OFF_MARKETGood Deal104 days on market

104 Washington Mountain Rd

104 Washington Mountain Rd, Dalton, MA 01226, Dalton, MA 01226
$574,900
Zestimate®:$550,800

Listing Price

Property image 1
104 Washington Mountain Rd, Dalton, MA 01226
Loc: Dalton, MA
Days Listed
104
Tax Assessed
$523k
Zestimate®
$551k
Market Rate
Lot Size
5.70 acres
Rent Estimate
$3,872/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.

7

Craneville Elementary School

K-5
3.5 mi away
7

Nessacus Regional Middle School

6-8
4 mi away
6

Wahconah Regional High School

9-12
4.2 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
6.23%
Total ROI
20.8%
Cash Flow
$79/mo
DSCR
1.03
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
2026-03-26Listing removed$574,900$175
2026-03-05Listed for sale$574,900$175
2026-02-20Pending sale$574,900$175
2025-12-26Price change$574,900$175
2025-12-01Listed for sale$584,900$178
2002-09-17Sold$260,000$79
1997-08-12Sold$259,900$79

Tax History

YearProperty TaxTax Assessment
2025$9,487$523,300
2024$8,978$493,300
2023$8,206$426,500
2022$8,190$394,900
2021$8,277$384,800
2020$7,597$374,400
2019$7,671$393,800
2018$7,940$398,800
2017$7,924$398,800
2016$7,828$398,800
2015$7,648$392,800
2014$7,350$397,100
2013$7,195$397,100
2012$6,705$385,100
2011$6,462$371,800
2010$6,216$393,400
2009$5,835$389,000
2008$5,742$389,000
2007$5,429$383,100
2006$5,665$344,400
2005$5,495$311,500
2004$5,016$296,100
2003$4,747$270,200
2002$4,973$264,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,280
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: $574,900Rent Basis: Observed Comp Model ($3,872/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $168/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.75%

NOI: $27,325/yr

Cash-on-Cash Yield
-6.4%

On $132,227 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+62.2%

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)-$536/mo
Homeowner / Hazard Insurance-$168/mo
Vacancy Reserve (5% of rent)-$194/mo
Repairs & Maintenance (10% of rent)-$387/mo
Property Management (8% of rent)-$310/mo
Total Pure Operating Expenses-$1,595/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,872/mo
Less: Operating Expenses-$1,595/mo
Net Operating Income (NOI)+$2,277/mo
Less: Debt Service (30yr @ 6.75%)-$2,983/mo
Net Cash Flow
$-706/mo
$-8,472/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dalton.