Boston Investing | Listings

2 Avon Pl, Haverhill MA 01832 — $639,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $3,600 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$43,200/yr

Net operating income (NOI)$16,437/yr

Cap rate2.6%

GRM14.8

Loan amount$479,925

Mortgage (P&I)$3,193/mo

Annual cash flow$-21,878

Cash-on-cash return-13.7%

DSCR0.43

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

Property Analyzer