OFF_MARKETRisky Deal29 days on market

127 Pinecrest Dr

127 Pinecrest Dr, Dalton, MA 01226, Dalton, MA 01226
$1,050,000
Zestimate®:$770,100

Listing Price

Property image 1
127 Pinecrest Dr, Dalton, MA 01226
Loc: Dalton, MA
Days Listed
29
Tax Assessed
$730k
Zestimate®
$770k
Market Rate
Lot Size
0.41 acres
Rent Estimate
$6,350/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
1.4 mi away
7

Nessacus Regional Middle School

6-8
2.1 mi away
6

Wahconah Regional High School

9-12
2.3 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
4.25%
Total ROI
10.9%
Cash Flow
$-1,590/mo
DSCR
0.70
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
2026-08-14Sold$770,000$148
2026-08-05Pending sale$899,900$172
2026-06-18Price change$899,900$172
2026-02-12Listed for sale$1,050,000$201
2014-06-30Sold$450,000$86
2014-05-21Price change$474,900$91
2014-03-28Price change$499,900$96
2014-02-07Price change$543,500$104
2013-10-18Price change$599,500$115
2013-01-23Listed for sale$699,500$134
2006-11-03Sold$90,000$17

Tax History

YearProperty TaxTax Assessment
2025$13,242$730,400
2024$13,293$730,400
2023$12,362$642,500
2022$11,560$557,400
2021$11,981$557,000
2020$10,746$529,600
2019$10,021$514,400
2018$9,913$497,900
2017$9,893$497,900
2016$12,229$623,000
2015$11,847$608,500
2014$11,498$621,200
2013$11,256$621,200
2012$10,514$603,900
2011$10,305$592,900
2010$9,941$629,200
2009$9,636$642,400
2008$4,509$305,500
2007$1,168$82,400
2006$1,073$65,200
2005$536$30,400
2004$510$30,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
5,219
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: $1,050,000Rent Basis: Observed Comp Model ($6,350/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $306/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.38%

NOI: $46,018/yr

Cash-on-Cash Yield
-8.0%

On $241,500 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+54.1%

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)-$749/mo
Homeowner / Hazard Insurance-$306/mo
Vacancy Reserve (5% of rent)-$318/mo
Repairs & Maintenance (10% of rent)-$635/mo
Property Management (8% of rent)-$508/mo
Total Pure Operating Expenses-$2,515/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,350/mo
Less: Operating Expenses-$2,515/mo
Net Operating Income (NOI)+$3,835/mo
Less: Debt Service (30yr @ 6.75%)-$5,448/mo
Net Cash Flow
$-1,613/mo
$-19,361/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dalton.