OFF_MARKETRisky Deal25 days on market

34 Bradlee St

34 Bradlee St, Dorchester, MA 02124, Dorchester, MA 02124
$955,000
Zestimate®:$921,100

Listing Price

Property image 1
34 Bradlee St, Dorchester, MA 02124
Loc: Dorchester, MA
Days Listed
25
Tax Assessed
$538k
Zestimate®
$921k
Market Rate
Lot Size
5,172 sqft
Rent Estimate
$5,157/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.

5

Holmes Elementary School

PK-6
0.1 mi away
3

Greenwood K-8 School

PK-8
0.3 mi away
2

Community Academy Of Science And Health

9-12
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
3.95%
Total ROI
44.6%
Cash Flow
$-1,815/mo
DSCR
0.63
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
2026-05-01Sold$952,000$360
2026-02-21Listed for sale$955,000$362
2025-11-05Listing removed$919,000$348
2025-10-17Listed for sale$919,000$348
2025-10-12Listing removed$949,000$359
2025-10-02Price change$949,000$359
2025-09-03Listed for sale$979,000$371
2011-03-30Sold$240,000$91
2007-04-19Sold$360,000$136

Tax History

YearProperty TaxTax Assessment
2025$6,230$538,000
2024$5,581$512,000
2023$5,236$487,500
2022$4,956$455,500
2021$4,528$424,400
2020$3,688$349,200
2019$3,438$326,200
2018$3,195$304,900
2017$342.86$312,100
2016$3,333$303,000
2015$3,325$274,600
2013$3,436$261,500
2012$3,311$253,900
2011$3,247$253,900
2010$3,047$256,500
2009$2,964$278,800
2008$3,344$304,800
2007$3,365$306,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
2
Sq Ft
2,641
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: $955,000Rent Basis: Observed Comp Model ($5,157/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $279/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.95%

NOI: $37,685/yr

Cash-on-Cash Yield
-9.9%

On $219,650 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+44.6%

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)-$551/mo
Homeowner / Hazard Insurance-$279/mo
Vacancy Reserve (5% of rent)-$258/mo
Repairs & Maintenance (10% of rent)-$516/mo
Property Management (8% of rent)-$413/mo
Total Pure Operating Expenses-$2,017/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,157/mo
Less: Operating Expenses-$2,017/mo
Net Operating Income (NOI)+$3,140/mo
Less: Debt Service (30yr @ 6.75%)-$4,955/mo
Net Cash Flow
$-1,815/mo
$-21,778/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dorchester.

34 Bradlee St | Dorchester, MA | Haven AI Analysis | Haven by ScoutHavens