OFF_MARKETRisky Deal1 days on market

12 Cottage Pl

12 Cottage Pl, Hyde Park, MA 02136, Hyde Park, MA 02136
$575,000
Zestimate®:$535,100

Listing Price

Property image 1
12 Cottage Pl, Hyde Park, MA 02136
Loc: Hyde Park, MA
Days Listed
1
Tax Assessed
$512k
Zestimate®
$535k
Market Rate
Lot Size
4,000 sqft
Rent Estimate
$3,355/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.

5

Channing Elementary School

PK-6
0.2 mi away
4

Franklin D. Roosevelt K-8 School

PK-8
0.8 mi away
7

New Mission High School

7-12
1 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
3.95%
Total ROI
44.6%
Cash Flow
$-1,093/mo
DSCR
0.63
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
2026-08-20Sold$535,000$471
2026-07-19Pending sale$524,900$462
2026-07-05Contingent$524,900$462
2026-06-29Price change$524,900$462
2026-06-24Price change$539,900$476
2026-06-16Listed for sale$549,900$484
2026-06-15Contingent$549,900$484
2026-05-27Price change$549,900$484
2026-05-04Price change$573,000$505
2026-04-13Listed for sale$575,000$507
2006-09-08Sold$307,000$270
1993-11-01Sold$70,545$62
1993-01-25Sold$31,000$27

Tax History

YearProperty TaxTax Assessment
2025$5,931$512,200
2024$5,645$517,900
2023$5,246$488,500
2022$4,832$444,100
2021$3,693$346,100
2020$3,516$333,000
2019$3,340$316,900
2018$3,162$301,700
2017$284.29$284,500
2016$3,099$281,700
2015$3,002$247,900
2013$3,042$231,500
2012$3,072$235,600
2011$2,866$224,100
2010$2,802$235,900
2009$2,671$251,300
2008$2,976$271,300
2007$2,767$251,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,035
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: $575,000Rent Basis: Observed Comp Model ($3,355/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $168/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.95%

NOI: $22,684/yr

Cash-on-Cash Yield
-9.9%

On $132,250 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.6%

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)-$525/mo
Homeowner / Hazard Insurance-$168/mo
Vacancy Reserve (5% of rent)-$168/mo
Repairs & Maintenance (10% of rent)-$336/mo
Property Management (8% of rent)-$268/mo
Total Pure Operating Expenses-$1,465/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,355/mo
Less: Operating Expenses-$1,465/mo
Net Operating Income (NOI)+$1,890/mo
Less: Debt Service (30yr @ 6.75%)-$2,984/mo
Net Cash Flow
$-1,093/mo
$-13,118/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hyde Park.