Home › 108 Harrison St, Haverhill MA 01830 › Analyze
Property Analyzer
108 Harrison St, Haverhill MA 01830 — $4,899,000 · 17 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
108 Harrison St, Haverhill MA 01830
$4,899,000 · 17 units · MLS# 73467638
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $30,600 (17 units)
Acquisition & financing (one-time)
Down payment%· $1,224,750 down
Operating (recurring)
Results
Gross scheduled income$367,200/yr
Net operating income (NOI)$183,246/yr
Cap rate3.7%
GRM13.3
Loan amount$3,674,250
Mortgage (P&I)$24,445/mo
Cash invested (down + CapEx)$1,224,750
Annual cash flow$-110,093
Cash-on-cash return-9.0%
DSCR0.62
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.