OFF_MARKETNeutral Deal146 days on market

490 Kirchner Rd

490 Kirchner Rd, Dalton, MA 01226, Dalton, MA 01226
$545,000
Zestimate®:$513,600

Listing Price

Property image 1
490 Kirchner Rd, Dalton, MA 01226
Loc: Dalton, MA
Days Listed
146
Tax Assessed
$403k
Zestimate®
$514k
Market Rate
Lot Size
5.52 acres
Rent Estimate
$3,803/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
3.9 mi away
6

Wahconah Regional High School

9-12
4.1 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
5.30%
Total ROI
16.2%
Cash Flow
$-348/mo
DSCR
0.87
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
2026-04-30Sold$508,000$165
2026-03-18Pending sale$545,000$177
2026-02-24Price change$545,000$177
2026-01-06Price change$555,000$180
2025-10-30Price change$560,000$181
2025-10-17Listed for sale$575,000$186
2023-06-09Sold$400,000$130
2023-04-03Pending sale$390,000$126
2023-03-28Listed for sale$390,000$126
2020-04-28Listing removed$374,900$121
2020-01-09Price change$374,900$121
2019-12-16Listed for sale$394,900$128
1998-07-17Sold$155,000$50
1992-10-09Sold$152,000$49
1991-10-09Sold$174,000$56

Tax History

YearProperty TaxTax Assessment
2025$7,306$403,000
2024$8,536$469,000
2023$8,035$417,600
2022$7,773$374,800
2021$7,666$356,400
2020$4,969$244,900
2019$5,082$260,900
2018$5,394$270,900
2017$5,383$270,900
2016$5,318$270,900
2015$5,251$269,700
2014$5,042$272,400
2013$4,936$272,400
2012$4,516$259,400
2011$4,282$246,400
2010$4,089$258,800
2009$4,079$271,900
2008$4,013$271,900
2007$3,853$271,900
2006$3,752$228,100
2005$3,646$206,700
2004$3,352$197,900
2003$3,270$186,100
2002$3,119$165,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
3,087
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: $545,000Rent Basis: Observed Comp Model ($3,803/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $159/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.19%

NOI: $28,275/yr

Cash-on-Cash Yield
-4.5%

On $125,350 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+71.6%

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)-$413/mo
Homeowner / Hazard Insurance-$159/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$380/mo
Property Management (8% of rent)-$304/mo
Total Pure Operating Expenses-$1,447/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,803/mo
Less: Operating Expenses-$1,447/mo
Net Operating Income (NOI)+$2,356/mo
Less: Debt Service (30yr @ 6.75%)-$2,828/mo
Net Cash Flow
$-472/mo
$-5,660/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dalton.