OFF_MARKETRisky Deal5 days on market

122 Elmer Rd

122 Elmer Rd, Dorchester, MA 02124, Dorchester, MA 02124
$1,025,000
Zestimate®:$1,001,300

Listing Price

Property image 1
122 Elmer Rd, Dorchester, MA 02124
Loc: Dorchester, MA
Days Listed
5
Tax Assessed
$822k
Zestimate®
$1001k
Market Rate
Lot Size
5,850 sqft
Rent Estimate
$4,106/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
0.6 mi away
3

Henderson K-12 Inclusion School Upper

2-12
0.8 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
2.36%
Total ROI
10.2%
Cash Flow
$-3,299/mo
DSCR
0.38
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
2026-05-13Sold$1,030,000$405
2026-04-14Contingent$1,025,000$403
2026-04-09Listed for sale$1,025,000$403
2018-05-23Sold$712,500$280
2018-03-27Price change$729,000$287
2018-02-27Listed for sale$749,000$295
2009-10-01Sold$320,000$126
2009-08-15Price change$344,900$136
2009-06-27Listed for sale$354,900$140
2005-10-21Sold$400,000$157
1993-09-13Sold$111,000$44

Tax History

YearProperty TaxTax Assessment
2025$9,155$790,600
2024$7,649$701,700
2023$7,045$656,000
2022$6,609$607,400
2021$5,998$562,100
2020$5,896$558,300
2019$5,187$492,100
2018$4,912$468,700
2017$724.29$455,000
2016$4,859$441,700
2015$4,998$412,700
2013$4,842$368,500
2012$4,230$324,400
2011$3,767$294,500
2010$3,560$299,700
2009$3,300$310,400
2008$3,701$337,400
2007$3,899$354,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,542
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: $1,025,000Rent Basis: Observed Comp Model ($4,106/mo)State Tax Benchmark: 1.23% (MA)Hazard Reserve: $299/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.36%

NOI: $24,240/yr

Cash-on-Cash Yield
-16.8%

On $235,750 invested

DSCR Ratio
0.38x

Negative debt coverage

5-Yr Leveraged ROI
+10.2%

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)-$843/mo
Homeowner / Hazard Insurance-$299/mo
Vacancy Reserve (5% of rent)-$205/mo
Repairs & Maintenance (10% of rent)-$411/mo
Property Management (8% of rent)-$328/mo
Total Pure Operating Expenses-$2,086/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,106/mo
Less: Operating Expenses-$2,086/mo
Net Operating Income (NOI)+$2,020/mo
Less: Debt Service (30yr @ 6.75%)-$5,319/mo
Net Cash Flow
$-3,299/mo
$-39,582/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Dorchester.