OFF_MARKETRisky Deal13 days on market

84 Alexander St

84 Alexander St, Dorchester, MA 02125, Dorchester, MA 02125
$580,000
Zestimate®:$578,100

Listing Price

Property image 1
84 Alexander St, Dorchester, MA 02125
Loc: Dorchester, MA
Days Listed
13
Tax Assessed
$431k
Zestimate®
$578k
Market Rate
Lot Size
2,613 sqft
Rent Estimate
$3,828/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.

N/A

Haynes Early Education Center

PK-1
0.4 mi away
3

Lilla G. Frederick Middle School

7-8
0.5 mi away
7

Boston Latin Academy

7-12
0.7 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
4.83%
Total ROI
63.9%
Cash Flow
$-673/mo
DSCR
0.78
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
2026-04-13Sold$480,000$230
2026-03-16Listed for sale$580,000$278
2026-03-16Contingent$580,000$278
2026-03-11Price change$580,000$278
2026-03-05Listed for sale$610,000$293

Tax History

YearProperty TaxTax Assessment
2025$4,993$431,200
2024$4,344$398,500
2023$3,962$368,900
2022$3,897$358,200
2021$3,711$347,800
2020$2,957$280,000
2019$2,809$266,500
2018$2,612$249,200
2017$60.48$226,500
2016$2,419$219,900
2015$2,308$190,600
2013$2,531$192,600
2012$2,419$185,500
2011$2,373$185,500
2010$2,226$187,400
2009$2,204$207,360
2008$2,646$241,200
2007$2,731$248,490
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,085
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: $580,000Rent Basis: Observed Comp Model ($3,828/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $169/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.83%

NOI: $28,039/yr

Cash-on-Cash Yield
-6.1%

On $133,400 invested

DSCR Ratio
0.78x

Negative debt coverage

5-Yr Leveraged ROI
+63.9%

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)-$442/mo
Homeowner / Hazard Insurance-$169/mo
Vacancy Reserve (5% of rent)-$191/mo
Repairs & Maintenance (10% of rent)-$383/mo
Property Management (8% of rent)-$306/mo
Total Pure Operating Expenses-$1,491/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,828/mo
Less: Operating Expenses-$1,491/mo
Net Operating Income (NOI)+$2,337/mo
Less: Debt Service (30yr @ 6.75%)-$3,009/mo
Net Cash Flow
$-673/mo
$-8,075/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dorchester.

84 Alexander St | Dorchester, MA | Haven AI Analysis | Haven by ScoutHavens