OFF_MARKETRisky Deal7 days on market

79 Huron Cir

79 Huron Cir, Dorchester, MA 02124, Dorchester, MA 02124
$1,250,000
Zestimate®:$1,125,900

Listing Price

Property image 1
79 Huron Cir, Dorchester, MA 02124
Loc: Dorchester, MA
Days Listed
7
Tax Assessed
$491k
Zestimate®
$1126k
Market Rate
Lot Size
3,824 sqft
Rent Estimate
$3,780/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.

3

Henderson K-12 Inclusion School Upper

2-12
0.3 mi away
2

Lee Academy

PK-3
0.6 mi away
5

Kenny Elementary School

PK-6
0.6 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
1.96%
Total ROI
1.5%
Cash Flow
$-4,444/mo
DSCR
0.31
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
2026-06-05Sold$1,125,750$530
2026-04-13Contingent$1,250,000$588
2026-03-10Listed for sale$1,250,000$588
2014-08-29Sold$360,000$169
2014-07-17Pending sale$379,000$178
2014-07-10Price change$379,000$178
2014-06-25Price change$395,000$186
2014-06-18Listed for sale$425,000$200
1987-04-06Sold$154,000$72

Tax History

YearProperty TaxTax Assessment
2025$5,688$491,200
2024$5,211$478,100
2023$4,938$459,800
2022$4,633$425,800
2021$4,485$420,300
2020$4,183$396,100
2019$3,847$365,000
2018$3,644$347,700
2017$835.18$328,000
2016$3,341$303,700
2015$2,962$244,600
2013$3,001$228,400
2012$2,997$229,800
2011$2,939$229,800
2010$2,768$233,000
2009$2,619$246,400
2008$2,934$267,500
2007$2,975$270,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,125
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: $1,250,000Rent Basis: Observed Comp Model ($3,780/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $365/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.96%

NOI: $24,505/yr

Cash-on-Cash Yield
-18.5%

On $287,500 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+1.5%

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)-$503/mo
Homeowner / Hazard Insurance-$365/mo
Vacancy Reserve (5% of rent)-$189/mo
Repairs & Maintenance (10% of rent)-$378/mo
Property Management (8% of rent)-$302/mo
Total Pure Operating Expenses-$1,738/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,780/mo
Less: Operating Expenses-$1,738/mo
Net Operating Income (NOI)+$2,042/mo
Less: Debt Service (30yr @ 6.75%)-$6,486/mo
Net Cash Flow
$-4,444/mo
$-53,326/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dorchester.