OFF_MARKETRisky Deal6 days on market

34 Sammett Ave

34 Sammett Ave, Roslindale, MA 02131, Roslindale, MA 02131
$649,900
Zestimate®:$670,300$20,400 Under Market

Listing Price

Property image 1
34 Sammett Ave, Roslindale, MA 02131
Loc: Roslindale, MA
Days Listed
6
Tax Assessed
$520k
Zestimate®
$670k
3% Under Valued
Lot Size
5,000 sqft
Rent Estimate
$3,257/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.

6

Philbrick Elementary School

PK-6
0.1 mi away
4

Haley Pilot School

PK-6,8
0.5 mi away
1

Another Course To College

9-12
1.4 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
3.30%
Total ROI
30.5%
Cash Flow
$-1,587/mo
DSCR
0.53
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
2026-04-16Sold$670,000$584
2026-03-21Contingent$649,900$566
2026-03-11Listed for sale$649,900$566
2025-10-30Listing removed$649,900$566
2025-07-08Price change$649,900$566
2025-06-11Listed for sale$695,000$605
2022-07-26Listing removed$0
2022-06-20Listed for rent$3,800$3
2012-10-01Sold$225,000$196
2012-07-25Sold$185,500$162

Tax History

YearProperty TaxTax Assessment
2025$6,022$520,000
2024$5,138$471,400
2023$4,940$460,000
2022$4,550$418,200
2021$4,132$387,300
2020$3,864$365,900
2019$3,506$332,600
2018$3,486$332,600
2017$273.01$311,000
2016$3,054$277,600
2015$3,088$255,000
2014$2,832$225,100
2013$2,958$225,100
2012$2,952$226,400
2011$2,896$226,400
2010$2,861$240,800
2009$2,643$248,600
2008$3,005$273,900
2007$3,084$280,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,148
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: $649,900Rent Basis: Observed Comp Model ($3,257/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $190/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.30%

NOI: $21,419/yr

Cash-on-Cash Yield
-12.7%

On $149,477 invested

DSCR Ratio
0.53x

Negative debt coverage

5-Yr Leveraged ROI
+30.5%

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)-$533/mo
Homeowner / Hazard Insurance-$190/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$326/mo
Property Management (8% of rent)-$261/mo
Total Pure Operating Expenses-$1,472/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,257/mo
Less: Operating Expenses-$1,472/mo
Net Operating Income (NOI)+$1,785/mo
Less: Debt Service (30yr @ 6.75%)-$3,372/mo
Net Cash Flow
$-1,587/mo
$-19,048/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Roslindale.

34 Sammett Ave | Roslindale, MA | Haven AI Analysis | Haven by ScoutHavens