CashFlowRE
Sign in Sign up
142 Cross St Triplex
B- Composite 69.51
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Rent growth +3.6/5.0
  • Schools +3.2/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$849,900

142 Cross St · Somerville, MA 02145
9 bd · 7.5 ba · 5,735 sqft · MultiFamily · 241 Days on market
Built 2025 Poor condition 2,507 sqft lot $148/sqft · 54% below area ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

Key facts

  • Zba approved
  • Bike path
  • 2,507 sq ft lot

Tags

BIKE PATHINNER BELT NEIGHBORHOODZBA APPROVEDSITE AND ARCHITECTURAL PLANS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3 × 3.0-bed/2.5-bath units multifamily listed at $850k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $6k ($68k/yr) — positive. Per door: $2k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($15k rent vs $850k).
  • Recommended offer: $748k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.4% vs local median 2.2% in Somerville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 84/100 on livability (#18 in MA, #752 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living F.
  • Somerville (suburban): math 26% / reading 43% proficiency, ranked #223 of 302 in MA (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.5%/yr); 80 active listings in the ZIP; high-income renter base; 3,670 units permitted in Middlesex County in 2024 (2,611 in 5+ unit buildings).
  • At $14,696/mo this rent would consume 143% of the median local household income ($124k/yr) (locally 1487% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $25k of value loss. Plan a longer hold.
  • Middlesex County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.5% rent growth), your $238k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 241 days — a 12% lower offer ($748k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $100k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wind risk, 63% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $747,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 241 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.73%
Cap rate
14.39%
Cash-on-cash
28.93%
DSCR
2.29
GRM
4.8

CMA / ARV

ARV (median comp)
$1,839,544
List price
$849,900
Delta
-53.80%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
152 Cross St 0.02mi 9/6.0 5,467 (-5%) 15mo $1,800,000 $329 73
10 Oak St 0.58mi 8/7.5 (-1) 5,461 (-5%) 2mo $1,025,000 $188 58
10 Stickney Ave 0.53mi 9/3.0 5,686 (-1%) 10mo $1,690,000 $297 48
5 Fountain Ave 0.08mi 10/3.5 (+1) 4,982 (-13%) 13mo $1,430,000 $287 44
26 Pearl St 0.45mi 9/6.0 5,250 (-8%) 23mo $2,200,000 $419 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 4.48% rent growth · sell at horizon

5-year hold
IRR
24.6%
Equity multiple
2.03×
Total profit
$245,868
Equity at exit
$126,723
10-year hold
IRR
33.3%
Equity multiple
4.25×
Total profit
$774,079
Equity at exit
$73,484

Cash invested: $237,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
20 Strongly Tenant-Friendly
State Massachusetts
20 Strongly Tenant-Friendly · D+15
County
— inherits STATE
City
— inherits STATE
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

ZIP-level market 02145

Rents YoY
4.5%
Active inventory
80
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$14,696 high interval (Pro) →
Mortgage (P&I)
$4,457
Tax est. 1.5%
$1,062 /mo · $12,748/yr
Insurance
$354
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$3,086
Net cashflow
$5,670

Break-even live

Break-even rent $7,519
Max offer price $849,900
Occupancy floor 56%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $14,696

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$212,475
Closing costs
$25,497
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 30 events

  1. 2026-06-18
    days on market $849,900 Active 241 DOM
  2. 2026-06-17
    days on market $849,900 Active 240 DOM
  3. 2026-06-16
    days on market $849,900 Active 239 DOM
  4. 2026-06-15
    days on market $849,900 Active 238 DOM
  5. 2026-06-13
    days on market $849,900 Active 236 DOM
  6. 2026-06-13
    days on market $849,900 Active 235 DOM
  7. 2026-06-09
    days on market $849,900 Active 232 DOM
  8. 2026-06-08
    days on market $849,900 Active 231 DOM
  9. 2026-06-07
    days on market $849,900 Active 230 DOM
  10. 2026-06-04
    days on market $849,900 Active 227 DOM
  11. 2026-06-03
    days on market $849,900 Active 226 DOM
  12. 2026-06-02
    days on market $849,900 Active 225 DOM
  13. 2026-06-01
    days on market $849,900 Active 224 DOM
  14. 2026-05-31
    days on market $849,900 Active 223 DOM
  15. 2026-05-12
    price $849,900 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  16. 2026-05-12
    price $849,900 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  17. 2026-04-09
    price $899,900 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  18. 2026-04-09
    price $899,900 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  19. 2026-03-03
    status Reactivated 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  20. 2026-03-03
    status Reactivated 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  21. 2026-02-28
    historical 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  22. 2026-02-28
    historical 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  23. 2026-01-17
    status Reactivated 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  24. 2026-01-17
    status Reactivated 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  25. 2026-01-15
    historical 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  26. 2026-01-15
    historical 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  27. 2025-12-05
    price $929,900 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  28. 2025-12-05
    price $929,900 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  29. 2025-10-15
    listed $949,900 New 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

  30. 2025-10-15
    listed $949,900 New 846-char remark
    Show marketing remark (846 chars)

    Excellent development opportunity in Somerville, just 0.3 miles from East Somerville Green Line Station, on the bike path and great proximity to East Cambridge and downtown Boston. Located on the edge of the rapidly growing Inner Belt neighborhood, this ZBA-approved 3-unit condo project is ideal for developers or end users looking to create a community and build equity. The first floor unit features 4 beds and 2 baths (2843 SF); the middle unit offers 3 beds and 2 baths (1383 SF); and the penthouse unit includes 3 beds, 2.5 baths, and a roof deck (1590 SF including roof deck. The project comes with all site and architectural plans which are approved by the ZBA and is awaiting traffic plan analysis for final special building permit approval. Seller open to offers subject to building permit approval. Full package available upon request.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 78% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 63% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$176,352
− Mortgage interest
−$47,608
− Property taxes
−$12,748
− Insurance
−$5,047
− Repairs & maintenance
−$14,108
− Management
−$14,108
− Depreciation
−$24,724
Taxable income
$58,008
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$13,922
After-tax cash flow
$54,117/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 13 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and renovations to improve its condition and increase its resale and rental value.

Repairs flagged

  • Major Roof — Damaged shingles and visible wear
  • Major Exterior Siding — Weathered brick facade, peeling paint
  • Major Interior Walls — Worn and dirty interior walls, peeling paint
  • Major Flooring — Worn and dirty interior flooring
  • Major Kitchen Appliances — Dirty and worn kitchen appliances and counters
  • Major Bathroom Fixtures — Dirty and worn bathroom fixtures and tiles

Value-add opportunities

  • Resale New Roof — A new roof would significantly improve the home's curb appeal and overall condition, making it more attractive to potential buyers.
  • Resale Exterior Renovation — Updating the exterior siding and painting would improve the home's curb appeal and make it more attractive to potential buyers.
  • Resale Interior Renovation — A fresh coat of paint and new flooring would improve the home's interior condition and make it more attractive to potential buyers.
  • Resale Kitchen and Bathroom Updates — Upgrading the kitchen appliances and bathroom fixtures would make the home more modern and attractive to potential buyers.
  • Rental HVAC System Upgrade — Upgrading the HVAC system would improve the home's comfort and energy efficiency, making it more attractive to potential renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Roof · Damaged shingles and visible wear Major $15,000–50,000
Exterior Siding · Weathered brick facade, peeling paint Major $15,000–50,000
Interior Walls · Worn and dirty interior walls, peeling paint Major $15,000–50,000
Flooring · Worn and dirty interior flooring Major $15,000–50,000
Kitchen Appliances · Dirty and worn kitchen appliances and counters Major $15,000–50,000
Bathroom Fixtures · Dirty and worn bathroom fixtures and tiles Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Resale New Roof — A new roof would significantly improve the home's curb appeal and overall condition, making it more attractive to potential buyers.
  • Resale Exterior Renovation — Updating the exterior siding and painting would improve the home's curb appeal and make it more attractive to potential buyers.
  • Resale Interior Renovation — A fresh coat of paint and new flooring would improve the home's interior condition and make it more attractive to potential buyers.
  • Resale Kitchen and Bathroom Updates — Upgrading the kitchen appliances and bathroom fixtures would make the home more modern and attractive to potential buyers.
  • Rental HVAC System Upgrade — Upgrading the HVAC system would improve the home's comfort and energy efficiency, making it more attractive to potential renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Somerville
NCES district ID
2510890
Math proficiency
26% ▼ -18.00%
Reading proficiency
43% ▼ -6.00%
Median HH income
$71,304
Composite
31.9/100
National rank
#5858
State rank
#223 of 302 in MA

Livability — Somerville

Score
84/100
State rank
#18
US rank
#752

Category grades

Amenities A+ Commute A+ Cost of living F Crime B- Employment A+ Housing B Health & safety A+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Somerville, MA
County
Middlesex County · 1,437,704 people
City population
78,456
Metro
Boston-Cambridge-Newton, MA-NH
Population (ZIP)
27,495
Household income
$123,755
Rent vs Own
64.4% rent · 35.6% own
Severe rent burden
1487.0

Population outlook (Middlesex County) Hauer SSP2

Today (2025)
1,740,269 people
By 2030
1,817,187 · +4.4%
By 2040
1,963,195 · +12.8%
By 2050
2,087,461 · +20.0%
By 2075
2,344,036 · +34.7%
By 2100
2,383,776 · +37.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 58% Hispanic / Latino 18% Asian 12% Two or more races 10% Black 6%
Hispanic origin (detail)
Mexican 2% Dominican 1%
Common ancestry
Russian 5% Romanian 3% Estonian 3%
Foreign-born
33% · Canada, China, Jamaica
Languages at home
59% English-only · Spanish 15% Other Indo-European 15% Chinese 3%

Political lean MEDSL · Middlesex

2024 margin
Solid D (+39.5) · D 68.5% · R 29.0% · Other 2.5%
2008→2024 swing
+9.3pp toward D · 2008: 30.1pp · 2024: 39.5pp
All cycles
2024: D+39.5 2020: D+45.2 2016: D+38.1 2012: D+26.9 2008: D+30.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -275.63%
Current HPI
152.4622
Rent YoY
▲ 4.48%
Metro
Boston-Cambridge-Newton, MA-NH
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

-10.5% since first listed
16 events — show timeline
  • 2026-05-12 Price Changed $849,900 MLS PIN
  • 2026-05-12 Price Changed $849,900 MLS PIN
  • 2026-04-09 Price Changed $899,900 MLS PIN
  • 2026-04-09 Price Changed $899,900 MLS PIN
  • 2026-03-03 Relisted MLS PIN
  • 2026-03-03 Relisted MLS PIN
  • 2026-02-28 Listing Removed MLS PIN
  • 2026-02-28 Listing Removed MLS PIN
  • 2026-01-17 Relisted MLS PIN
  • 2026-01-17 Relisted MLS PIN
  • 2026-01-15 Listing Removed MLS PIN
  • 2026-01-15 Listing Removed MLS PIN
  • 2025-12-05 Price Changed $929,900 MLS PIN
  • 2025-12-05 Price Changed $929,900 MLS PIN
  • 2025-10-15 Listed $949,900 MLS PIN
  • 2025-10-15 Listed $949,900 MLS PIN

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…