Home › 2 Academy Ave, Haverhill MA 01835 › Analyze

Property Analyzer

2 Academy Ave, Haverhill MA 01835 — $2,050,000 · 10 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: $18,000 (10 units)

Assumptions (edit anything)

Results

Gross scheduled income$216,000/yr
Net operating income (NOI)$100,580/yr
Cap rate4.9%
GRM9.5
Loan amount$1,537,500
Mortgage (P&I)$10,229/mo
Annual cash flow$-22,168
Cash-on-cash return-4.3%
DSCR0.82

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

← Back to listing