Home › 61 Hilldale Ave, Haverhill MA 01832 › Analyze

Property Analyzer

61 Hilldale Ave, Haverhill MA 01832 — $724,900 · 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)$28,415/yr
Cap rate3.9%
GRM11.2
Loan amount$543,675
Mortgage (P&I)$3,617/mo
Annual cash flow$-14,990
Cash-on-cash return-8.3%
DSCR0.65

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

← Back to listing