OFF_MARKETRisky Deal5 days on market

34 Addington Rd

34 Addington Rd, West Roxbury, MA 02132, West Roxbury, MA 02132
$755,000
Zestimate®:$825,100$70,100 Under Market

Listing Price

Property image 1
34 Addington Rd, West Roxbury, MA 02132
Loc: West Roxbury, MA
Days Listed
5
Tax Assessed
$727k
Zestimate®
$825k
8% Under Valued
Lot Size
5,100 sqft
Rent Estimate
$3,234/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

Lyndon K-8 School

PK-8
0.6 mi away
4

Margarita Muniz Academy

7-12
2.9 mi away
6

Kilmer K-8 School

PK-8
1.2 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
2.42%
Total ROI
11.5%
Cash Flow
$-2,393/mo
DSCR
0.39
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
2026-05-27Sold$825,000$687
2026-04-15Contingent$755,000$629
2026-04-09Listed for sale$755,000$629
1995-06-26Sold$151,000$126

Tax History

YearProperty TaxTax Assessment
2025$8,258$713,100
2024$7,254$665,500
2023$6,937$645,900
2022$6,390$587,300
2021$5,850$548,300
2020$5,309$502,700
2019$5,095$483,400
2018$4,691$447,600
2017$626.66$438,700
2016$4,468$406,200
2015$4,832$399,000
2013$4,954$377,000
2012$4,601$352,800
2011$4,512$352,800
2010$4,109$345,900
2009$3,466$326,100
2008$3,617$329,700
2007$3,862$351,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,201
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: $755,000Rent Basis: Observed Comp Model ($3,234/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $220/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.42%

NOI: $18,295/yr

Cash-on-Cash Yield
-16.5%

On $173,650 invested

DSCR Ratio
0.39x

Negative debt coverage

5-Yr Leveraged ROI
+11.5%

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)-$746/mo
Homeowner / Hazard Insurance-$220/mo
Vacancy Reserve (5% of rent)-$162/mo
Repairs & Maintenance (10% of rent)-$323/mo
Property Management (8% of rent)-$259/mo
Total Pure Operating Expenses-$1,709/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,234/mo
Less: Operating Expenses-$1,709/mo
Net Operating Income (NOI)+$1,525/mo
Less: Debt Service (30yr @ 6.75%)-$3,918/mo
Net Cash Flow
$-2,393/mo
$-28,715/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in West Roxbury.