Home › 219 River, Haverhill MA 01832 › Analyze
Property Analyzer
219 River, Haverhill MA 01832 — $525,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
219 River, Haverhill MA 01832
$525,000 · 2 units · MLS# 73450871
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $131,250 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$22,380/yr
Cap rate4.3%
GRM12.2
Loan amount$393,750
Mortgage (P&I)$2,620/mo
Cash invested (down + CapEx)$131,250
Annual cash flow$-9,056
Cash-on-cash return-6.9%
DSCR0.71
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.