OFF_MARKETRisky Deal8 days on market

34 Dorset St #1

34 Dorset St #1, Dorchester, MA 02125, Dorchester, MA 02125
$969,000
Zestimate®:$814,000

Listing Price

Property image 1
34 Dorset St #1, Dorchester, MA 02125
Loc: Dorchester, MA
Days Listed
8
Tax Assessed
$841k
Zestimate®
$814k
Market Rate
Rent Estimate
$4,577/mo
Est. Cash Flow base
Type
condo

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

Roger Clap Elementary School

PK-6
0 mi away
2

Ruth Batson Academy

7-12
0.9 mi away
4

Samuel W. Mason Pilot Elementary

PK-5
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
2.95%
Total ROI
22.9%
Cash Flow
$-2,649/mo
DSCR
0.47
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
2026-08-01Listing removed$4,800$3
2026-07-16Listed for rent$4,800$3
2026-05-23Listing removed$929,000$616
2026-05-07Price change$929,000$616
2026-04-29Price change$964,000$639
2026-04-06Listed for sale$969,000$643
2023-05-01Sold$829,000$550
2023-03-21Contingent$829,000$550
2023-03-16Price change$829,000$550
2023-02-23Listed for sale$859,000$570

Tax History

YearProperty TaxTax Assessment
2025$9,741$841,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,508
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: $969,000Rent Basis: Observed Comp Model ($4,577/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $283/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.95%

NOI: $28,549/yr

Cash-on-Cash Yield
-14.3%

On $222,870 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+22.9%

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)-$862/mo
Homeowner / Hazard Insurance-$283/mo
Vacancy Reserve (5% of rent)-$229/mo
Repairs & Maintenance (10% of rent)-$458/mo
Property Management (8% of rent)-$366/mo
Total Pure Operating Expenses-$2,198/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,577/mo
Less: Operating Expenses-$2,198/mo
Net Operating Income (NOI)+$2,379/mo
Less: Debt Service (30yr @ 6.75%)-$5,028/mo
Net Cash Flow
$-2,649/mo
$-31,786/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dorchester.

34 Dorset St #1 | Dorchester, MA | Haven AI Analysis | Haven by ScoutHavens