OFF_MARKETRisky Deal5 days on market

57-59 Day St

57-59 Day St, Jamaica Plain, MA 02130, Jamaica Plain, MA 02130

$899,000

Listing Price

57-59 Day St, Jamaica Plain, MA 02130

Loc: Jamaica Plain, MA

Days Listed

Tax Assessed

$875k

Lot Size

1,883 sqft

Type

multi 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

Elc - West Zone

PK-1

0.1 mi away

Curley K-8 School

PK-8

0.5 mi away

Fenway High School

9-12

0.6 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

5.85%

Total ROI

85.9%

Cash Flow

$-285/mo

DSCR

0.94

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

Date	Event	Price	Price/sqft
2026-05-28	Sold	$911,500	$527
2026-04-21	Contingent	$899,000	$520
2026-04-09	Listed for sale	$899,000	$520

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,728

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: $899,000Rent Basis: Modeled Estimate ($7,192/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $262/mo

Haven ScoreRisky

2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

5.85%

NOI: $52,553/yr

Cash-on-Cash Yield

-1.7%

On $206,770 invested

DSCR Ratio

0.94x

Negative debt coverage

5-Yr Leveraged ROI

+85.9%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (1.23% of basis)-$896/mo

Homeowner / Hazard Insurance-$262/mo

Vacancy Reserve (5% of rent)-$360/mo

Repairs & Maintenance (10% of rent)-$719/mo

Property Management (8% of rent)-$575/mo

Total Pure Operating Expenses-$2,813/mo

Net Investor Cash Flow

Gross Scheduled Rent+$7,192/mo

Less: Operating Expenses-$2,813/mo

Net Operating Income (NOI)+$4,379/mo

Less: Debt Service (30yr @ 6.75%)-$4,665/mo

Net Cash Flow

$-285/mo

$-3,424/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jamaica Plain.

57-59 Day St | Jamaica Plain, MA | Haven AI Analysis | Haven by ScoutHavens