Home › 114 Haverhill St, North Reading MA 01864 › Analyze

Property Analyzer

114 Haverhill St, North Reading MA 01864 — $1,025,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $5,400 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$64,800/yr
Net operating income (NOI)$23,614/yr
Cap rate2.3%
GRM15.8
Loan amount$768,750
Mortgage (P&I)$5,115/mo
Annual cash flow$-37,760
Cash-on-cash return-14.7%
DSCR0.38

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing