OFF_MARKETRisky Deal1 days on market

92 Beacon St APT 51

92 Beacon St APT 51, Boston, MA 02108, Boston, MA 02108
$1,399,000
Zestimate®:$1,328,800

Listing Price

Property image 1
92 Beacon St APT 51, Boston, MA 02108
Loc: Boston, MA
Days Listed
1
Tax Assessed
$1378k
Zestimate®
$1329k
Market Rate
Rent Estimate
$4,949/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
0.7 mi away
3

Quincy Upper School

6-12
0.7 mi away
2

Snowden Int'L High School

9-12
0.5 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
1.71%
Total ROI
-4.0%
Cash Flow
$-5,269/mo
DSCR
0.27
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
2026-09-01Sold$1,330,000$1,305
2026-06-17Pending sale$1,399,000$1,373
2026-06-03Contingent$1,399,000$1,373
2026-04-13Listed for sale$1,399,000$1,373
2017-11-25Listing removed$3,200$3
2017-11-08Listed for rent$3,200$3
1995-10-31Sold$340,000$334
1989-09-01Sold$330,000$324
1988-05-25Sold$265,000$260

Tax History

YearProperty TaxTax Assessment
2025$15,954$1,377,700
2024$14,463$1,326,900
2023$13,696$1,275,200
2022$13,338$1,225,900
2021$12,824$1,201,900
2020$13,375$1,266,600
2019$12,834$1,217,600
2018$12,039$1,148,800
2017$2,866.88$1,115,500
2016$11,468$1,042,500
2015$11,793$973,800
2014$11,138$885,400
2013$10,772$819,800
2012$10,059$771,400
2011$9,866$771,400
2010$9,164$771,400
2009$7,268$683,700
2008$7,500$683,700
2007$7,460$678,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,019
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: $1,399,000Rent Basis: Observed Comp Model ($4,949/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $408/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.71%

NOI: $23,887/yr

Cash-on-Cash Yield
-19.6%

On $321,770 invested

DSCR Ratio
0.27x

Negative debt coverage

5-Yr Leveraged ROI
+-4.0%

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)-$1,412/mo
Homeowner / Hazard Insurance-$408/mo
Vacancy Reserve (5% of rent)-$247/mo
Repairs & Maintenance (10% of rent)-$495/mo
Property Management (8% of rent)-$396/mo
Total Pure Operating Expenses-$2,958/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,949/mo
Less: Operating Expenses-$2,958/mo
Net Operating Income (NOI)+$1,991/mo
Less: Debt Service (30yr @ 6.75%)-$7,259/mo
Net Cash Flow
$-5,269/mo
$-63,222/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boston.