OFF_MARKETRisky Deal8 days on market

18-20 Crestway Rd #5

18-20 Crestway Rd #5, Boston, MA 02128, Boston, MA 02128
$749,000
Zestimate®:$664,200

Listing Price

Property image 1
18-20 Crestway Rd #5, Boston, MA 02128
Loc: Boston, MA
Days Listed
8
Tax Assessed
$656k
Zestimate®
$664k
Market Rate
Rent Estimate
$4,056/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.

9

Bradley Elementary School

PK-6
0.1 mi away
2

East Boston High School

7-12
1.7 mi away
4

Guild Elementary School

PK-6
0.3 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
3.58%
Total ROI
36.6%
Cash Flow
$-1,654/mo
DSCR
0.57
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
2026-06-22Listing removed$675,000$524
2026-06-01Price change$675,000$524
2026-04-30Price change$699,000$542
2026-04-06Listed for sale$749,000$581
2023-03-10Sold$655,000$508

Tax History

YearProperty TaxTax Assessment
2025$7,598$656,100
2024$6,847$628,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,289
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: $749,000Rent Basis: Observed Comp Model ($4,056/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $218/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.58%

NOI: $26,791/yr

Cash-on-Cash Yield
-11.5%

On $172,270 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.6%

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)-$673/mo
Homeowner / Hazard Insurance-$218/mo
Vacancy Reserve (5% of rent)-$203/mo
Repairs & Maintenance (10% of rent)-$406/mo
Property Management (8% of rent)-$324/mo
Total Pure Operating Expenses-$1,823/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,056/mo
Less: Operating Expenses-$1,823/mo
Net Operating Income (NOI)+$2,233/mo
Less: Debt Service (30yr @ 6.75%)-$3,886/mo
Net Cash Flow
$-1,654/mo
$-19,845/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boston.