FOR_SALENeutral Deal20 days on market

20 Prospect St

20 Prospect St, Dalton, MA 01226, Dalton, MA 01226
$384,900
Zestimate®:$382,800

Listing Price

Property image 1
20 Prospect St, Dalton, MA 01226
Loc: Dalton, MA
Days Listed
20
Tax Assessed
$363k
Zestimate®
$383k
Market Rate
Lot Size
0.61 acres
Rent Estimate
$3,219/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
0.9 mi away
7

Nessacus Regional Middle School

6-8
1.4 mi away
6

Wahconah Regional High School

9-12
1.3 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
5.98%
Total ROI
19.6%
Cash Flow
$-27/mo
DSCR
0.99
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
2026-09-15Pending sale$384,900$166
2026-08-28Listed for sale$384,900$166
2026-08-25Listing removed$399,900$173
2026-07-24Price change$399,900$173
2026-06-23Price change$409,900$177
2026-05-16Price change$419,900$181
2026-02-21Listed for sale$425,000$184
1998-12-07Sold$50,000$22

Tax History

YearProperty TaxTax Assessment
2025$6,585$363,200
2024$6,017$330,600
2023$5,480$284,800
2022$4,986$240,400
2021$4,999$232,400
2020$4,498$221,700
2019$4,120$211,500
2018$4,088$205,300
2017$4,346$218,700
2016$4,293$218,700
2015$4,217$216,600
2014$4,020$217,200
2013$3,936$217,200
2012$3,969$228,000
2011$3,963$228,000
2010$3,816$241,500
2009$3,399$226,600
2008$3,345$226,600
2007$3,211$226,600
2006$3,201$194,600
2005$3,163$179,300
2004$3,154$186,200
2003$3,082$175,400
2002$3,087$164,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,316
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: $384,900Rent Basis: Observed Comp Model ($3,219/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $112/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.22%

NOI: $23,932/yr

Cash-on-Cash Yield
0.0%

On $88,527 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+94.0%

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)-$372/mo
Homeowner / Hazard Insurance-$112/mo
Vacancy Reserve (5% of rent)-$161/mo
Repairs & Maintenance (10% of rent)-$322/mo
Property Management (8% of rent)-$258/mo
Total Pure Operating Expenses-$1,225/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,219/mo
Less: Operating Expenses-$1,225/mo
Net Operating Income (NOI)+$1,994/mo
Less: Debt Service (30yr @ 6.75%)-$1,997/mo
Net Cash Flow
$-3/mo
$-34/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dalton.