Days Listed
1
Zestimate®
$1468k
Market Rate
Rent Estimate
$4,293/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.

8

Josiah Quincy Elementary School

PK-5
0.3 mi away
3

Quincy Upper School

6-12
0.4 mi away
N/A

Boston Adult Academy

11-12
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
0.01%
Total ROI
-41.0%
Cash Flow
$-12,926/mo
DSCR
0.00
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
2026-09-09Price change$1,495,000$1,189
2026-09-08Price change$985,000$784
2026-07-20Price change$995,000$792
2026-06-30Pending sale$2,295,000$1,826
2026-06-15Price change$2,295,000$1,826
2026-05-22Pending sale$995,000$792
2026-05-11Price change$2,395,000$1,905
2026-05-05Price change$995,000$792
2026-04-15Price change$1,495,000$1,189
2026-04-13Listed for sale$2,495,000$1,985
2024-01-01Listing removed$215,000$171
2023-11-01Price change$8,490,000$6,754
2023-10-01Price change$8,995,000$7,156
2023-09-02Price change$9,250,000$7,359
2023-07-06Price change$215,000$171
2023-05-19Price change$9,450,000$7,518
2023-04-02Listed for sale$9,950,000$7,916
2023-01-01Listing removed$215,000$171
2022-03-06Listed for sale$215,000$171
2020-10-01Listing removed$300
2020-07-10Listed for rent$300
2019-08-15Listing removed$5,000$4
2019-07-16Listed for rent$5,000$4
2019-02-20Listing removed$18,500$15
2019-01-20Listed for rent$18,500$15
2015-10-16Sold$105,000$84
2015-01-15Sold$5,300,000$4,216
2014-03-31Sold$6,700,000$5,330
2012-12-21Sold$1,825,000$1,452
2011-04-15Sold$1,750,000$1,392
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,881
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: $2,495,000Rent Basis: Observed Comp Model ($4,293/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $728/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.01%

NOI: $243/yr

Cash-on-Cash Yield
-27.0%

On $573,850 invested

DSCR Ratio
0.00x

Negative debt coverage

5-Yr Leveraged ROI
+-41.0%

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)-$2,557/mo
Homeowner / Hazard Insurance-$728/mo
Vacancy Reserve (5% of rent)-$215/mo
Repairs & Maintenance (10% of rent)-$429/mo
Property Management (8% of rent)-$343/mo
Total Pure Operating Expenses-$4,273/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,293/mo
Less: Operating Expenses-$4,273/mo
Net Operating Income (NOI)+$20/mo
Less: Debt Service (30yr @ 6.75%)-$12,946/mo
Net Cash Flow
$-12,926/mo
$-155,109/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boston.