Home › 455 Washington St, Haverhill MA 01832 › Analyze

Property Analyzer

455 Washington St, Haverhill MA 01832 — $1,100,000 · 5 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: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$49,090/yr
Cap rate4.5%
GRM10.2
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Annual cash flow$-16,775
Cash-on-cash return-6.1%
DSCR0.75

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

← Back to listing