OFF_MARKETRisky Deal8 days on market

42 Westglow St

42 Westglow St, Dorchester, MA 02122, Dorchester, MA 02122
$929,000
Zestimate®:$850,300

Listing Price

Property image 1
42 Westglow St, Dorchester, MA 02122
Loc: Dorchester, MA
Days Listed
8
Tax Assessed
$601k
Zestimate®
$850k
Market Rate
Lot Size
3,304 sqft
Rent Estimate
$3,431/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

Kenny Elementary School

PK-6
0.2 mi away
6

Murphy K-8 School

PK-8
0.4 mi away
2

Community Academy Of Science And Health

9-12
0.9 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
2.27%
Total ROI
8.1%
Cash Flow
$-3,065/mo
DSCR
0.36
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
2026-05-06Listing removed$899,000$529
2026-04-14Price change$899,000$529
2026-03-09Listed for sale$929,000$546
2016-01-05Sold$404,000$238
2015-10-07Pending sale$429,900$253
2015-09-22Listed for sale$429,900$253

Tax History

YearProperty TaxTax Assessment
2025$6,957$600,800
2024$6,426$589,500
2023$5,916$550,800
2022$5,705$524,400
2021$5,373$503,600
2020$4,857$459,900
2019$4,489$425,900
2018$4,171$398,000
2017$558.19$378,800
2016$4,194$381,300
2015$4,139$341,800
2013$3,996$304,100
2012$4,033$309,300
2011$3,956$309,300
2010$3,867$325,500
2009$3,661$344,400
2008$3,982$363,000
2007$4,022$366,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
1,700
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: $929,000Rent Basis: Observed Comp Model ($3,431/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $271/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.27%

NOI: $21,061/yr

Cash-on-Cash Yield
-17.2%

On $213,670 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+8.1%

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)-$616/mo
Homeowner / Hazard Insurance-$271/mo
Vacancy Reserve (5% of rent)-$172/mo
Repairs & Maintenance (10% of rent)-$343/mo
Property Management (8% of rent)-$274/mo
Total Pure Operating Expenses-$1,676/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,431/mo
Less: Operating Expenses-$1,676/mo
Net Operating Income (NOI)+$1,755/mo
Less: Debt Service (30yr @ 6.75%)-$4,820/mo
Net Cash Flow
$-3,065/mo
$-36,784/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dorchester.