OFF_MARKETRisky Deal6 days on market

22 Edge Hill St

22 Edge Hill St, Jamaica Plain, MA 02130, Jamaica Plain, MA 02130
$1,100,000
Zestimate®:$1,178,900$78,900 Under Market

Listing Price

Property image 1
22 Edge Hill St, Jamaica Plain, MA 02130
Loc: Jamaica Plain, MA
Days Listed
6
Tax Assessed
$797k
Zestimate®
$1179k
7% Under Valued
Lot Size
1,320 sqft
Rent Estimate
$3,971/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

Elc - West Zone

PK-1
0.1 mi away
4

Curley K-8 School

PK-8
0.5 mi away
2

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
2.09%
Total ROI
4.4%
Cash Flow
$-3,788/mo
DSCR
0.34
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
2026-05-13Sold$1,175,000$951
2026-04-14Contingent$1,100,000$891
2026-04-08Listed for sale$1,100,000$891
2020-09-02Sold$775,000$628
2020-08-03Pending sale$750,000$607
2020-07-29Listed for sale$750,000$607
2005-08-29Sold$420,000$340
1999-03-30Sold$147,000$119

Tax History

YearProperty TaxTax Assessment
2025$9,232$797,200
2024$8,274$759,100
2023$7,765$723,000
2022$7,565$695,300
2021$6,768$634,300
2020$5,864$555,300
2019$5,853$555,300
2018$5,292$505,000
2017$734.19$476,500
2016$4,898$445,300
2015$4,424$365,300
2014$4,174$331,800
2013$4,192$319,000
2012$4,147$318,000
2011$4,067$318,000
2010$3,816$321,200
2009$3,571$335,900
2008$3,746$341,500
2007$3,923$357,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,235
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: $1,100,000Rent Basis: Observed Comp Model ($3,971/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $321/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.09%

NOI: $23,034/yr

Cash-on-Cash Yield
-18.0%

On $253,000 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+4.4%

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)-$817/mo
Homeowner / Hazard Insurance-$321/mo
Vacancy Reserve (5% of rent)-$199/mo
Repairs & Maintenance (10% of rent)-$397/mo
Property Management (8% of rent)-$318/mo
Total Pure Operating Expenses-$2,051/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,971/mo
Less: Operating Expenses-$2,051/mo
Net Operating Income (NOI)+$1,920/mo
Less: Debt Service (30yr @ 6.75%)-$5,708/mo
Net Cash Flow
$-3,788/mo
$-45,457/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Jamaica Plain.