OFF_MARKETNeutral Deal39 days on market

32 Marcella Way

32 Marcella Way, Dalton, MA 01226, Dalton, MA 01226
$570,000
Zestimate®:$546,000

Listing Price

Property image 1
32 Marcella Way, Dalton, MA 01226
Loc: Dalton, MA
Days Listed
39
Tax Assessed
$453k
Zestimate®
$546k
Market Rate
Lot Size
0.47 acres
Rent Estimate
$3,844/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
1.3 mi away
7

Nessacus Regional Middle School

6-8
0.7 mi away
6

Wahconah Regional High School

9-12
0.6 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
5.35%
Total ROI
16.4%
Cash Flow
$-339/mo
DSCR
0.88
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
2026-06-30Sold$542,000$213
2026-04-20Contingent$570,000$224
2026-02-01Listed for sale$570,000$224
2014-01-15Sold$330,000$130
2013-10-02Price change$349,000$137
2013-07-18Listed for sale$359,900$142
2012-11-09Sold$150,000$59
2012-02-24Listed for sale$199,000$78
1998-07-01Sold$176,000$69
1993-09-27Sold$157,000$62

Tax History

YearProperty TaxTax Assessment
2025$8,207$452,700
2024$7,855$431,600
2023$7,152$371,700
2022$6,620$319,200
2021$6,715$312,200
2020$6,046$298,000
2019$5,673$291,200
2018$5,621$282,300
2017$5,609$282,300
2016$5,542$282,300
2015$5,417$278,200
2014$5,201$281,000
2013$4,767$263,100
2012$4,612$264,900
2011$4,454$256,300
2010$4,334$274,300
2009$4,248$283,200
2008$4,180$283,200
2007$4,013$283,200
2006$4,214$256,200
2005$4,071$230,800
2004$3,710$219,000
2003$3,481$198,100
2002$3,380$179,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,540
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: $570,000Rent Basis: Observed Comp Model ($3,844/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $166/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.90%

NOI: $27,958/yr

Cash-on-Cash Yield
-5.7%

On $131,100 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.5%

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)-$464/mo
Homeowner / Hazard Insurance-$166/mo
Vacancy Reserve (5% of rent)-$192/mo
Repairs & Maintenance (10% of rent)-$384/mo
Property Management (8% of rent)-$308/mo
Total Pure Operating Expenses-$1,514/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,844/mo
Less: Operating Expenses-$1,514/mo
Net Operating Income (NOI)+$2,330/mo
Less: Debt Service (30yr @ 6.75%)-$2,958/mo
Net Cash Flow
$-628/mo
$-7,533/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dalton.